Hazel Limited, a public limited company which operates in motor vehicle industry has owned 75% of the voting share capital of
Senter Limited, another public limited company in the same industry since 1 October 2021. The acquisition consideration
comprised of cash payment of Sh.47 million made on 1 October 2021. The retained profit of Senter Limited at the date of
acquisition amounted to Sh.19 milllion and had no other reserves.
The completed financial statements for Hazel Limited and Senter Limited for the year ended 30 September 2025 are as follows.
Statement of profit or loss and other comprehensive income for the year ended 30 September 2025:
| Hazel Limited | Senter Limited |
| Sh.“000” | Sh.“000” |
| Revenue | 282,000 | 192,000 |
| Cost of sales | (197,400) | (153,600) |
| Gross profit | 84,600 | 38,400 |
| Distribution costs | (23,200) | (8,400) |
| Administrative expenses | (36,800) | (13,600) |
| Profit from operations | 24,600 | 16,400 |
| Finance costs | (4,800) | (3,600) |
| Investment income | 6,200 | 3,200 |
| Profit before tax | 26,000 | 16,000 |
| Income tax expense | (8,200) | (5,200) |
| Profit for the year | 17,800 | 10,800 |
| Other comprehensive income: | | |
| Gain on property revaluation | 3,200 | 2,600 |
| Total comprehensive income for the year | 21,000 | 13,400 |
Statements of financial position as at 30 September 2025:
| Hazel Limited | Senter Limited |
| Sh.“000” | Sh.“000” |
| Non-current assets: | | |
| Property, plant and equipment | 130,300 | 78,200 |
| Investment in Senter Limited | 47,000 | - |
| Other investments | 67,000 | 32,000 |
| 244,300 | 110,200 |
| Current assets: | | |
| Inventory | 18,800 | 14,500 |
| Trade receivables | 14,200 | 9,700 |
| Cash and cash equivalents | 3,700 | 2,600 |
| Total assets | 281,000 | 137,000 |
| Equity and liabilities: | | |
| Equity: | | |
| Ordinary share capital (Sh.10 par value) | 50,000 | 20,000 |
| Share premium | 5,000 | 2,000 |
| Revaluation surplus | 13,400 | 10,800 |
| Retained profit | 153,500 | 50,400 |
| Total equity | 221,900 | 83,200 |
| Non-current liabilities: | | |
| Long-term borrowings | 38,400 | 37,800 |
| Deferred tax | 4,900 | 3,600 |
| Current liabilities: | | |
| Trade payables | 13,200 | 10,600 |
| Current tax | 2,600 | 1,800 |
| Total equity and liabilities | 281,000 | 137,000 |
Additional information:
- A fair value exercise conducted on 1 October 2021 revealed that the carrying amounts of Senter Limited net assets
were equal to their fair values with the exception of an item of machinery which had a carrying amount of
Sh.18 million below its fair value. As at 1 October 2021, the machinery had a remaining useful life of nine (9) years.
Depreciation on machinery is charged to cost of sales.
- Hazel Limited’s policy is to value the non-controlling interest at fair value at the date of acquisition. The fair value of
the non-controlling interest in Senter Limited on 1 October 2021 was estimated at Sh.16 million.
- On 28 September 2025, Senter Limited dispatched goods to Hazel Limited with a selling price of Sh.6 million. These
goods were not received by Hazel Limited until 5 October 2025. Senter Limited applies a consistent mark-up on cost of
25% when arriving at its selling prices.
- On 30 September 2025, Senter Limited’s records showed a receivable due from Hazel Limited of Sh.6 million. This
differed from the equivalent payable in Hazel Limited’s records due to the goods-in-transit.
- The investment income of Hazel Limited for the year ended 30 September 2025 includes Sh.2 million interest received
on an 8% loan of Sh.25 million made to Senter Limited on 1 October 2024. The loan is repayable on 1 October 2028.
- There has been no impairment losses within the group since acquisition.
Required:
(a) Consolidated statement of profit or loss and other comprehensive income for the year ended 30 September 2025.
(b) Consolidated statement of financial position as at 30 September 2025.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment