On 1 January 2024, Pull Limited acquired an 80% controlling interest in Shape Limited when the retained earnings of Shape
Limited amounted to Sh.3,200,000. The acquisition consideration consisted of an immediate cash payment of Sh.12,000,000
on 1 January 2024 and a further cash payment of Sh.12,100,000 deferred until 1 January 2026. Pull Limited has a cost of
capital of 10%.
No accounting entries have been made in respect of the deferred cash consideration.
Pull Limited also acquired 50% of the equity interest in Jolty Limited and obtained joint control over Jolty Limited on
1 January 2024. The purchase consideration comprised an immediate cash payment of Sh.10,000,000 on 1 January 2024. The
retained earnings of Jolty Limited stood at Sh.2,500,000 on 1 January 2024.
The following are draft statements of financial position of the three companies as at 31 December 2024:
| Pull Limited | Shape Limited | Jolty Limited |
| Assets | Sh.“000” | Sh.“000” | Sh.“000” |
| Non-current assets: | | | |
| Property, plant and equipment | 36,400 | 18,500 | 14,600 |
| Investments: | | | |
| - Shape Limited | 12,000 | - | - |
| - Jolty Limited | 10,000 | - | - |
| 58,400 | 18,500 | 14,600 |
| Current assets: | | | |
| Inventory | 21,400 | 13,000 | 10,200 |
| Trade receivables | 18,500 | 11,400 | 8,900 |
| Cash and cash equivalents | 12,700 | 8,100 | 6,300 |
| 52,600 | 32,500 | 25,400 |
| Total assets | 111,000 | 51,000 | 40,000 |
| Equity and liabilities: | | | |
| Equity | | | |
| Ordinary share capital (Sh.10 par value) | 50,000 | 20,000 | 15,000 |
| Share premium | 5,000 | 2,000 | 1,500 |
| Retained earnings | 13,200 | 6,100 | 3,800 |
| Total equity | 68,200 | 28,100 | 20,300 |
| Non-current liabilities: | | | |
| Long-term borrowings | 18,000 | 8,500
| 7,500 |
| Current liabilities: | | | |
| Trade payables | 16,300 | 9,500 | 7,900 |
| Current tax | 8,500 | 4,900 | 4,300 |
| 42,800 | 22,900 | 19,700 |
| Total equity and liabilities | 111,000 | 51,000 | 40,000 |
Additional information:
- At the date of acquisition, the fair value of Shape Limited’s net assets approximated their carrying amounts, with the
exception of some plant whose fair value was Sh.1,000,000 above its carrying amount. At this date, the plant had a
remaining economic useful life of five years. No fair value adjustment was necessary in respect of Jolty Limited.
- Pull Limited measures goodwill and the non-controlling interest using the fair value method. The fair value of the
non-controlling interest of Shape Limited was Sh.5,700,000 at the date of acquisition.
- During the year ended 31 December 2024, Shape Limited sold goods to Pull Limited for Sh.4,500,000 at a mark-up
on cost of 25%. One third (⅓) of these goods were still held by Pull Limited at 31 December 2024 and the balance
payable was still outstanding.
- Impairment review performed on 31 December 2024 revealed that goodwill arising from the acquisition of Shape
Limited had been impaired to the extent of 10%. The interest in Jolty Limited was unimpaired.
Required:
(a) Calculate the value of goodwill arising on acquisition of Shape Limited as at 31 December 2024.
(b) Determine the value of interest in Jolty Limited as at 31 December 2024.
(c) Prepare the consolidated statement of financial position for Pull Group as at 31 December 2024.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment