Unit: Advanced Financial Reporting and Analysis
10 Questions| H Ltd. KSh. "million" | S Ltd. RWF "million" | |
| Assets: | ||
| Property, plant and equipment | 2,970 | 1,460 |
| Investment in S Ltd. | 480 | |
| Loan to S Ltd. | 50 | |
| Current assets | 3,550 | 1,020 |
| Total assets | 7,050 | 2,480 |
| Equity and liabilities: | ||
| Ordinary shares of KSh.10/RWF 10 | 600 | 320 |
| Share premium | 500 | 200 |
| Retained earnings | 3,600 | 950 |
| Total equity | 4,700 | 1,470 |
| Non-current liabilities | 300 | 410 |
| Current liabilities | 2,050 | 600 |
| Total equity and liabilities | 7,050 | 2,480 |
| H Ltd. KSh. "million" | S Ltd. RWF "million" | |
| Revenue | 2,000 | 1,420 |
| Cost of sales | (1,200) | (960) |
| Gross profit | 800 | 460 |
| Distribution and administration expenses | (300) | (200) |
| Profit from operations | 500 | 260 |
| Interest receivable | 40 | - |
| Interest payable | - | (20) |
| Profit before tax | 540 | 240 |
| Income tax expense | (200) | (90) |
| Profit for the year | 340 | 150 |
| 1 | Goodwill is reviewed for impairment annually. As at 30 April 2016, the impairment loss on recognised goodwill was RWF 42 million. |
| 2 | During the year ended 30 April 2016, S Ltd. purchased raw materials from H Ltd. and denominated the purchase in RWF in its financial records. The details of the transaction are as shown below: |
| Nature of goods | Date of transaction | Selling price KSh. "million" | Profit percentage on selling price | |
| Raw materials | 1 February 2016 | 60 | 20% |
| As at 30 April 2016, half of the raw materials purchased were still in the inventory of S Ltd. | |
| 3 | H Ltd. issued an interest-free loan to S Ltd. of KSh.50 million on 1 May 2015. The loan was repaid on 31 May 2016. S Ltd. included the loan in its non-current liabilities. |
| 4 | The fair value of the net assets of S Ltd. as at the date of acquisition is assumed to be the same as the carrying value. |
| 5 | H Ltd. paid a dividend of KSh.80 million during the year ended 30 April 2016. This dividend had not been included in the company's income statement. |
| 6 | The corporation tax rate is 30%. |
| 7 | It is the group's policy to value the non-controlling interest at acquisition at its proportionate share of the fair value of the subsidiary's identifiable net assets. |
| 8 | The following exchange rates are relevant to the financial statements: |
| RWF to KSh. | ||
| 30 April 2015/1 May 2015 | 2.5 | |
| I November 2015 | 2,6 | |
| I February 2016 | 2.0 | |
| 30 April 2016 | 2.1 | |
| Average rate for the year ended 30 April 2016 | 2.0 |
| Sh."million" | Sh."million" | ||
| Revenue (from credit sales) | 25,530 | ||
| Cost of sales | (18,140) | ||
| Gross profit | 7,390 | ||
| Other incomes: | Investment income | 250 | |
| Share of associate company's profit | 200 | 450 | |
| 780 | |||
| Expenses: | |||
| Distribution costs | 1,250 | ||
| Administrative expenses | 2,640 | ||
| Finance costs | 750 | 4,640 | |
| Profit before tax | 3,200 | ||
| Income tax expense | 1,400 | ||
| Profit for the year | 1,800 | ||
| Profit attributable to: | Holding company | 1,650 | |
| Non-controlling interest | 150 | ||
| 1,800 |
| 2016 Sh."million" | 2015 Sh."million" | |
| Non-current assets: | ||
| Property, plant and equipment | 3,800 | 3,050 |
| Intangible assets (including goodwill) | 2,500 | 2,000 |
| Investments: In associate company | 650 | 500 |
| Others | 250 | |
| 6,950 | 5,800 | |
| Current assets: | ||
| Inventories | 1,500 | 1,020 |
| Trade receivables | 3,900 | 3,150 |
| Short-term investments | 500 | - |
| Cash balance | 20 | 10 |
| Total assets | 12,870 | 9,980 |
| Equity and liabilities: | ||
| Ordinary share capital | 2,000 | 1,200 |
| Revaluation reserve | 1,010 | 910 |
| Retained profits | 1,740 | 1,200 |
| Share premium | 1,600 | 1,500 |
| 6,350 | 5,110 | |
| Non-controlling interest | 500 | 300 |
| Non-current liabilities: | ||
| Loan notes | 1,700 | 500 |
| Current liabilities: | ||
| Trade payables | 2,270 | 1,990 |
| Bank overdraft | 850 | 980 |
| Current tax | 1,200 | 1,100 |
| Total equity and liabilities | 12,870 | 9,980 |
| 1 | An item of plant with an original cost of Sh.850 million and with a net book value of Sh.450 million was sold for Sh.320 million during the year ended 31 October 2016. |
| 2 | Other investments were sold for Sh.300 million during the year ended 31 October 2016. |
| 3 | During the year ended 31 October 2016, Kijiko Ltd. acquired 80% of the share capital of Sahani Ltd. The assets of Sahani Ltd. were as follows as at the date of acquisition. |
| Sh."million" | ||
| Property, plant and equipment | 600 | |
| Inventories | 400 | |
| Trade receivables | 300 | |
| Loan notes | (250) | |
| Trade payables | (400) | |
| Bank balance | (100) | |
| Tax | (50) | |
| Net assets | 500 |
| 4 | The following information relates to property, plant and equipment as at: |
| 31 October 2016 Sh."million" | 31 October 2015 Sh."million" | ||
| Cost | 7,200 | 5,950 | |
| Accumulated depreciation | (3,400) | (2,900) | |
| Net book value | 3,800 | 3,050 |
| The cost of property, plant and equipment of Sahani Ltd. on the date of acquisition was Sh.1,000 million and the accumulated depreciation on the property, plant and equipment was Sh.400 million. During the year ended 31 October 2016, there was a revaluation gain of Sh.100 million attributable to the holding company's property, plant and equipment. | |
| 5 | The total purchase consideration of S Ltd. was Sh.450 million paid by issuing Sh.100 million worth of ordinary shares at par. The balance was paid in cash. |
| 6 | Depreciation and loss on sale of plant are included in the cost of sales. |
| Sh."million" | Sh."million" | Sh."million" | |
| Non-current assets: | |||
| Tangible: Freehold property | 680 | ||
| Plant | 80 | ||
| 760 | |||
| Intangible: Patents | 244 | ||
| Goodwill | 224 | 468 | |
| 1,228 | |||
| Current assets: | |||
| Inventory | 680 | ||
| ccounts receivable | 776 | ||
| Investment (market value Sh.224 million) | 88 | 1,544 | |
| Current liabilities: | |||
| Accounts payable | 400 | ||
| Bank overdraft | 312 | ||
| Debenture interest payable | 36 | ||
| Accruals | 80 | ||
| Directors' loans | 160 | (988) | 556 |
| 1,784 | |||
| Financed by: | |||
| Share capital: | |||
| 120 million ordinary shares of Sh.10 each | 1,200 | ||
| 6% 64 million cumulative preference shares of Sh.10 each | 640 | ||
| 1,840 | |||
| Revenue reserves: | |||
| Accumulated losses | (656) | ||
| 1,184 | |||
| Non-current liabilities: | |||
| 6% debentures | 600 | ||
| 1,784 |
| 1 | Net profit after tax: |
| Year ended 31 December: | 2013 | 2014 | 2015 | |
| Sh. "million" | 30 | 38 | 45 |
| 2 | On 1 February 2014, a rights issue of one new share for each five shares outstanding was made at an exercise price of Sh.5. |
| 3 | Before the rights issue, the number of shares outstanding was 5,000,000. |
| 4 | The last date to exercise the rights was I March 2014. |
| 5 | The fair value of one ordinary share immediately before exercise of the rights on 1 March 2014 was Sh.11. |
| Year ended | Number of employees expected to terminate or leave employment | Fair value of each option Sh. |
| 31 March 2017 | 25 | 20 |
| 31 March 2018 | 15 | 16 |
| 31 March 2019 | 10 | 16 |
| 31 March 2020 | 10 | 12 |
Receipts: | Original budget Sh."billion" | Actual Sh."billion" |
| Taxation revenue | 320 | 300 |
| Borrowings - foreign | 180 | 180 |
| Aid from international agencies | 100 | 90 |
| Disposal of assets | 90 | 100 |
| Trading activities | 200 | 190 |
| Other receipts | 40 | 30 |
| Payments: | ||
| Education | 180 | 170 |
| Health | 160 | 170 |
| Defence | 140 | 120 |
| Housing | 80 | 100 |
| Internal security | 120 | 120 |
| Others | 170 | 180 |
| 1 | The Minister for Finance presented the following supplementary finance bills which were approved and effected:
|
| 2 | All the other receipts and payments remained as budgeted. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment