The Financial statements for the companies Big, Small and Medium for the year ended 31 December...

 

Transcribed Image Text:

The Financial statements for the companies Big, Small and Medium for the year ended 31 December 2014 are as follows: Income statements for the year ended 31 December 2014 Big Rs'000 Sales revenue Cost of sales Gross profit Administrative expenses Dividend receivable Net profit before tax Tax Profit for year Movement on reserves Accumulated profits as at 31 December 2013 Profit for the year Dividends proposed on 30 December 2014 As at 31 December 2014 Non-current assets PPE Investments at cost Current assets Equity and Liabilities Ordinary share capital (Rs1000,Par Value per share) Accumulated profits Current liabilities 7,000 (3,000) 4,000 1,000 Statements of Financial Position as at 31 December 2014 Big Rs'000 3,000 240 3,240 (1,240) 2,000 Rs 6,800 2,000 (800) 8,000 Required: 17,000 15,000 3,000 35,000 20,000 8,000 7,000 35,000 Small Rs'000 3,500 (1,500) 2,000 (500) 1,500 1,500 (600) 900 Rs 4,000 900 (400) 4,500 Small Rs'000 11,000 6,000 17,000 10,000 4,500 2,500 17,000 Further information: 1. Big acquired 6,000 of the issued 10,000 ordinary shares in Small on 31 March 2014 for Rs10,000,000. 2. Big acquired 2,000 of the issued 10,000 ordinary shares in Medium several years ago for Rs5,000,000 when the accumulated profits of Associate stood at Rs5,000,000. Big exercises significant influence over the financial and operating policies of Medium. 3. Big maintains a profit margin of 20% on all sales. 4. In the post acquisition period, Big sold to Small goods at an invoice value of Rs625,000. As at 31 December 2014, Small had sold 60% of these goods for Rs300,000. 5. During the year ended 31 December 2014, Big sold goods to Medium for Rs400,000. At year end, 50% of these goods were included in Medium's stock. 6. Except where mentioned profits are deemed to accrue evenly throughout the year. 7. It is Group policy to fair value NCI at time of acquisition. At the time of acquisition, the share price of Small stood at Rs1,647.5. 8. Goodwill arising on acquisition has been subject to an impairment of 20% as at 31 December 2014. Prepare consolidated statement of financial position for the Big Group as at 31 December 2014. Medium Rs'000 5,000 (2,000) 3,000 (1,000) 2,000 2,000 (700) 1,300 Rs 6,700 1,300 8,000 Medium Rs'000 15,000 5,000 20,000 10,000 8,000 2,000 20,000 The Financial statements for the companies Big, Small and Medium for the year ended 31 December 2014 are as follows: Income statements for the year ended 31 December 2014 Big Rs'000 Sales revenue Cost of sales Gross profit Administrative expenses Dividend receivable Net profit before tax Tax Profit for year Movement on reserves Accumulated profits as at 31 December 2013 Profit for the year Dividends proposed on 30 December 2014 As at 31 December 2014 Non-current assets PPE Investments at cost Current assets Equity and Liabilities Ordinary share capital (Rs1000,Par Value per share) Accumulated profits Current liabilities 7,000 (3,000) 4,000 1,000 Statements of Financial Position as at 31 December 2014 Big Rs'000 3,000 240 3,240 (1,240) 2,000 Rs 6,800 2,000 (800) 8,000 Required: 17,000 15,000 3,000 35,000 20,000 8,000 7,000 35,000 Small Rs'000 3,500 (1,500) 2,000 (500) 1,500 1,500 (600) 900 Rs 4,000 900 (400) 4,500 Small Rs'000 11,000 6,000 17,000 10,000 4,500 2,500 17,000 Further information: 1. Big acquired 6,000 of the issued 10,000 ordinary shares in Small on 31 March 2014 for Rs10,000,000. 2. Big acquired 2,000 of the issued 10,000 ordinary shares in Medium several years ago for Rs5,000,000 when the accumulated profits of Associate stood at Rs5,000,000. Big exercises significant influence over the financial and operating policies of Medium. 3. Big maintains a profit margin of 20% on all sales. 4. In the post acquisition period, Big sold to Small goods at an invoice value of Rs625,000. As at 31 December 2014, Small had sold 60% of these goods for Rs300,000. 5. During the year ended 31 December 2014, Big sold goods to Medium for Rs400,000. At year end, 50% of these goods were included in Medium's stock. 6. Except where mentioned profits are deemed to accrue evenly throughout the year. 7. It is Group policy to fair value NCI at time of acquisition. At the time of acquisition, the share price of Small stood at Rs1,647.5. 8. Goodwill arising on acquisition has been subject to an impairment of 20% as at 31 December 2014. Prepare consolidated statement of financial position for the Big Group as at 31 December 2014. Medium Rs'000 5,000 (2,000) 3,000 (1,000) 2,000 2,000 (700) 1,300 Rs 6,700 1,300 8,000 Medium Rs'000 15,000 5,000 20,000 10,000 8,000 2,000 20,000