Unit: Advanced Financial Reporting and Analysis
9 Questions| Carrying values | Tax bases | |||
| Sh.“000” | Sh.“000” | Sh.“000” | Sh.“000” | |
| Non-current assets: | ||||
| Factory building | 100,500 | 22,500 | ||
| Plant and equipment | 156,000 | 39,000 | ||
| Investment in Mina Ltd.: Cost | 1,977 | 1,977 | ||
| Long-term quoted investments | 198,000 | 198,000 | ||
| 456,477 | ||||
| Current assets | 45,000 | 45,000 | ||
| Current liabilities: | ||||
| Trade payables | (40,500) | (40,500) | ||
| Provision for repairs | (900) | NIL | ||
| (41,400) | 3,600 | |||
| 460,077 | ||||
| Equity: | ||||
| Equity capital | 30,000 | 30,000 | ||
| Revaluation reserves | 73,500 | - | ||
| Retained profit | 298,047 | |||
| Shareholders funds | 401,547 | |||
| Non-current liabilities: | ||||
| Long-term loans | 30,000 | 33,000 | ||
| Deferred tax at beginning | 27,030 | 57,030 | 27,030 | |
| Deferred income - grant | 1,500 | |||
| 460,077 | ||||
| 1. | Kivu Ltd. acquired 100% of the equity shares of Mina Ltd. on 30 June 2024. The net assets at acquisition were as follows: |
| 1. | Fair value | Carrying value | Tax value | |
| Sh.“000” | Sh.“000” | Sh.“000” | ||
| Factory buildings | 1,500 | 1,900 | 300 | |
| Plant and equipment | 120 | 90 | 45 | |
| Inventory | 372 | 342 | 342 | |
| Accounts receivable | 330 | 330 | 330 | |
| Current liabilities | (495) | (495) | (315) | |
| 1,827 | 1,167 | 702 | ||
| • Mina Ltd. had no deferred tax. | ||||
| 2. | During the year ended 30 June 2024, Kivu Ltd. directors decided to revalue buildings at Sh.150 million and the plant and equipment to Sh.180 million. Investments were not to be revalued. Kivu Ltd.’s buildings had cost Sh.135 million and plant and equipment Sh.210 million. |
| 3. | The corporate tax rate for the year was 30%. |
| 4. | During the year ended 30 June 2024, directors of Kivu Ltd. agreed to provide Sh.900,000 for future repairs to the buildings. The expense is allowed for when paid for tax purposes. |
| 5. | The grant received was from the International Monetary Fund (IMF) and was not taxable. |
| 6. | Goodwill on acquisition is not allowed for tax purposes. |
| 7. | During the year ended 30 June 2024, Kivu Ltd. acquired a long-term loan of Sh.33million and recorded it net of transaction costs. The transaction cost of Sh.3million is allowable for tax purposes. |
| Pata Limited | Soma Limited | Jana Limited | |
| Sh.“million” | Sh.“million” | Sh.“million” | |
| Revenue | 7,750 | 4,260 | 2,860 |
| Cost of sales | (5,380) | (2,050) | (1,480) |
| Gross profit | 2,370 | 2,210 | 1,380 |
| Distribution costs | (495) | (290) | (200) |
| Administrative expenses | (760) | (650) | (400) |
| Profit from operations | 1,115 | 1,270 | 780 |
| Finance costs | (90) | (80) | (60) |
| Profit before tax | 1,025 | 1,190 | 720 |
| Income tax expense | (340) | (370) | (220) |
| Profit for the year | 685 | 820 | 500 |
| Other Comprehensive income: | |||
| Items that will not be recycled: | |||
| Gain on property revaluation | 265 | 80 | - |
| Total Comprehensive income | 950 | 900 | 500 |
| Equity as at 30 June 2024: | Pata Limited | Soma Limited | Jana Limited |
| Sh.“million” | Sh.“million” | Sh.“million” | |
| Ordinary share capital | 1,000 | 500 | 300 |
| Revaluation reserve | 265 | 80 | - |
| Retained profit brought forward | 5,480 | 3,730 | 1,450 |
| Profit for the year | 685 | 820 | 500 |
| 7,430 | 5,130 | 2,250 |
| Assets: | Sh.“million” | Sh.“million” |
| Non-Current assets: | ||
| Land and buildings | 820 | |
| Motor vehicles | 680 | |
| Goodwill | 350 | |
| Furniture and equipment | 435 | |
| Patents | 185 | 2,470 |
| Current assets: | ||
| Inventory | 380 | |
| Accounts receivable | 280 | 660 |
| Total assets | 3,130 | |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital (Sh.10 each) | 2,000 | |
| 10% Preference shares (Sh.10 each) | 1,000 | |
| Share premium | 400 | |
| Retained earnings | (850) | |
| Total equity | 2,550 | |
| Non-current liabilities: | ||
| 8% debentures | 400 | |
| Current liabilities: | ||
| Accounts payable | 150 | |
| Bank overdraft | 30 | 180 |
| Total equity and liabilities | 3,130 |
| 1. | Baraka Ltd. was formed with an authorised share capital of 300 million ordinary shares of Sh.10 each. |
| 2. | The 10% preference shareholders received four ordinary shares in Baraka Ltd. for every five preference shares held in Ziwa Ltd. Each ordinary shares from Baraka Ltd. was credited at Sh.8 per share. Shareholders were to pay the difference in cash to Baraka Ltd. to make their shares fully paid immediately upon receipt of the shares. |
| 3. | The ordinary shareholders of Ziwa Ltd. received three ordinary shares for every five shares held in Ziwa Ltd. The shares from Baraka Ltd. were credited at Sh.6 per share. The shareholders were to pay the difference in cash to make the shares fully paid immediately after receiving the shares. |
| 4. | The debenture holders of Ziwa Ltd. accepted 25 ordinary shares for every Sh.200 of the debenture, the shares being credited at Sh.8 each. The debenture holders would introduce cash to make the shares fully paid on receipt of the shares. |
| 5. | Dividends of the preference shares were four years in arrears as at 30 June 2024. Baraka Ltd. accepted to pay the amount by issuing two fully paid ordinary shares and Sh.100, 6% debenture for every Sh.800 of the dividend in arrears. |
| 6. | Baraka Ltd. paid Sh.30 million to Ziwa Ltd. for dissolution. This amount was treated as preliminary expenses and was to be written off against profit in the next three years. |
| 7. | Immediately after acquisition, Baraka Ltd. purchased inventory worth Sh.60 million in cash and settled Sh.50 million of the accounts payable. |
| 8. | Assets were transferred to Baraka Ltd. at the following values: | |
| Assets | Sh.“million” | |
| Land and buildings | 620 | |
| Motor vehicles | 550 | |
| Furniture and equipment | 430 | |
| Patents | 140 | |
| Inventory | 280 | |
| Accounts receivable | 250 | |
| Goodwill was presumed to have no value and was to be written off. | ||
| 2022 | 2023 | |
| Assets: | Sh. “million” | Sh. “million” |
| Non-current assets: | ||
| Property, plant and equipment | 3,400 | 4,570 |
| Goodwill | 650 | 1,010 |
| Other intangible assets | 1,630 | 1,440 |
| Investment in associate | - | 770 |
| 5,680 | 7,790 | |
| Current assets: | ||
| Inventories | 1,830 | 1,490 |
| Accounts receivable | 1,750 | 1,220 |
| Cash and cash equivalents | 340 | 450 |
| 3,920 | 3,160 | |
| Total assets | 9,600 | 10,950 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital (Sh.10 par value) | 1,000 | 3,000 |
| Revaluation surplus | 210 | 270 |
| Retained earnings | 2,370 | 2,390 |
| 3,580 | 5,660 | |
| Non-controlling interest | 720 | 860 |
| Total equity | 4,300 | 6,520 |
| Non-current liabilities: | ||
| Long-term loans | 1,530 | 1,990 |
| Deferred tax | 820 | 600 |
| 2,350 | 2,590 | |
| Current liabilities: | ||
| Accounts payable | 2,170 | 1,420 |
| Current tax | 780 | 420 |
| 2,950 | 1,840 | |
| Total equity and liabilities | 9,600 | 10,950 |
| Sh. “million” | |
| Revenue | 4,530 |
| Cost of sales | (3,380) |
| Gross profit | 1,150 |
| Distribution costs | (380) |
| Administrative expenses | (430) |
| Operating profit | 340 |
| Finance costs | (140) |
| Share of profit of associate | 180 |
| Profit before tax | 380 |
| Income tax expense | (150) |
| Profit for the year | 230 |
| Other comprehensive income: | |
| Gain on property revaluation | 70 |
| Total comprehensive income for the year | 300 |
| Profit for the year: | |
| Attributable to owners of the parent | 140 |
| Attributable to the non-controlling interests | 90 |
| 230 | |
| Attributable to owners of the parent | 210 |
| Attributable to the non-controlling interests | 90 |
| 300 |
| 1. | During the year ended 31 December 2023, Rahisi Group acquired 60% of the ordinary share capital of Kibo Ltd. for a cash consideration of Sh.720 million. The fair values of the identifiable net assets of Kibo Ltd. at the date of acquisition were as follows: |
| Sh. “million” | ||
| 1. | Property, plant and equipment | 280 |
| Inventories | 160 | |
| Trade receivables | 110 | |
| Cash and cash equivalents | 80 | |
| Trade payables | (120) | |
| Current tax | (30) | |
| Net assets at acquisition | 480 |
| 1. | Rahisi Group measures the non-controlling interests at their fair values at acquisition date. The fair value of the non-controlling interest in Kibo Ltd. at the date of acquisition amounted to Sh.220 million. |
| 2. | The group’s property, plant and equipment comprised the following: | |
| Sh. “million” | ||
| Carrying amount at 1 January 2023 | 3,400 | |
| Additions at cost including assets acquired in Kibo Ltd. | 1,640 | |
| Gain on property revaluation | 70 | |
| Disposals | (330) | |
| Depreciation | (210) | |
| Carrying amount at 31 December 2023 | 4,570 | |
| The disposal proceeds of property, plant and equipment amounted to Sh.540 million and the gain on disposal has been netted off against the administrative expenses. It is also the group policy to make inter-reserve transfer of excess depreciation upon revaluation of property, plant and equipment. | |
| 3. | During the year ended 31 December 2023, Rahisi Group acquired a 30% interest in an associate for a cash consideration. The associate reported a profit of Sh.600 million and paid dividend of Sh.200 million out of the profit during the year. |
| 4. | An impairment review carried out on 31 December 2023 revealed that goodwill and other intangible assets were impaired. |
| 5. | Ignore deferred tax effects on the acquisition of new subsidiary and on the revaluation of property, plant and equipment. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment