Unit: Advanced Financial Reporting and Analysis
10 Questions| P Limited | S Limited | |
| Sh.“million” | Sh.“million” | |
| Assets: | ||
| Non-current assets: | ||
| Property, plant and equipment | 16,875 | 10,230 |
| Investments - S Limited | 13,000 | - |
| Investments - A Limited | 3,650 | - |
| Financial assets at fair value | 6,190 | - |
| 39,715 | 10,230 | |
| Current assets: | ||
| Inventory | 9,980 | 6,930 |
| Trade receivables | 9,480 | 6,580 |
| Cash and cash equivalents | 5,490 | 3,815 |
| 24,950 | 17,325 | |
| Total assets | 64,665 | 27,555 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital (Sh.10 par value) | 20,000 | 10,000 |
| Share premium | 4,000 | 2,400 |
| Retained earnings | 16,670 | 5,950 |
| Total equity | 40,670 | 18,350 |
| Non-current liabilities: | ||
| 10% loan notes | 10,500 | 3,500 |
| Deferred tax | 6,150 | 1,870 |
| 16,650 | 5,370 | |
| Current liabilities: | ||
| Trade payables | 5,700 | 3,100 |
| Current tax | 1,645 | 735 |
| 7,345 | 3,835 | |
| Total equity and liabilities | 64,665 | 27,555 |
| Sh.“000” | |
| Goodwill | 2,000 |
| Patents | 3,600 |
| Machinery | 4,000 |
| Computer equipment | 8,000 |
| Premises | 30,000 |
| 47,600 |
| Assets: | Sh.“000” |
| Non-current assets: | |
| Property, plant and equipment | 59,500 |
| Goodwill | 9,000 |
| 68,500 | |
| Current assets: | |
| Inventory | 18,500 |
| Trade receivables | 14,500 |
| 33,000 | |
| Total assets | 101,500 |
| Equity and liabilities: | |
| Equity: | |
| Ordinary share capital (Sh.10 par value) | 60,000 |
| 9% cumulative preference share capital (Sh.10 par value) | 30,000 |
| Share premium | 3,000 |
| Accumulated losses | (27,400) |
| Total equity | 65,600 |
| Non-current liabilities: | |
| Bank loan | 22,500 |
| Current liabilities: | |
| Trade payables | 5,900 |
| Tax payable | 3,000 |
| Bank overdraft | 4,500 |
| 13,400 | |
| Total equity and liabilities | 101,500 |
| 1. | The authorised share capital of Elewa Limited was Sh.100 million comprising 10 million ordinary shares of Sh.10 each. |
| 2. | Three new ordinary shares of Sh.10 each in Elewa Limited credited at Sh.6 each were issued for the benefit of the ordinary shareholders in Tanga Limited for every four (4) ordinary shares held. However, the ordinary shareholders in Tanga Limited were required to pay the balance to make their shares in Elewa Limited fully paid. |
| 3. | Four new ordinary shares of Sh.10 each in Elewa Limited credited at Sh.8 each were issued for the benefit of the preference shareholders in Tanga Limited for every five (5) preference shares held. However, the preference shareholders in Tanga Limited were required to pay the balance to make their ordinary shares in Elewa Limited fully paid. |
| 4. | The preference dividends in Tanga Limited were three years in arrears and the preference shareholders forfeited half of the preference dividend arrears. The balance was fully settled by the new company issuing ordinary shares of Sh.10 each. |
| 5. | Liquidation expenses of Tanga Limited amounted to Sh.8 million and were settled by Elewa Limited. |
| 6. | The tangible assets were transferred to the new company at the following fair values: |
| Sh.“000” | ||
| Property, plant and equipment | 55,000 | |
| Inventory | 20,200 | |
| Trade receivables | 14,500 | |
| Goodwill was considered valueless and therefore written off. | ||
| 7. | The liabilities were taken over by the new company at their book values. | |
| 8. | Elewa Limited issued for cash and at par value all the remaining ordinary shares not issued as part of the purchase consideration. The proceeds from the issue were used to settle the bank loan. |
| 9. | Assume that all the above transactions were completed by the close of business on 30 June 2022. |
| Required: | ||
| (a) | The following ledger accounts to close off the books of Tanga Limited: | |
| (i) | Realisation account. | |
| (ii) | Ordinary shareholders sundry members account. | |
| (iii) | Preference shareholders sundry members account.................. | |
| (b) | Journal entries in the books of Elewa Limited to record the acquisition of Tanga Limited. |
| (c) | Opening statement of financial position of Elewa Limited as at 1 July 2022. |
| Assets: | 2022 | 2021 |
| Non-current assets: | Sh.“million” | Sh.“million” |
| Property, plant and equipment | 2,816 | 3,088 |
| Goodwill | 32 | 152 |
| Other intangible assets | 296 | 216 |
| Investment in associate | 816 | - |
| 3,960 | 3,456 | |
| Current assets: | ||
| Inventories | 944 | 1,320 |
| Trade receivables | 920 | 832 |
| Cash and cash equivalents | 160 | 344 |
| 2,024 | 2,496 | |
| Total assets | 5,984 | 5,952 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital | 800 | 800 |
| Revaluation reserve | 192 | 164 |
| Retained profit | 3,016 | 2,160 |
| 4,008 | 3,124 | |
| Non-controlling interest | 512 | 680 |
| Total equity | 4,520 | 3,804 |
| Non-current liabilities: | ||
| Long-term loans | 688 | 960 |
| Deferred tax | 112 | 120 |
| 800 | 1,080 | |
| Current liabilities: | ||
| Trade payables | 288 | 328 |
| Current tax payable | 376 | 740 |
| 664 | 1,068 | |
| Total equity and liabilities | 5,984 | 5,952 |
| Continuing operations: | Sh.“million” |
| Revenue | 8,903 |
| Cost of sales | (6,544) |
| Gross profit | 2,359 |
| Other income | 25 |
| Distribution costs | (360) |
| Administrative expenses | (504) |
| Operating profit | 1,520 |
| Finance costs | (184) |
| Share of profit of associate | 128 |
| Profit before tax | 1,464 |
| Income tax expense | (320) |
| Profit for the year: Continuing operations | 1,144 |
| Discontinued operations: | |
| Loss for the year from discontinued operations | 200 |
| Profit for the year | 944 |
| Other comprehensive income: | |
| Gain on property revaluation (net of deferred tax) | 28 |
| Total comprehensive income for the year | 972 |
| Profit for the year attributable to: | |
| Owners of the parent | 856 |
| Non-controlling interest | 88 |
| 944 | |
| Total comprehensive income attributable to: | |
| Owners of the parent | 884 |
| Non-controlling interest | 88 |
| 972 |
| 1. | During the year ended 31 March 2022, W Group disposed of its entire 80% shareholding in C Limited for cash. The shares had been acquired on 1 October 2017 for a cash consideration of Sh.1,056 million when the fair value of the net assets of C Limited was Sh.980 million. The fair value of the non-controlling interest at acquisition was Sh.224 million. |
| 2. | Goodwill calculated under the full fair value method, was tested annually for impairment. At 31 March 2021, goodwill relating to C Limited had been impaired by 75%. A goodwill impairment charge has been included within administrative expenses for the current year, but does not relate to C Limited. |
| 3. | The carrying values in the individual accounts of C Limited as at the date of disposal are listed below: |
| 3. | Sh.“million” | |
| Property, plant and equipment | 840 | |
| Inventory | 304 | |
| Trade receivables | 220 | |
| Trade payables | (80) | |
| Deferred tax liability | (48) | |
| Bank overdraft | (16) | |
| 1,220 |
| 4. | The loss for the period from discontinued operations in the consolidated statement of profit or loss and other comprehensive income relates to C Limited and is analysed as follows: |
| 4. | Sh.“million” | |
| Profit before tax | 48 | |
| Income tax expense | (16) | |
| Loss on disposal | (232) | |
| (200) |
| 5. | W Limited purchased a 40% interest in an associate for cash on 1 April 2021. The associate paid a dividend of Sh.80 million in the year ended 31 March 2022. |
| 6. | On 1 April 2021, W Limited commenced development expenditure on Product “Que”. The product is expected to be launched in the year 2023. Sh.56 million amortisation on other intangible assets is included within cost of sales. |
| 7. | There were no disposals of property, plant and equipment during the year except on the sale of C Limited. Depreciation for the year was Sh.160 million and is included within the cost of sales. W Limited revalued its property during the year. The applicable corporation tax rate is 30%. |
| 8. | Part of the additions to property, plant and equipment during the year were imports made by W Limited from a Tanzanian supplier on 31 December 2021 for Tsh.5,400 million. This amount was paid in full on 28 February 2022. Exchange gains and losses are included in other operating incomes or expenses. Relevant exchange rates were as follows: |
| 8. | Tsh. to Ksh.1 | |
| 31 December 2021 | Tsh.24 = Ksh.1 | |
| 28 February 2022 | Tsh.27 = Ksh.1 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment