Unit: Financial Reporting
11 Questions| Project | ||
| Cometic | Robotic | |
| Sh.“000” | Sh.“000” | |
| 1 July 2023 | 20,000 | 40,000 |
| 1 January 2024 | 20,000 | 40,000 |
| Budgeted amounts | Actual amounts | |
| Sh.“billion” | Sh.“billion” | |
| Receipts: | ||
| Taxes | 1,175 | 968 |
| Local borrowings | 558 | 495 |
| Overseas borrowings | 630 | 716 |
| Donations from foreign agencies | 378 | 486 |
| Trading activities | 754 | 1,066 |
| Sale of fixed assets | 792 | 1,012 |
| Other receipts | 261 | 220 |
| Payments: | ||
| Internal security | 806 | 738 |
| Education | 797 | 810 |
| Agriculture | 263 | 291 |
| Health | 423 | 486 |
| Affordable housing | 450 | 410 |
| Social welfare | 218 | 216 |
| Transport | 535 | 540 |
| Defence | 389 | 512 |
| Other payments | 475 | 627 |
| Sh.“billion” | ||
| Overseas borrowings | 54 | Addition |
| Sale of fixed assets | 140 | Addition |
| Education | 63 | Addition |
| Health | 37 | Addition |
| Affordable housing | (32) | Reduction |
| Kip Ltd. | Limah Ltd. | |
| Sh.“000” | Sh.“000” | |
| Revenue | 1,800,000 | 960,000 |
| Cost of sales | (1,040,000) | (440,000) |
| Gross profit | 760,000 | 520,000 |
| Distribution costs | (94,400) | (48,000) |
| Administrative expenses | (108,000) | (92,000) |
| Finance cost | (6,000) | (4,800) |
| Profit before tax | 551,600 | 375,200 |
| Income tax expense | (192,000) | (111,200) |
| Profit for the year | 359,600 | 264,000 |
| Other comprehensive income: | ||
| Gain on revaluation of land | 10,000 | 4,000 |
| Loss on fair value of equity financial assets | (2,800) | (1,600) |
| 7,200 | 2,400 | |
| 366,800 | 266,400 |
| 1. | Details of equity as at 1 November 2023 before acquisition: | ||
| Kip Ltd. | Limah Ltd. | ||
| Sh.“000” | Sh.“000” | ||
| Ordinary shares of Sh.10 each | 1,000,000 | 640,000 | |
| Share premium | 400,000 | - | |
| Revaluation reserve | 33,600 | - | |
| Equity reserve (financial asset) | 12,800 | 8,800 | |
| Retained earnings | 360,000 | 500,000 | |
| 2. | Kip Ltd, follows a policy of revaluing land to market value at the end of each reporting period. Limah Ltd. had previously measured its land at historical cost before being acquired. Since the acquisition, Limah Ltd.’s land increased by Sh.4 million in value, which it has recorded in its financial statements. |
| 3. | After the acquisition on 1 November 2023, Kip Ltd. transferred plant equipment to Limah Ltd. at an agreed value of Sh.20 million. This equipment had a carrying amount of Sh.16 million at the transfer date and a remaining useful life of 2.5 years. Kip Ltd. accounted for the gain from this transaction by reducing its depreciation expenses. Depreciation is charged to cost of sales. |
| 4. | Following the acquisition, Limah Ltd. sold goods to Kip Ltd. worth Sh.160 million, which had originally cost Limah Ltd. Sh.120 million. Of these, goods worth Sh.48 million remained in Kip Ltd.’s inventory at the year end. |
| 5. | There has been no impairment in the goodwill arising from Kip Ltd.’s acquisition of Limah Ltd. |
| 6. | All items within the profit or loss and other comprehensive income statements are considered to accrue evenly throughout the year. |
| 7. | Non-Controlling Interest (NCI) in Limah Ltd. was valued at Sh.400 million during acquisition. |
Required: | |
| (i) | Calculate the value of goodwill arising on acquisition of Limah Ltd. |
| (ii) | Prepare a consolidated statement of profit or loss and other comprehensive income for the year ended 30 April 2024. |
| Assets: | 2024 | 2023 |
| Non-current assets: | Sh.“000” | Sh.“000” |
| Property, plant and equipment | 72,475 | 54,160 |
| Intangible assets | 15,700 | 12,240 |
| Investments at fair value | 5,825 | 5,500 |
| 94,000 | 71,900 | |
| Current assets: | ||
| Inventory | 7,485 | 7,040 |
| Accounts receivable | 6,030 | 5,830 |
| Cash and cash equivalents | 2,485 | 2,230 |
| Total assets | 110,000 | 87,000 |
| Equity and liabilities: | ||
| Equity | ||
| Ordinary share capital (Sh.10 par value) | 50,000 | 40,000 |
| Share premium | 12,500 | 10,000 |
| Revaluation reserve | 9,500 | 5,000 |
| Retained profit | 17,505 | 14,755 |
| Total equity | 89,505 | 69,755 |
| Non-current liabilities: | ||
| Long-term borrowings | 11,600 | 10,300 |
| Deferred tax | 2,370 | 1,955 |
| Current liabilities: | ||
| Accounts payable | 4,645 | 3,505 |
| Current tax | 1,880 | 1,485 |
| Total equity and liabilities | 110,000 | 87,000 |
| Sh.“000” | |
| Operating profit | 5,540 |
| Finance costs | (1,200) |
| Fair value gain on investments | 325 |
| Profit before tax | 4,665 |
| Income tax expense | (1,330) |
| Profit for the year | 3,335 |
| Other comprehensive income: | |
| Gain on property revaluation | 4,500 |
| Total comprehensive income for the year | 7,835 |
| Sh.“000” | Sh.“000” | |
| Revenue | 278,400 | |
| Income from investment | 4,500 | |
| Ordinary shares of Sh.20 each | 150,000 | |
| Retained earnings | 119,500 | |
| 8% loan stock | 50,000 | |
| Accounts payable | 33,400 | |
| Deferred tax | 12,500 | |
| Bank balance | 15,400 | |
| Land and building at cost | 270,000 | |
| Plant at cost | 156,000 | |
| Accumulated depreciation : Building | 60,000 | |
| Accumulated depreciation : Plant | 26,000 | |
| Purchases | 78,200 | |
| Distribution cost | 10,000 | |
| Administrative expenses | 5,500 | |
| Loan interest paid | 2,000 | |
| Leased plant rental | 22,000 | |
| Dividends paid | 15,000 | |
| Inventory (1 November 2023) | 37,800 | |
| Accounts receivable | 63,200 | |
| Investments (Long-term) | 90,000 | |
| 749,700 | 749,700 |
| 2024 | 2025 | |
| Sh.“000” | Sh.“000” | |
| Assets: | ||
| Non-current assets: | ||
| Property, plant and equipment | 23,760 | 13,440 |
| Intangible assets | 16,720 | 11,760 |
| 40,480 | 25,200 | |
| Current assets: | ||
| Inventories | 20,240 | 14,560 |
| Trade receivables | 17,600 | 10,640 |
| Cash and cash equivalents | 9,680 | 5,600 |
| Total assets | 88,000 | 56,000 |
| Equity and liabilities: | ||
| Equity: | ||
| Ordinary share capital | 17,600 | 14,000 |
| Share premium | 1,760 | 1,400 |
| Retained profit | 15,840 | 9,240 |
| Total equity | 35,200 | 24,640 |
| Non-current liabilities: | ||
| Long term loans | 14,080 | 7,840 |
| Deferred tax | 7,040 | 3,360 |
| Current liabilities: | ||
| Trade payables | 18,480 | 12,880 |
| Current tax | 13,200 | 7,280 |
| Total equity and liabilities | 88,000 | 56,000 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment