Unit: Advanced Financial Reporting and Analysis
10 Questions| Sh.“million” | |
| Current service cost | 55 |
| Cash contribution to the scheme | 100 |
| Benefits paid during the year | 80 |
| Net loss on curtailment | 11 |
| Gain on remeasurement of liability as at 31 December 2022 | 9 |
| H Limited | S Limited | |
| Ksh.“million” | Ksh.“million” | |
| Assets: | ||
| Non-current assets: | ||
| Property, plant and equipment | 8,500 | 3,000 |
| Investment in S Limited | 3,000 | - |
| Other intangible assets | 1,600 | 510 |
| 13,100 | 3,510 | |
| Current assets: | ||
| Inventory | 2,500 | 1,960 |
| Trade receivables | 2,300 | 1,320 |
| Cash and cash equivalents | 1,650 | 640 |
| 6,450 | 3,920 | |
| Total assets | 19,550 | 7,430 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital (Ksh.1/Kr.1 par value) | 5,000 | 1,560 |
| Share premium | 2,000 | 200 |
| Retained earnings | 5,900 | 1,442 |
| Total equity | 12,900 | 3,202 |
| Non-current liabilities: | ||
| 10% loan stock | 1,300 | 1,360 |
| Deferred tax | 650 | 1,268 |
| 1,950 | 2,628 | |
| Current liabilities: | ||
| Trade payables | 3,800 | 1,160 |
| Current tax | 900 | 440 |
| 4,700 | 1,600 | |
| Total equity and liabilities | 19,550 | 7,430 |
| 1. | On 1 October 2022, H Limited acquired an 80% controlling interest in S Limited for a cash consideration of Ksh.3,000 million when the retained earnings of S Limited stood at Kr.540 million. The fair values of the identifiable net assets of S Limited were Kr.2,700 million. The excess of the fair value over the carrying value was due to an increase in value of plant whose remaining economic useful life approximated five (5) years at acquisition. |
| 2. | H Limited uses the fair value method to measure the non-controlling interests in subsidiaries. The fair value of the non-controlling interest in S Limited on 1 October 2022 amounted to Kr.900 million. |
| 3. | On 1 October 2022, H Limited exported goods worth Ksh.180 million on account to S Limited. This transaction has been recorded by both entities. However, the account payable is still recorded at the rate of exchange that prevailed at the date of the transaction, in the financial statements of S Limited. All these goods had been sold to third parties by S Limited as at 30 September 2023. |
| 4. | Goodwill arising on acquisition of S Limited had not been impaired since acquisition. |
| 5. | The following foreign exchange rates are relevant: | |
| Kr. to Ksh.1 | ||
| 1 October 2022 | 0.90 | |
| 30 September 2023 | 0.80 | |
| Average for the year to 30 September 2023 | 0.75 | |
| 6. | S Limited has not issued any ordinary shares since the date of acquisition. |
| Sh.“million” | Sh.“million” | |
| Goodwill | 70 | |
| Property, plant and equipment: | ||
| Land and buildings | 320 | |
| Plant and machinery | 110 | 430 |
| 500 |
| Year ended | Sh.“million” |
| 31 December 2023 | 185 |
| 31 December 2024 | 160 |
| 31 December 2025 | 130 |
| Date | Fair value of SAR (Sh.) |
| 31 March 2020 | 9 |
| 31 March 2021 | 11 |
| 31 March 2022 | 12 |
| Sh.“million” | Sh.“million” | |
| Assets: | ||
| Non-current assets: | ||
| Tangible assets | 5,000 | |
| Financial instruments | 1,000 | |
| Current assets | 4,125 | |
| Total assets | 10,125 | |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital (Sh.1 par value) | 4,000 | |
| 20% cumulative preference share capital (Sh.1 par value) | 1,500 | |
| Retained earnings | (2,918) | |
| 2,582 | ||
| Non-current liabilities: | ||
| 20% bonds | 750 | |
| Current liabilities: | ||
| Trade payables | 1,968 | |
| Bank overdraft (secured on tangible assets) | 3,900 | |
| Loan from finance institution | 925 | 6,793 |
| Total equity and liabilities | 10,125 |
| 1. | Preference dividends have been in arrears for three years. |
| 2. | The retained earnings balance is to be eliminated. |
| 3. | The following details relate to the assets:
|
| 4. | The bank has demanded repayment of the bank overdraft, while the finance institution has accepted to receive 92% of their existing loan in new ordinary shares as full settlement. Upon successful completion of the reorganisation process, however, the finance institution is ready to immediately buy 15% Sh.900 million debentures in the reconstructed entity’s debts provided that the directors will attach the right to convert the debt into shares at maturity. The finance institution will also require 10% discount on the convertible debt at issue and repayment period of three years. The effective rate of interest on this convertible debt, if the discount is granted, is estimated to be 18.7% and the effective rate of interest on an equivalent non-convertible instrument will be 22.5%. |
| 5. | Existing ordinary shareholders are prepared to inject Sh.4,200 million for 840 million new ordinary shares, while preference shareholders have pledged to finance new production equipment whose estimated fair value is Sh.1,350 million. Each of these shares currently has a value of Sh.5. |
| 6. | Half of the trade payables (suppliers) have agreed to be paid using ordinary shares in the reconstructed firm. |
| 7. | The directors have projected annual profit before interest and tax in the reconstructed entity to be Sh.650 million. |
| 8. | A firm order has been received from BB Ltd., a competitor, to buy all the business assets for Sh.7,200 million. 60% of these proceeds related to tangible assets. Closure costs are estimated at Sh.50 million. |
| 9. | Assume a discount rate of 15%, unless a different rate is more appropriate. |
| 10. | The present value of Sh.1 receivable at the end of the year for different discount rates is provided below: |
| 10. | Year | Discount Rate | |||
| 10% | 15% | 18.7% | 22.5% | ||
| 1 | 0.91 | 0.87 | 0.84 | 0.82 | |
| 2 | 0.83 | 0.76 | 0.71 | 0.67 | |
| 3 | 0.75 | 0.66 | 0.60 | 0.54 | |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment