Unit: Advanced Financial Reporting and Analysis
10 Questions| Rock Limited | Paper Limited | Scissors Limited | |
| Sh.“million” | Sh.“million” | Sh.“million” | |
| Revenue | 8,520 | 5,180 | 6,240 |
| Cost of sales | (5,510) | (3,440) | (4,220) |
| Gross profit | 3,010 | 1,740 | 2,020 |
| Distribution costs | (830) | (470) | (520) |
| Administrative expenses | (860) | (520) | (580) |
| Profit before tax | 1,320 | 750 | 920 |
| Income tax expense | (450) | (230) | (280) |
| Profit for the year | 870 | 520 | 640 |
| Rock Limited | Paper Limited | Scissors Limited | |
| Sh.“million” | Sh.“million” | Sh.“million” | |
| Assets: | |||
| Non-current assets: | |||
| Property, plant and equipment | 4,260 | 3,630 | 3,190 |
| Investments: Paper Limited | 2,400 | - | - |
| Investments: Scissors Limited | 1,500 | - | - |
| 8,160 | 3,630 | 3,190 | |
| Current assets | 3,720 | 2,270 | 1,610 |
| Total assets | 11,880 | 5,900 | 4,800 |
| Equity and liabilities: | |||
| Equity: | |||
| Ordinary Sh.10 share capital | 5,000 | 2,000 | 2,000 |
| Share premium | 500 | 200 | - |
| Retained earnings | 3,380 | 1,800 | 1,200 |
| 8,880 | 4,000 | 3,200 | |
| Current liabilities | 3,600 | 1,900 | 1,600 |
| Total equity and liabilities | 11,880 | 5,900 | 4,800 |
| Sh.“million” | |
| Revenue | 640,000 |
| Cost of sales | (250,000) |
| Gross profit | 390,000 |
| Operating expenses | (220,000) |
| Profit from operations | 170,000 |
| Net finance expenses | (6,000) |
| Profit before tax | 164,000 |
| Income tax expense | (46,000) |
| Profit for the year | 118,000 |
| Attributable to the owners of the parent | 86,000 |
| Attributable to the non-controlling interests | 32,000 |
| 118,000 |
| Sh.“million” | |
| Assets: | |
| Non-current assets | 960,000 |
| Current assets | 260,000 |
| Total assets | 1,220,000 |
| Equity and liabilities: | |
| Ordinary share capital (Sh.10 par value) | 300,000 |
| Share premium | 100,000 |
| Retained earnings | 333,000 |
| Equity attributable to owners of parent | 733,000 |
| Equity attributable to non-controlling interests | 72,000 |
| Total equity | 805,000 |
| Non-current liabilities | 250,000 |
| Current liabilities | 165,000 |
| Total equity and liabilities | 1,220,000 |
| 1. | Information provided by the Chief Operating Officer (COO) comprised of: | ||||||
| Division | Segment revenue | Intersegment revenue | Segment expenses | Intersegment profit | Segment assets | Segment liabilities | |
| Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | ||
| Production | 380,000 | 130,000 | 257,000 | 25,000 | 490,000 | 154,000 | |
| Wholesale | 240,000 | 45,000 | 160,000 | 18,000 | 205,000 | 103,000 | |
| Retail | 130,000 | 25,000 | 90,000 | 7,000 | 176,000 | 98,000 | |
| Online | 90,000 | - | 65,000 | - | 148,000 | 60,000 | |
| 2. | Other elements of financial statements include: | |
| Sh.“million” | ||
| Finance costs | 24,000 | |
| Income from interest-bearing securities | 18,000 | |
| Other general expenses | 48,000 | |
| General investments | 144,000 | |
| Other general assets | 57,000 | |
| 3. | Information on intersegment expenses is not available. No capital investments were made during the year. |
| Assets | Sh.“000” | Sh.“000” |
| Non-current assets: | ||
| Land and buildings | 48,500 | |
| Plant and machinery | 27,115 | |
| Motor vehicles | 9,940 | |
| Furniture and equipment | 4,260 | |
| 89,815 | ||
| Current assets: | ||
| Inventories | 10,550 | |
| Accounts receivable | 7,370 | 17,920 |
| Total assets | 107,735 | |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary shares of Sh.10 each | 80,000 | |
| 12% redeemable preference shares of Sh.10 each | 45,000 | |
| Share premium | 4,000 | |
| Retained earnings (losses) | (41,760) | |
| Total equity | 87,240 | |
| Current liabilities: | ||
| Accounts payable | 16,605 | |
| Bank overdraft | 3,890 | 20,495 |
| Total equity and liabilities | 107,735 |
| 1. | The authorised share capital of Tobin Limited is Sh.100 million comprising of ordinary shares of Sh.10 par value. |
| 2. | Tobin Limited issued new ordinary shares in favour of the preference shareholders in Collin Limited on the basis of three (3) new ordinary shares for every five (5) preference shares held. These ordinary shares were credited at Sh.6 each and the preference shareholders in Collin Limited agreed to pay up the balance immediately to make their ordinary shares fully paid. |
| 3. | Preference dividends in Collin Limited were two years in arrears and the new company issued 540,000 fully paid ordinary shares of Sh.10 each as final settlement of the arrears. |
| 4. | Tobin Limited also issued new ordinary shares in favour of the ordinary shareholders in Collin Limited on the basis of two (2) new ordinary shares for every five (5) ordinary shares held. These ordinary shares were credited at Sh.4 each and the ordinary shareholders in Collin Limited committed to pay up the balance immediately to make their ordinary shares fully paid. |
| 5. | The assets of Collin Limited were transferred to the new company at the following fair values: |
| Sh.“000” | ||
| Land and buildings | 52,400 | |
| Plant and machinery | 22,220 | |
| Motor vehicles | 7,170 | |
| Furniture and equipment | 3,320 | |
| Inventories | 10,130 | |
| Accounts receivable | 6,830 | |
| 6. | The current liabilities were taken over by Tobin Limited at their book values. | |
| 7. | Liquidation expenses of Collin Limited amounted to Sh.12,800,000 and were paid for by Tobin Limited. |
| 8. | Assume all the transactions were completed by the close of business on 1 April 2025. |
| (a) | The following ledger entries to close off the books of Collin Limited: | |
| (i) | Realisation account. | |
| (ii) | Preference shareholders sundry members account. | |
| (iii) | Ordinary shareholders sundry members account. | |
| (b) | Journal entries in the books of Tobin Limited to record the acquisition of Collin Limited. (Narrations not required). |
| (c) | Opening statement of financial position as at 1 April 2025. |
| Sh.“million” | |
| Interest on loans and advances to customers | 1,550 |
| Interest on deposits with other banks | 472 |
| Interest on deposits from other banks | 287 |
| Interest on customer deposits | 1,383 |
| Interest on long term borrowings | 386 |
| Interest on government securities | 501 |
| Other interest income | 200 |
| Other interest expenses | 204 |
| Fees, commission and foreign exchange gain | 3,350 |
| Administrative expenses | 1,469 |
| Other operating expenses | 1,396 |
| Ordinary share capital | 5,500 |
| Share premium | 2,800 |
| Revaluation reserve | 440 |
| Retained profit as at 1 January 2024 | 2,738 |
| Loan loss reserve | 3,750 |
| Loans and advances to customers | 7,980 |
| Customer deposits | 6,640 |
| Long term borrowings | 3,510 |
| Cash and balances with Central Bank | 3,190 |
| Money on demand and short term deposits | 1,978 |
| Deposits with other commercial banks | 3,772 |
| Deposits from other commercial banks | 2,392 |
| Equity investments | 726 |
| Investments in government securities | 3,856 |
| Property and equipment | 5,042 |
| Intangible assets | 2,592 |
| Other receivables | 1,994 |
| Other payables | 2,037 |
| Deferred tax | 385 |
| Current tax payable | 232 |
| Income tax expense | 302 |
| Gain on equity investments | 60 |
| Sh.“000” | |
| 30 September 2023 | 66,000 |
| 30 September 2024 | 62,400 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment