Unit: Advanced Financial Reporting and Analysis
10 Questions| Pareto Limited | Pamba Limited | Dafu Limited | |
| Assets: | Sh. "million" | Sh. "million" | Sh. "million" |
| Non-current assets: | |||
| Property, plant and equipment | 14,900 | 9,250 | 7,000 |
| Investment - Pamba Limited | 8,500 | - | - |
| Investment - Dafu Limited | 5,750 | - | - |
| Financial sssets | 3,100 | 2,800 | 2,400 |
| 32,250 | 12,050 | 9,400 | |
| Current assets | 3,850 | 4,425 | 3,800 |
| Total assets | 36,100 | 16,475 | 13,200 |
| Equity and liabilities: | |||
| Equity: | |||
| Ordinary share capital | 10,000 | 2,500 | 2,000 |
| Share premium | 5,000 | 1,000 | 500 |
| Retained earnings | 7,825 | 5,250 | 5,750 |
| Total equity | 22,825 | 8,750 | 8,250 |
| Non-current liabilities: | 8,500 | 6,000 | 3,500 |
| Current liabilities | 4,775 | 1,725 | 1,450 |
| Total equity and liabilities | 36,100 | 16,475 | 13,200 |
| 1. | On 1 October 2020, Pareto Limited acquired an 80% equity interest in Pamba Limited when its retained earnings stood at Sh.3,500 million. The purchase consideration comprised 1,250 million of Pareto Limited's shares with a nominal value of Sh.1 each and a market price of Sh.6.80 each. At acquisition of Pamba Limited, the only adjustment required to the identifiable net assets of Pamba Limited was for land which had a carrying amount of Sh.625 million less than its fair value. |
| 2. | The group policy is to measure the non-controlling interest at fair value. At the date of acquisition of Pamba Limited, the non-controlling interest had a fair value of Sh.2,125 million. |
| 3. | Pareto Limited had acquired a 100% equity interest in Dafu Limited a number of years ago when its retained earnings amounted to Sh.1,750 million. At acquisition, the fair values of the identifiable net assets of Dafu Limited approximated their carrying values. The purchase consideration comprised cash amounting to Sh.5,750 million. |
| 4. | Pareto Limited disposed of 60% of its investment in Dafu Limited on 1 April 2021 for Sh. 4,700 million when the fair values of the identifiable net assets of Dafu Limited were Sh. 6,250 million. The fair value of the remaining 40% equity interest was Sh.4,300 million at disposal. Pareto Limited has not accounted for the disposal. |
| 5. | None of the companies had issued any shares since Pareto Limited acquired its shareholding in them. |
| 6. | Neither the goodwill on acquisition of subsidiaries nor the investment in the associate had been impaired. |
| Required: | |||||
| (a) | Goodwill arising on acquisition of the investments in subsidiaries. | ||||
| (b) | Gain or loss arising on disposal of the investment in Dafu Limited as reported in:
| ||||
| (c) | Consolidated statement of financial position as at 30 June 2021. | ||||
| Sh. "million" | |
| Revenue | 7,650 |
| Cost of sales | 4,335 |
| Gross profit | 3,315 |
| Operating expenses | (1,540) |
| Share of profit of associate | 835 |
| Finance costs | 260 |
| Profit before tax | 2,350 |
| Income tax expense | (320) |
| Profit for the year | 2,030 |
| Other comprehensive income: | |
| Impairment loss | (250) |
| Re-measurement component | 40 |
| Total comprehensive income | 1,820 |
| Profit for the year attributable to non-controlling interests (NCIs) | 400 |
| 2021 | 2020 | |
| Non-Current Assets: | Sh. "million" | Sh. "million" |
| Property, plant and equipment | 13,400 | 8,800 |
| Goodwill | 2,175 | 1,800 |
| Investment in associate | 3,925 | 3,250 |
| 19,500 | 13,850 | |
| Current Assets: | ||
| Inventories | 1,575 | 2,060 |
| Trade receivables | 1,950 | 1,860 |
| Cash and cash equivalents | 2,710 | 1,085 |
| 6,235 | 5,005 | |
| Total Assets | 25,735 | 18,855 |
| Equity and Liabilities: | ||
| Ordinary share capital (Sh.10 par value) | 6,000 | 4,000 |
| Share premium | 2,250 | 1,250 |
| Retained earnings | 4,510 | 2,880 |
| Revaluation surplus | 375 | 625 |
| Equity attributable to group owners | 13,135 | 8,755 |
| Equity attributable to non-controlling interest | 2,000 | 1,350 |
| Total equity | 15,135 | 10,105 |
| Non-Current Liabilities: | ||
| 10% bonds | 5,500 | 4,000 |
| Deferred tax | 415 | 390 |
| Defined benefit obligation | 910 | 800 |
| 6,825 | 5,190 | |
| Current Liabilities: | ||
| Trade payables | 2,685 | 2,460 |
| Current tax payable | 1,090 | 1,100 |
| 3,775 | 3,560 | |
| Total Equity and Liabilities | 25,735 | 18,855 |
| 1. | During the year ended 30 September 2021, Euro Group acquired an 80% equity interest in Sporty Limited, a local subsidiary quoted in the securities exchange. The purchase consideration on acquisition comprised a share exchange of Sh.2,000 million and cash consideration of Sh.500 million. The market value of the parent entity's share was Sh.16 at the time of acquisition. Sporty Limited's net assets at acquisition had the following fair values:
It is the group policy to measure the non-controlling interests in subsidiaries at their proportionate share of the net assets at acquisition. | ||||||||||||||||
| 2. | Depreciation charged during the year ended 30 September 2021 amounted to Sh.1,240 million and an impairment loss of Sh.535 million was recognised on property. Prior to the impairment review, the group had a balance on the revaluation surplus of Sh.625 million of which Sh.250 million related to property impaired in the current year. | ||||||||||||||||
| 3. | Goodwill was reviewed for impairment at the reporting date and the impairment loss reported in profit or loss. | ||||||||||||||||
| 4. | Euro Group operates a defined benefit scheme. A service cost component of Sh.300 million has been included within the operating expenses while a net interest cost of Sh.40 million has not been accounted for. The remeasurement component for the year ended 30 September 2021 was a gain of Sh.40 million. Benefits paid out of the scheme were Sh.380 million. |
| Sh. | |
| 30 June 2022 | 2,750,000 |
| 30 June 2023 | 2,600,000 |
| Sh."000" | Sh."000" | |
| Non-current assets: | ||
| Land | 8,000 | |
| Building at NBV | 6,000 | |
| Machinery at NBV | 2,800 | |
| Intangible assets - Investments | 4,500 | |
| Intangible assets - Goodwill | 6,000 | |
| Intangible assets - Patents and trademarks | 500 | |
| 27,800 | ||
| Current assets: | ||
| Inventories | 7,200 | |
| Trade receivables | 4,000 | |
| Cash | 100 | 11,300 |
| Total assets | 39,100 | |
| Equity and liabilities: | ||
| Equity shares of Sh.10 par value | 20,000 | |
| 10% preference shares of Sh.10 par value | 8,000 | |
| 12% debentures | 6,000 | |
| Interest payable on debentures | 720 | |
| Loan from directors | 2,000 | |
| Accumulated loss | (5,800) | |
| 30,920 | ||
| Current liabilities: | ||
| Bank overdraft | 3,000 | |
| Sundry payables | 5,180 | 8,180 |
| Total capital liabilities | 39,100 |
| 1. | Assets are to be adjusted to their fair values as follows: | |
| Sh."000" | ||
| Trade receivables | 3,600 | |
| Inventories | 6,400 | |
| Machinery | 2,000 | |
| Buildings | 5,000 | |
| Accumulated depreciation charged: | ||
| 1,500 | |
| 1,600 | |
| 2. | Each ordinary share is to be re-designated as a share of Sh.2.50. The ordinary shareholders are to accept a reduction in the nominal value of their shares from Sh.10 to Sh.2.50. In addition, the shareholders are to subscribe for a new issue on the basis of one share for every two held at a price of Sh.4 per share. |
| 3. | The existing preference shares are to be exchanged for a new issue of 6 million 15% preference shares of Sh.10 each and 800,000 ordinary shares of Sh.2.50 each. |
| 4. | The debenture holders are to accept 200,000 ordinary shares of Sh.2.50 each in lieu of interest payable. The 12% debentures are to be converted to 14% debentures. A further Sh.2 million of 14% debentures of Sh.100 each are to be issued and taken up by the existing debenture holders at Sh.90 each. |
| 5. | Sh.800,000 of the loan from directors is to be cancelled. The balance of the loan is to be settled by the issue of 200,000 ordinary shares of Sh.2.50 each. |
| 6. | The investments are to be sold at their current market price of Sh.6 million. |
| 7. | The bank overdraft is to be paid in full. |
| 8. | A sum of Sh.3.18 million is to be paid to offset the sundry payables immediately and the balance in four equal instalments at the end of each quarter. |
| 9. | All intangible assets are to be eliminated. 1 |
| 10. | 0. It is estimated that under the new arrangement, the net profit before interest and tax will be Sh.5 million per year. There will be no tax liability relating to the company for the next five years. |
Required: | |
| (a) | Journal entries to effect the scheme of internal reconstruction. |
| (b) | Statement of financial position as at 1 November 2021 (immediately after reconstruction). |
| (c) | A statement showing how the anticipated profits under the new arrangement will be distributed to the various providers of capital. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment