Empire Limited was established in Gauteng in 2017, manufacturing medical equipment and supplies with an initial...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Empire Limited was established in Gauteng in 2017, manufacturing medical equipment and supplies with an initial capital of 5 000 000 ordinary shares that were issued at R1 each. The sales of the company, which are all on credit, grew steadily during 2018 and 2019 but increased rapidly during 2020 and 2021 following the business opportunities presented to the company by Covid-19. The sales for 2021 increased to R9 000 000 and the directors predicted that the sales for 2022 would increase by 20%. At the end of 2021 the accumulated undistributed profits amounted to R1 600 000, fixed assets (at carrying value) totalled R6 000 000, R900 000 was owed to trade creditors, inventories amounted to R5 500 000 and an amount of R4 000 000 was owed to Jap Bank in respect of a long-term loan. The directors were interested to know what the financial position of the company would look like at the end of 2022 based on the following additional predictions and information for 2022: A gross margin of 45% and net profit margin of 20% were forecast. The cost of production of finished goods for the year is estimated at R6 500 000. The company provides its customers credit terms of 60 days but a collection period of 73 days is predicted. The percentage-of-sales method is used to estimate the accounts payable. A favourable bank balance of R300 000 is expected on 31 December 2022. Vehicles with a cost price of R500 000 and accumulated depreciation of R400 000 are expected to be sold at the end of 2022 at a profit of R50 000. Due to the expected growth in sales, delivery vehicles with a cost price of R5 000 000 will be purchased. The total depreciation for 2022 is estimated at R1 200 000. Dividends of R1 500 000 are expected to be recommended by the directors at the end of December 2022. These dividends will be paid to the shareholders during 2023. R1 200 000 will be paid to Jap Bank during 2022. This amount includes R500 000 for interest. The amount of external funding (non-current debt) required to fund the growth in the company must be determined (balancing figure). The directors are also considering investment opportunities for 2023 and have identified, amongst others, the purchase of additional machinery to increase the productive capacity. The expected cost of the machinery is R8 000 000 with a useful life of five years and no scrap value. Depreciation is calculated on a straight-line basis. The new machinery is expected to increase net profit by R950 000 per year. The company's cost of capital is 15%. Answer ALL the questions in this section. Question 1: Prepare the Pro Forma Statement of Financial Position as at 31 December 2022. Empire Limited was established in Gauteng in 2017, manufacturing medical equipment and supplies with an initial capital of 5 000 000 ordinary shares that were issued at R1 each. The sales of the company, which are all on credit, grew steadily during 2018 and 2019 but increased rapidly during 2020 and 2021 following the business opportunities presented to the company by Covid-19. The sales for 2021 increased to R9 000 000 and the directors predicted that the sales for 2022 would increase by 20%. At the end of 2021 the accumulated undistributed profits amounted to R1 600 000, fixed assets (at carrying value) totalled R6 000 000, R900 000 was owed to trade creditors, inventories amounted to R5 500 000 and an amount of R4 000 000 was owed to Jap Bank in respect of a long-term loan. The directors were interested to know what the financial position of the company would look like at the end of 2022 based on the following additional predictions and information for 2022: A gross margin of 45% and net profit margin of 20% were forecast. The cost of production of finished goods for the year is estimated at R6 500 000. The company provides its customers credit terms of 60 days but a collection period of 73 days is predicted. The percentage-of-sales method is used to estimate the accounts payable. A favourable bank balance of R300 000 is expected on 31 December 2022. Vehicles with a cost price of R500 000 and accumulated depreciation of R400 000 are expected to be sold at the end of 2022 at a profit of R50 000. Due to the expected growth in sales, delivery vehicles with a cost price of R5 000 000 will be purchased. The total depreciation for 2022 is estimated at R1 200 000. Dividends of R1 500 000 are expected to be recommended by the directors at the end of December 2022. These dividends will be paid to the shareholders during 2023. R1 200 000 will be paid to Jap Bank during 2022. This amount includes R500 000 for interest. The amount of external funding (non-current debt) required to fund the growth in the company must be determined (balancing figure). The directors are also considering investment opportunities for 2023 and have identified, amongst others, the purchase of additional machinery to increase the productive capacity. The expected cost of the machinery is R8 000 000 with a useful life of five years and no scrap value. Depreciation is calculated on a straight-line basis. The new machinery is expected to increase net profit by R950 000 per year. The company's cost of capital is 15%. Answer ALL the questions in this section. Question 1: Prepare the Pro Forma Statement of Financial Position as at 31 December 2022.
