H Limited, a public limited entity, operates in the information technology sector. It has made several investments in other
companies within the industry, which has earned it market leadership in the sector.
The following draft financial statements for the year ended 31 October 2022 relate to H Limited and its investment
companies:
Statement of profit or loss and other comprehensive income for the year ended 31 October 2022:
| H Limited | S Limited | L Limited |
| Sh.“million” | Sh.“million” | Sh.“million” |
| Revenue | 8,460 | 3,880 | 3,200 |
| Cost of sales | (4,040) | (2,910) | (1,020) |
Gross profit
| 4,420 | 970 | 2,180 |
| Distribution costs | (725) | (200) | (220) |
| Administrative expenses | (1,150) | (350) | (340) |
| Profit from operations | 2,545 | 420 | 1,610 |
| Investment income | 600 | -
| - |
| Finance costs | (450) | (175) | (320) |
| Profit before tax | 2,695 | 245 | 1,300 |
| Income tax expense | (680) | (80) | (440) |
| Profit for the year | 2,015 | 165 | 860 |
| Other comprehensive income: | | | |
| Gain on property revaluation | 70
| - | - |
| Total comprehensive income | 2,085 | 165 | 860 |
Statement of financial position as at 31 October 2022:
| H Limited | S Limited | L Limited |
| Sh.“ million” | Sh.“ million” | Sh.“ million” |
| Assets: | | | |
| Non-current assets: | | | |
| Property, plant and equipment | 4,600 | 4,940 | 3,820 |
| Investments: | | | |
| S Limited | 1,830 | - | - |
| L Limited | 2,500 | - | - |
| Equity investments | 4,000 | - | - |
| 12,930 | 4,940 | 3,820 |
| Current assets: | | | |
| Inventory | 2,250 | 2,450 | 1,875 |
| Trade receivables | 1,980 | 1,710 | 2,700 |
| Cash and cash equivalents | 870 | 600 | 705 |
| 5,100 | 4,760 | 5,280 |
| Total assets | 18,030 | 9,700 | 9,100
|
| Equity and liabilities: | | | |
| Equity: | | | |
| Ordinary share capital (Sh.10 par value) | 3,000 | 1,500 | 2,000 |
| Share premium | 2,000 | 500 | - |
| Revaluation surplus | 480 | - | - |
| Retained earnings | 3,420 | 2,070 | 2,090 |
| Total equity | 8,900 | 4,070 | 4,090 |
| Non-current liabilities: | | | |
| Long-term borrowings | 4,400 | 2,500 | - |
| Deferred tax | 1,240 | 920 | 1,720 |
| 5,640 | 3,420 | 1,750 |
| Current liabilities: | | | |
| Trade payables | 2,240 | 1,570 | 2,300
|
| Current tax | 1,250 | 640 | 960 |
| 3,490 | 2,210 | 3,260 |
| Total equity and liabilities | 18,030 | 9,700 | 9,100 |
Additional information:| 1. | H Limited acquired an 80% ordinary shareholding in S Limited on 1 November 2019 when the retained earnings of S Limited stood at Sh.340 million. The acquisition consideration comprised cash of Sh.1,830 million. The fair values of the identifiable net assets of S Limited at acquisition date were Sh.2,440 million. The excess of the fair values over the carrying values was due to an unrecognised brand whose remaining economic useful life at the date of acquisition was five (5) years. |
| 2. | M Limited is the main competitor of H Limited and on 1 May 2022, M Limited and H Limited each acquired 50% of the 200 million ordinary shares of Sh.10 each in L Limited. The consideration paid by H Limited consisted of cash of Sh.15 per share and also a 1 for 2 share exchange when the market price of H Limited’s share was Sh.20 each. M Limited also paid Sh.15 per share for their interest but did not issue any shares to the owners of L Limited. The ordinary shares of L Limited have one voting right each. Upon the acquisition, H Limited had a contractual right to appoint 60% of the board of L Limited, with the remaining 40% appointed by M Limited. M Limited and H Limited each appointed one member to L Limited’s senior management team. It is the senior manager appointed by H Limited who makes the key decisions regarding the development of L Limited’s new technologies, its principal revenue stream, the market it will operate in and how it is financed. The fair values of L Limited’s net assets approximated their carrying values at the date of acquisition. |
| 3. | H Limited has a policy of measuring the non-controlling interests at fair value. The non-controlling interest in S Limited had a fair value of Sh.970 million at 1 November 2019. |
| 4. | During the year ended 31 October 2022, S Limited sold goods worth Sh.400 million to H Limited. S Limited reports a gross profit margin of 25% on all its sales. 20% of these goods remained in the closing inventory of H Limited as at 31 October 2022. |
| 5. | As at 31 October 2022, no impairment had arisen in respect of the goodwill arising on the acquisition of S Limited and L Limited. |
| 6. | None of the group companies paid dividends during the year ended 31 October 2022. |
| 7. | S Limited had not issued any ordinary shares since its shares were acquired by H Limited. |
Required: |
| (a). | Consolidated statement of profit or loss and other comprehensive income for H Group for the year ended 31 October 2022. |
| (b) | Consolidated statement of financial position for H Group as at 31 October 2022. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment