The following are the draft statement of the Financial Position of Green Co and its subsidiary Blue
Question:
The following are the draft statement of the Financial Position of Green Co and its subsidiary Blue Co as of 31st December 2020 are given below:
Green Co | Blue Co | |
Assets | ‘RO’ | ‘RO’ |
Non –current assets | ||
Property, Plant and Machinery | 856,500 | 115,000 |
Investments: Blue Co | 225000 | |
Current assets | ||
Inventories | 330,900 | 113,400 |
Trade and other receivables | 435,600 | 211,050 |
Cash and cash equivalents | 90,000 | 113,175 |
Total Assets | 1,938,000 | 552,625 |
Equity and liabilities | ||
Share capital: Ordinary RO1 shares | 1,000,000 | 225000 |
Share premium | 125,000 | 28,125 |
Retained earnings | 168,000 | 70,000 |
Non- current liabilities: | ||
Bank Loan | 127,500 | 90,000 |
Current liabilities | ||
Trade and other payables | 517,500 | 139,500 |
Total Equity & Liabilities | 1,938,000 | 552,625 |
Additional information:
- Green Co acquired 157,500 shares (70%) in Blue Co on 1st Jan 2020 for a cost of RO 225,000 when the retained earnings of Blue Co were RO 15,000. The fair value of the non-controlling interest in Blue Co at the date of acquisition was RO 60,000.
- At the date of acquisition, the fair value of the net assets of Blue Co approximated their carrying amounts, except for a plot of land owned by Blue Co. This land was held in the financial statements of Blue Co at its cost of RO 25,000 but was estimated to have a fair value of RO35,000. This land is still owned by Blue Co on 31st December 2020.
- On 31st December 2020 Green Co sold goods to Blue Co for RO 12,000 at a margin of 20%. 25% of these goods were still unsold by Blue Co at the end of the year.
- On 31st December 2020, Green Co’s trade receivables include RO 7,500 due from Blue Co, and Blue Co’s trade payable include RO 7,500 due to Green Co.
Question 1
A. You are required to:
Prepare consolidated statement of financial position as of 31st December 2020 of Green Co.
(Provide Reference to IFRS wherever applicable and relevant workings)