Expert Answer:
Answer rating: 100% (QA)
Proforma Statement of financial position As of 31 December 20... View the full answer
Related Book For
Principles of Accounting
ISBN: 978-1133626985
12th edition
Authors: Belverd E. Needles, Marian Powers and Susan V. Crosson
Posted Date:
Students also viewed these law questions
-
1. Why was Salim arguing that the contract should be deemed enforceable when he was being sued for breach of contract? 2. What might Salim have done to ensure that the sales contract would be...
-
How many members thought that the priority should be clean air only? The 100 members of the Earth Club were asked what they felt the club's priorities should be in the coming year: clean water, clean...
-
How many members thought that the priority should be clean water or clean air, but not both? The 100 members of the Earth Club were asked what they felt the club's priorities should be in the coming...
-
Is it possible to produce an iron-carbon alloy that has a minimum tensile strength of 690 MPa (100,000 psi) and a minimum ductility of 40%RA? If so, what will be its composition and microstructure...
-
The photo shows physics instructor Marshall Ellenstein walking barefoot on broken glass bottles in his class. What physics concept is Marshall demonstrating, and why is he careful that the broken...
-
On January 2, 2024, P Company, a U.S.- based company, acquired for 2,000,000 francs an 80% interest in SFr Company. On January 2, 2024, SFr Company reported a retained earnings balance of 480,000...
-
For a certain fluid flow problem it is known that both the Froude number and the Weber number are important dimensionless parameters. If the problem is to be studied by using a 1:15 scale model,...
-
Prepare a physical DFD based on the output from Problem 4-4. Use Microsoft Visio or other diagraming software.
-
CIVE 421: Reinforced Concrete Design Summer 2 2023 2nd Exam - Open Book Open Notes 1. Shear and moment design problem - continuous beam span As2 Section 2 Section 1 Wu As2 Asl L = 24 ft Only moment...
-
You are the owner of a small business that manages the program, food, and merchandise sales at the Excel Center, where the local professional basketball team plays. In addition to basketball games,...
-
the company losing its brand image due to the strong competitive environment in the market. Being the marketing manager of the company, What initiative would you take to re-introduced this brand to...
-
Following your review of the financials, the club would like you to take a deeper dive into the day-to-day operations. To drive the most impact in your limited time with the club, which line item of...
-
Problem 1: Tax Planning Variables Provide a 1-2 sentence explanation of each of the 4 tax planning variables in your own words (i.e., don't simply copy the notes or textbook). Problem 2. Individual...
-
Definitions of the standard cost card and the two types of standards Comparison of master budgets versus flexible budgets Definitions of volume variance and spending variance Responsible persons for...
-
Following this NUT 10V quiz, you decide to make yourself a big bowl of bacon mac and cheese. TOTAL fat for this meal is 72 grams. Based on the 2020 Dietary Guidelines, what percent of the Daily Value...
-
Go to the Internet site of the state courts in your state. (See Appendix D.) Find the court rules of any civil court in your state that hears divorce cases. Quote from any court rule that uses the...
-
What issues do you think is relevant to technical communication that would be mostly online?
-
Citing a scientific article, explain in your own words, how DNA fingerprinting has been used in forensic science to solve crimes and why it may not always be accurate or effective.
-
Lindstrom Design Services billed its customers a total of $245,100 for the month of August, including 9 percent federal excise tax and 5 percent sales tax. 1. Determine the proper amount of service...
-
Crimson Company has two departmentsDye and Dryand manufactures three products. Budgeted unit production for the coming year is 21,000 of Product J, 36,000 of Product C, and 30,000 of Product B. The...
-
Yuan Xi has just opened a company that imports fine ceramic gifts from China and sells them over the Internet. In planning his business, Xi did the following: 1. Listed his expected expenses and...
-
One of Hope Ltds customers has become insolvent. As a result the amount owed to Hope Ltd has become a bad debt. Which of the following is the consequence? A. Hope Ltds current ratio has increased. B....
-
For a company with no preference shares, earnings is the: A. Sales figure. B. Profit before tax. C. Profit after tax. D. Profit after tax and after dividends.
-
Repeat Exercise 1.4 from Chapter 1. Do you think that users know what to ask for from their accountant or financial adviser? Data from Repeat Exercise 1.4 Do you think that users know what to ask for...
Study smarter with the SolutionInn App