| Shown below is an extract from the comparative statements of financial position and statement of profit or loss of Guardian Limited for the year ended 30 June 2019: | Guardian Ltd | | Statement of Financial Position as at 30 June 2019 | | | 30-Jun-19 | 30-Jun-18 | | CURRENT ASSETS | $ | $ | | Cash | 39,000 | 76,100 | | Trade Receivables | 143,200 | 125,300 | | Allowance for Doubtful Debts | (5,000) | (3,000) | | Prepaid Expenses | 36,800 | 37,000 | | Inventory | 286,000 | 232,200 | | | 500,000 | 467,600 | | NON-CURRENT ASSETS | | | | Equipment | 370,200 | 344,200 | | Accumulated Depreciation - Equipment | (96,900) | (67,000) | | Land and Buildings | 807,000 | 403,000 | | Accumulated Depreciation- Buildings | (116,900) | (97,600) | | Deferred Tax Asset | 5,000 | 1,000 | | Long Term Investments | 81,000 | 171,000 | | | 1,049,400 | 754,600 | | TOTAL ASSETS | 1,549,400 | 1,222,200 | | | | | | CURRENT LIABILITIES | | | | Bank Overdraft | 30,700 | 1,500 | | Accounts Payable | 223,000 | 229,000 | | Accrued Expenses | 27,500 | 28,000 | | Current Tax Liability | 37,000 | 35,000 | | | 318,200 | 293,500 | | NON- CURRENT LIABILITIES | | | | Deferred Tax Liability | 6,500 | 6,500 | | Loan Payable | 247,500 | 157,500 | | Debentures due 30/11/2023 | 261,000 | 211,000 | | | 515,000 | 375,000 | | TOTAL LIABILITIES | 833,200 | 668,500 | | | | | | Share Capital | 566,100 | 402,100 | | Retained Earnings | 150,100 | 151,600 | | | 716,200 | 553,700 | | TOTAL EQUITY AND LIABILITIES | 1,549,400 | 1,222,200 | | | | | | Guardian Ltd | | Statement of Profit or Loss | | for the year ended 30 June 2019 | | | | | Sales | 889,600 | | Less: Cost of Sales | (539,300) | | Gross Profit | 350,300 | | Other Income: | | | Gain on Sale of Investments | 47,500 | | | | | Less :Operating Expenses: | | | Administration Costs | (151,000) | | Other Expenses | (59,900) | | Bad Debts Expense | (3,500) | | Depreciation Expense | (49,200) | | Interest Expense | (51,000) | | Profit before Tax | 83,200 | | Income Tax Expense | (26,010) | | Profit for the year | 57,190 | | | | Additional Information a. New equipment of $26,000 was purchased for cash. b. Additions to the buildings were paid in cash. c. Long Term Investments with a carrying amount of $90,000 were sold for cash at a profit of $47,500. d. Debentures were issued for cash. e. Dividends were paid during the year in cash. f. Shares were issued for cash. Required: - Prepare a statement of cash flows for Guardian Limited for the year ended 30 June 2019 using the direct method as required by AASB 107. (10 Marks)
-
Prepare a reconciliation of net cash flows arising from operating activities with profit. (5 marks) | |