Unit: Advanced Financial Reporting and Analysis
10 Questions| A Ltd. Sh."million" | B Ltd. Sh."million" | C Ltd. Sh."million" | D Ltd. Sh."million" | |
| Revenue......................... | 1,200 | 850 | 600 | 800 |
| Cost of sales | (650) | (450) | (320) | (410) |
| Gross profit | 550 | 400 | 280 | 390 |
| Other incomes | 50 | 29.5 | - | - |
| 600 | 429.5 | 280 | 390 | |
| Distribution costs | (120) | (70) | (90) | (100) |
| Administrative expenses | (180) | (80) | (120) | (120) |
| Finance cost | (20) | (10) | (30) | (20) |
| Profit before tax | 280 | 269.5 | 40 | 150 |
| Income tax expense | (60) | (80) | (12) | (50) |
| Profit for the period | 220 | 189.5 | 28 | 100 |
| Dividends paid | (80) | (60) | (10) | (50) |
| Retained profit for the year | 140 | 129.5 | 18 | 50 |
| Retained profit brought forward | 450 | 300 | 218 | 260 |
| Retained profit carried forward | 590 | 429.5 | 236 | 310 |
Assets: | A Ltd. Sh."million" | B Ltd. Sh."million" | C Ltd. Sh."million" | D Ltd. Sh."million" |
| Non-current assets: | ||||
| Property, plant and equipment | 1,400 | 800 | 1,200 | 1,100 |
| Intangible assets | 250 | 180 | 200 | 120 |
| Investment in B Ltd. | 800 | |||
| Investment in C Ltd. | 600 | |||
| Investment in D Ltd. | 400 | |||
| Available for sale financial assets | 50 | 30 | ||
| 2,500 | 2,010 | 1,400 | 1,220 | |
| Current assets: | ||||
| Inventory | 100 | 80 | 90 | 70 |
| Trade and other receivables | 160 | 140 | 150 | 120 |
| Bank and cash balances | 40 | 60 | 30 | 50 |
| 300 | 280 | 270 | 240 | |
| Total assets | 2,800 | 2,290 | 1,670 | 1,460 |
| Capital and liabilities: | ||||
| Ordinary share capital (Sh.10 par value) | 1,000 | 500 | 400 | 500 |
| Share premium | 400 | 300 | 250 | 300 |
| Available for sale reserve | 10 | 5 | ||
| Retained profits | 590 | 429.5 | 236 | 310 |
| 2,000 | 1,234.5 | 886 | 1,110 | |
| Non-current liabilities: | ||||
| 10% loan stock | 200 | 100 | 300 | 200 |
| Deferred tax | 40 | 30 | 20 | 30 |
| 240 | 130 | 320 | 230 | |
| Current liabilities: | ||||
| Trade and other payables | 280 | 425.5 | 260 | 100 |
| Bank loans | 200 | 400 | 150 | - |
| Current tax | 80 | 100 | 54 | 20 |
| 560 | 925.5 | 464 | 120 | |
| Total capital and liabilities | 2,800 | 2,290 | 1,670 | 1,460 |
| 1 | A Ltd. acquired 80% of the share capital in B Ltd. on 1 April 2014 when the retained profits of B Ltd. were Sh.100 million. An item of plant in B Ltd. had a fair value of Sh.20 million above its carrying amount and depreciation is at 20% per annum. There were no other reserves other than the share premium. |
| 2 | B Ltd. acquired 75% of the share capital in C Ltd. on 1 April 2015 when the retained profits of C Ltd. were Sh.100 million. Land belonging to C Ltd. had a fair value of Sh.50 million above its carrying amount. |
| 3 | B Ltd. also acquired 40% shares of D Ltd. on 1 April 2015 when the retained profits of D Ltd. were Sh.150 million. |
| 4 | The group uses the partial goodwill method and even though no impairment was reported in previous years, half ofthe goodwill has been reported impaired in the current year for B Ltd. and C Ltd. The goodwill of D Ltd. was not impaired. |
| 5 | Intercompany sales were as follows during the year: |
| Seller | Buyer | Selling price Sh."million" | Margin % | Balance in stock | |
| C Ltd. B Ltd. B Ltd. | B Ltd. A Ltd. B Ltd. | 200 250 100 | 50 40 40 | 50% 25% - |
| 6 | Inter-company balances were as follows: |
| Sh."million" | ||
| Due from B Ltd. to C Ltd. | 40 | |
| Due from A Ltd. to B Ltd. | 50 | |
| Due from D Ltd. to B Ltd. | 20 |
| Sh. "000" | |
| Ordinary share capital (Sh.8 par value) | 19,200 |
| Share premium | 4,800 |
| 6% preference share capítal | 500 |
| Retained profit | 3,240 |
| Total equity | 27,740 |
| Long term funds: | |
| 8% convertible loan stock | 1,000 |
| Total equity and non-current liabilities | 28,000 |
| 2017 Sh. "000" | 2016 Sh. "000" | |
| Revenue | 25,100 | 21,720 |
| Cost of sales | (20,080) | (16,290) |
| Gross profit | 5,020 | 5,420 |
| Operating expenses | (1,220) | (1,200) |
| Profit before interest and tax | 3,800 | 4,230 |
| Interest on loan stock | (80) | (80) |
| Profit before tax | 3,720 | 4,150 |
| Taxation | (535) | (520) |
| Profit for the year | 3,185 | 3,630 |
| 30 April 2017 Sh. "000" | 30 April 2016 Sh. "000" | |
| Retained profit brought forward | 3,240 | - |
| Profit for the year | 3,185 | 3,630 |
| Preference dividend | (30) | (30) |
| Ordinary dividend | (480) | (360) |
| Retained profit carried forward | 5,915 | 3,240 |
| Assets | Sh."000" |
| Non-current assets: | |
| Property, plant and equipment | 14,000 |
| Intangible assets | 4,000 |
| Goodwilu | 6,000 |
| Financial assets - available for sale | 12,000 |
| Current assets: | |
| Inventories | 7,500 |
| Trade receivables | 6,650 |
| Prepayments | 3,200 |
| Cash and cash equivalents | 1,250 |
| 54,600 | |
| Equity and liabilities: | |
| Equity: | |
| Share capital | 12,000 |
| Revaluation reserves | 3,000 |
| Retained profit | 12,260 |
| Non-current liabilities: | |
| Interest-bearing loans | 16,000 |
| Deferred income tax (1 May 2016) | 1,200 |
| Current liabilities: | |
| Trade and other payables | 8,000 |
| Employee benefits | 2,000 |
| Current income taх | 140 |
| 54,600 |
| 1 | The tax bases of the assets are as follows: |
| Sh."000" | ||
| Property, plant and equipment | 2,800 | |
| Prepayments | 1,500 | |
| Interest-bearing loans | 17,000 | |
| Financial assets (available for sale) | 14,000 |
| 2 | Inventories are stated at fair value less cost to sell which is lower than the original cost due to a general provision for price decline of Sh.3.5 million. |
| 3 | The intangible assets comprise development cost which is tax deductible when the amount is paid out. The cost of intangible assets was paid in the year 2014 and is presented net of armotisation cost. |
| 4 | Goodwill and employee benefits are tax exempt. |
| 5 | Trade and other payables include provision for leave allowance of Sh.1.4 million which is tax deductible on cash basis. |
| 6 | Trade receivables are stated net of general allowances for bad debts at the rate of 5% of the gross receivables. The general allowance is not tax deductible until it becomes specific. |
| 7 | The building, which is included in property, plant and equipment was revalued during the year. The increase in value of Sh.3 million does not affect the tax base. |
| 8 | The tax base of other items is equal to their carrying amount. |
| 9 | The tax rate applicable is 30%. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment