Question: Using the financial statements and additional information below, prepare a cash flow statement for Papa Ltd for the year ended 31 st December 2018 using
Using the financial statements and additional information below, prepare a cash flow statement for Papa Ltd for the year ended 31st December 2018 using the indirect method of calculating operating cash flow and write a brief comment on the cash flow for the period.
Papa Ltd
Statement of Profit or Loss Account for the year ended 31st December 2018
GHC
| Revenue | 540,000 |
| Cost of sales | (155,000) |
| Gross profit | 385,000 |
| Investment income interest received | 15,000 |
| Loss on disposal of equipment | (18,000) |
| Depreciation | (94,000) |
| Administrative and selling expenses | (25,000) |
| Operating profit before interest | 263,000 |
| Interest expense | (10,000) |
| Profit before taxation | 253,000 |
| Taxation | (56,000) |
| Profit after tax | 197,000 |
| Statement of financial position as at 31st December |
| |
|
| 2018 | 2017 |
|
| GHC | GHC |
| Non-current assets Vehicle at cost |
180,000 |
150,000 |
| Accumulated depreciation | (137,000) | (60,000) |
|
| 43,000 | 90,000 |
| Investments | 150,000 | 100,000 |
|
Current assets Inventory (stock) |
30,000 |
22,000 |
| Trade receivables (debtors) | 92,000 | 24,000 |
| 91 days treasury bill | 59,000 | 25,000 |
| Cash at bank | 101,000 | 25,000 |
|
| 282,000 | 96,000 |
| Total Assets | 475,000 | 286,000 |
|
Equity & Liabilities |
|
|
| Equity Share capital |
180,000 |
161,000 |
| Share premium | 35,000 | 25,000 |
| Retained earnings | 143,000 | 26,000 |
|
| 358,000 | 212,000 |
| Non-current liabilities Long-term loans |
36,000 |
10,000 |
|
Current liabilities Trade payables (creditors) |
55,000 |
34,000 |
| Interest payable | 1,000 | 11,000 |
| Taxes payable | 25,000 | 19,000 |
| Total Current Liabilities | 81,000 | 64,000 |
| Total Liabilities | 117,000 | 74,000 |
| Equity & Liabilities | 475,000 | 286,000 |
| Additional Information |
|
|
- The dividend paid during 2018 was GHC80,000.
- During 2018, the company acquired a Vehicle costing GHC100,000.
- During 2018, the company sold a vehicle that had an original cost of GHC70,000 and accumulated depreciation of GHC17,000. The proceeds of disposal were GHC35,000.
Required:
- Prepare a cash flow statement using the indirect method of calculating operating cash flow.
- Write a comment on the cash flow of the period.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
