Unit: Financial Reporting
9 Questions| Sh."000" | Sh."000" | |
| Turnover | 213,800 | |
| Cost of sales | 143,800 | |
| Trade receivables | 13,500 | |
| Bank balance | 900 | |
| Distribution expenses | 9,800 | |
| Inventories (31 October 2017) | 10,500 | |
| Interest expenses | 5,000 | |
| Administrative expenses | 12,600 | |
| Rental income from investment property | 1,200 | |
| Plant and equipment - cost | 36,000 | |
| Land and building - at valuation | 63,000 | |
| Accumulated depreciation - plant and equipment | 16,800 | |
| Investment property - valuation (1 November 2016) | 16,000 | |
| Trade payables | 11,800 | |
| Joint arrangement | 8,000 | |
| Deferred tax | 5,200 | |
| Ordinary shares (Sh.25 each) | 20,000 | |
| 10% redeemable preference shares (Sh.1 each) | 10,000 | |
| Retained earnings - 1 November 2016 | 17,500 | |
| Revaluation surplus | 21,000 | |
| 318,200 | 318,200 |
| 1 | An inventory count on 31 October 2017 listed goods with a cost of Sh.10.5 million. These included some damaged goods that had cost Sh.800,000. These goods would require repair works costing Sh.450,000 after which they could be sold fer an estimated price of Sh.950,000. |
| 2 | Non-current assets:
|
| 3 | Interest expenses include overdraft charges, the full year's preference dividend and an ordinary dividend of Sh.4 per share that was paid in April 2017. |
| 4 | The directors have estimated the provision for income tax for the year ended 31 October 2017 at Sh.8 million. The deferred tax provision as at 31 October 2017 is to be adjusted (through the profit and loss statement) to reflect that the tax base of the company's net assets is Sh.12 million less than their carrying amounts. The tax rate is 30%. |
| 5 | On 1 November 2016, Zambezi Ltd. entered into a joint arrangement with two other entities. Each venturer contributes their own assets and is responsible for their own expenses including depreciation on assets of the joint arrangement. Zambezi Ltd. is entitled to 40% of the joint venture's total turnover. The joint arrangement is not a separate entity and is regarded as a joint operation. |
| Details of Zambezi Ltd.'s joint venture transactions are as follows: | ||
| Sh."000" | ||
| Plant and equipment (at cost) | 12,000 | |
| Share ofjoint venture turnover (40% of total turnover) | (8,000) | |
| Related joint venture cost of sales (excluding depreciation) | 5,000 | |
| Trade receivables | 1,500 | |
| Trade payables | (2,500) | |
| Balance as per trial balance | 8,000 | |
| Sh."000" | Sh."000" | |
| Land and buildings at cost | 123,500 | |
| Motor vehicles at cost | 80,600 | |
| Office equipment at cost | 70,200 | |
| Furniture and fixtures at cost | 52,000 | |
| Provision for depreciation: Buildings | 20,150 | |
| Motor vehicles | 54,600 | |
| Office equipment | 24,400 | |
| Furniture and fixtures | 18,500 | |
| Investments | 44,800 | |
| Goodwill | 26,000 | |
| Inventories (30 September 2017) | 31,200 | |
| Accounts receivable | 25,400 | |
| Accounts payable | 62,400 | |
| Bank overdraft | 17,550 | |
| Accrued expenses | 4,000 | |
| Capital accounts: Chanda | 58,500 | |
| Pete | 37,000 | |
| Kidole | 31,500 | |
| Net profit for the year to 30 September 2017 | 91,000 | |
| Drawings: Chanda | 7,800 | |
| Pete | 6,500 | |
| Kidole | 3,900 | |
| Current accounts: Chanda | 20,800 | |
| Pete | 18,200 | |
| Kidole | 13,300 | |
| 471,900 | 471,900 |
| 1 | Kidole was the only active partner and was entitled to a commission of 15% based on the annual sales revenue which averaged Sh.20 million. |
| 2 | The partners resolved to convert their business into that of a company to be named Chapeki Limited with effect from 1 October 2017 under the following terms:
|
| Sh."000" | ||
| Land and buildings | 115,000 | |
| Motor vehicles | 25,500 | |
| Office equipment | 43,500 | |
| Furniture and fixtures | 29,550 | |
| Inventories at book value less 5% | ||
| Accounts receivable at book value less 21½% | ||
| Current liabilities at book values | ||
| Goodwill was considered valueless and therefore was written off. | ||
| |
| 3 | Upon incorporation, the new company issued new debentures at par, carrying interest at 14% per annum. The cash proceeds from the issue amounting to Sh.50 million were used to purchase additional stock of raw materials worth Sh.15 million. Accrued expenses were settled in full. |
| Sh."million" | |
| Property, plant and equipment | 6,750 |
| Intangible assets | 6,450 |
| Ordinary shares (Sh.20 each) | 15,255 |
| Share premium | 270 |
| Revaluation reserves | 1,380 |
| Statutory reserves | 5,730 |
| Interest income: Loan advances to customers | 15,042 |
| Finance lease | 14,040 |
| Deposits with other banks | 3,024 |
| Government bonds | 7,230 |
| Interest expenses: On customer deposits | 7,500 |
| On deposits with other banks | 168 |
| Fees and commissions received | 5,592 |
| Forex commission receivable | 330 |
| Other operating incomes | 4,500 |
| Fees and other expenses | 450 |
| Impairment of loans and advances | 2,520 |
| Administrative costs | 11,580 |
| General operating expenses | 9,420 |
| Income tax expenses | 6,300 |
| Retained revenue (1 January 2017) | 49,920 |
| Deposits with Central Bank | 38,400 |
| Deposits due from other banks | 57,600 |
| Government bonds and other securities | 46,230 |
| Loans and advances to customers | 396,810 |
| Other assets | 2,145 |
| Deferred tax assets | 180 |
| Other investments | 468 |
| Deferred tax liabilities | 4,338 |
| Other liabilities | 3,300 |
| Current tax liability | 3,435 |
| Deposits from other banks | 6,600 |
| Customer deposits | 452,985 |
| 1 | Intangible assets were impaired by 20% as at the end of the year. |
| 2 | Property, plant and equipment is to be revalued to Sh. 12,750 million. |
| 3 | An allowance for unserviced loans is to be created at 2% of the outstanding loans and advances to customers. |
| (i) | Income statement for the year ended 31 December 2017. |
| (ii) | Statement of financial position as at 31 December 2017. |
| H Ltd. Sh."000" | S Ltd. Sh."000" | |
| Non-current assets: | ||
| Land and buildings | 22,000 | 12,000 |
| Plant and equipment | 20,450 | 10,220 |
| Investments in S Ltd.: | ||
| Equity | 18,000 | - |
| Preference shares | 500 | - |
| 60,950 | 22,220 | |
| Current assets: | ||
| Inventories | 9,850 | 6,590 |
| Trade receivables | 11,420 | 3,830 |
| Cash and bank | 490 | - |
| 21,760 | 10,420 | |
| 82,710 | 32,640 | |
| Equity: | ||
| Ordinary shares (Sh. 1 each) | 10,000 | 5,000 |
| 10% preference shares | - | 2,000 |
| Retained earnings | 51,840 | 14,580 |
| 61,840 | 21,580 | |
| Non-current labilities: | ||
| 10% Debentures 2022 | 12,000 | 4,000 |
| Current liabilities: | ||
| Trade payables | 6,400 | 4,510 |
| Bank overdraft | - | 570 |
| Taxation | 2,470 | 1,980 |
| 8,870 | 7,060 | |
| Total equity and liabilities | 82,710 | 32,640 |
| Sh."000" | |
| Profit before tax | 5,400 |
| Taxation expenses | (1,600) |
| 3,800 |
| 1 | Included in the land and buildings of S Ltd. is a large piece of development land at a cost of Sh.5 million. The fair value of the land on the date S Ltd. was acquired was Sh.7 million and by 31 March 2018, this value had risen to Sh.8.5 million. The group's valuation policy for development land is that it should be carried at fair value and not depreciated. |
| 2 | On the date of acquisition of S Ltd., the company's plant and equipment included plant that had a fair value of Sh.4 million in excess of its carrying value. This plant had a remaining useful life of 5 years. The group calculates depreciation on a straight-line basis. The fair value of the other net assets of S Ltd. approximated their carrying values. |
| 3 | During the year, S Ltd. sold goods to H Ltd. for Sh.1.8 million. S Itd. adds a 20% mark up on cost to all its sales. Goods with a transfer price of Sh.450,000 were included in the inventory of II L.td. as at-31 March 2018. The balance of the current accounts of H Ltd. and S Ltd. was Sh.240,000 on 31 March 2018. |
| 4 | An impairment test carried out on 31 March 2018 showed that the consolidated goodwill was impaired by Sh.1,488,000. |
| 5 | S Ltd. had paid its preference dividend in full and ordinary dividends of Sh.500,000. |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment