Unit: Financial Reporting
8 Questions| Sh."000" | Sh."000" | |
| Revenue | 315,000 | |
| Inventory | 32,000 | |
| Raw materials purchased | 150,000 | |
| Production cost | 60,000 | |
| Distribution cost | 12,000 | |
| Administrative expenses | 22,000 | |
| Lease rentals paid | 23,000 | |
| Property, plant and equipment: | ||
| - Cost | 180,000 | |
| - Accumulated depreciation (1 May 2015) | 35,000 | |
| Income tax account | 400 | |
| Deferred tax | 7,200 | |
| Trade receivables | 50,000 | |
| Cash and cash equivalents | 24,800 | |
| Trade payables | 30,000 | |
| Ordinary share capital | 154,000 | |
| Ordinary dividend paid | 30,000 | |
| Retained earnings | 43,000 | |
| 584,200 | 584,200 |
| Cost Sh."000" | Accumulated depreciation Sh."000" | |
| Property | 90,000 | 5,000 |
| Plant and equipment | 90,000 | 30,000 |
| 180,000 | 35,000 |
| Non-current assets | Sh."000" | Sh."000" | |
| Land and building (at cost) | 200,000 | ||
| Motor vehicles (net book value) | 150,000 | ||
| Equipment (net book value) | 33,000 | ||
| 383,000 | |||
| Current assets | |||
| Cash in hand | 1,000 | ||
| Account receivables: | Manufacturing | 128,000 | |
| Distribution | 216,000 | ||
| Inventory: | Manufacturing | 460,000 | |
| Distribution | 225,000 | 1,030,000 | |
| 1,413,000 | |||
| Capital and liabilities | |||
| Capital: | Faith | 526,000 | |
| Hope | 324,000 | 850,000 | |
| Non-current liability | |||
| Bank loan | 24,000 | ||
| Current liabilities | |||
| Bank overdraft | 179,000 | ||
| Account payables: | Manufacturing | 308,000 | |
| Distribution | 52,000 | 539,000 | |
| 1,413,000 | |||
| Additional information: | |
| 1 | Mabati Ltd. took over all the non-current assets, cash, bank overdraft and its share of account receivables, inventory and account payables. Nyumba Ltd. took its share of account receivables, inventory and account payables. The assets and liabilities were transferred at book values and the partners were paid Sh.100 million being goodwill for the distribution business and Sh.80 million being goodwill for the manufacturing business. |
| 2 | The bank that had provided the loan agreed to accept Sh.14.4 million 10% debentures in Mabati Ltd. and Sh.9.6 million 10% debentures in Nyumba Ltd. |
| 3 | On 1 January 2016, the purchase consideration was settled by the allotment of fully paid ordinary shares of Sh.20 each in the respective companies as follows: Faith: 23,750,000 shares in Mabati Ltd. and the balance in shares in Nyumba Ltd. Hope: 15,920,000 shares in Nyumba Ltd. and the balance in shares in Mabati Ltd. |
| 4 | Mabati Ltd. also raised a 12% debenture of Sh.200 million on 1 January 2016 and paid-off the bank overdraft. The expenses incurred in raising the 12% debenture amounted to Sh.7 million. |
| 5 | Mabati Ltd. and Nyumba Ltd. also issued 1,000,000 and 1,500,000 fully paid ordinary shares of Sh.20 each respectively to two corporate investors, A Ltd. and B Ltd. on 1 January 2016. |
| 6 | None of the companiess has amortised the goodwill. |
| 7 | The formation expenses were paid by the respective companies as follows: |
| Sh. "million" Mabati Ltd. 13 Nyumba Ltd. 8 | |
| Jamii Ltd. Sh. "million" | Bora Ltd. Sh. "million" | Njema Ltd. Sh. "million" | |
| Revenue | 102,180 | 52,800 | 33,150 |
| Cost of sales | (76,635) | (36,990) | (26,520) |
| Gross profit | 25,545 | 15,810 | 6,630 |
| Investment income | 584 | 60 | - |
| 26,129 | 15,870 | 6,630 | |
| Operating expenses: | |||
| Distribution expenses | (12,810) | (7,260) | (2,880) |
| Administrative expenses | (7,779) | (4,815) | (1,695) |
| Finance costs | (720) | (600) | (45) |
| Profit before taxation | 4,820 | 3,195 | 2,010 |
| Income tax expense | (1,530) | (1,125) | (645) |
| Profit after tax | 3,290 | 2,070 | 1,365 |
| Other comprehensive income: | |||
| Revaluation of intangible asset | - | 530 | - |
| Total comprehensive income | 3,290 | 2,600 | 1,365 |
| Additional information: | |
| 1 | On 1 May 2015, Jamii Ltd. acquired 80% of 1,125 million ordinary shares of Sh.10 each in Bora Ltd. for Sh.18,000 million. As at that date, the share premium account of Bora Ltd. had a balance of Sh.3,750 million while retained profit was Sh.3,705 million. |
| 2 | On 1 November 2015, Jamii Ltd. acquired 50% of 600 million ordinary shares of Sh.10 each of Njema Ltd. for Sh.6,300 million. As at that date, the share premium account of Njema Ltd. had a balance of Sh.1,500 million. The retained profit as at 1 May 2015 was Sh.2,085 million. The profit of Njema Ltd. accrued evenly throughout the year. The investment should be accounted for using the equity method. |
| 3 | On the date of acquisition of Bora Ltd., the property, plant and equipment of the company had a fair vałue which was in excess of book value by Sh.390 million, with a remaining useful life of 5 years. |
| 4 | The fair value of net assets acquired in Njema Ltd. approximated the book value as at the date of acquisition. |
| 5 | During the year ended 30 April 2016, Bora Ltd. sold goods worth Sh.6,000 million to Jamii Ltd. Bora Ltd. had marked up the goods by 25% above the cost. One quarter of these goods were included in the closing inventory of Jamii Ltd. |
| 6 | The goodwill arising on acquisition of the investee companies had suffered impairment losses to the extent of 25% during the year ended 30 April 2016. The group's policy is to apply the partial goodwill method. |
| Sh. "000" | Sh. "000" | |
| Property, plant and equipment | 28,854 | |
| Interest on loans and advances | 16,790 | |
| Interest on customers deposits | 10,616 | |
| Customers deposits | 164,460 | |
| Share capital | 20,000 | |
| Revaluation reserve | 4,960 | |
| Salaries and wages | 4,368 | |
| Borrowed funds | 7,040 | |
| Directors emoluments | 1,290 | |
| Depreciation on plant and equipment | 1,630 | |
| Other interest income | 860 | |
| Specific provisions for doubtfuldebts | 5,500 | |
| Interest on government securities | 9,536 | |
| Other operating expenses | 3,260 | |
| Repairs and maintenance | 420 | |
| Printing and stationery | 556 | |
| Deposits and placements due from other banks | 17,120 | |
| Loans and advances to customers | 135,310 | |
| Deposits and placements due to other banks | 12,820 | |
| Interest received on deposits and placements with other banks | 7,600 | |
| Other interest expense | 628 | |
| Interest paid on deposits and placements from other banks | 2,560 | |
| Cash and balances with Central Bank | 7,260 | |
| Interim dividends paid | 800 | |
| Bad debts written off | 528 | |
| Share premium | 6,000 | |
| Fees and commission income | 1,528 | |
| Dividend income | 816 | |
| Investment in securities | 10,920 | |
| Miscellaneous accruals | 280 | |
| Government securities | 26,400 | |
| Retained earnings (1 April 2015) | 4,960 | |
| Other assets | 10,600 | |
| 263,150 | 263,150 |
| Sh."000" | |
| Interest on loans and advances | 1,284 |
| Interest on customers deposits | 896 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment