Unit: Financial Reporting
7 Questions| Sh."000" | Sh."000" | |
| Ordinary share capital (Sh.10 par value) | 5,000 | |
| Share premium | 2,500 | |
| Retained profits as at I July 2015 | 500 | |
| Sales | 27,200 | |
| Opening inventory | 1,440 | |
| Purchases | 20,160 | |
| Account receivables | 5,030 | |
| Account payables | 576 | |
| Distribution costs | 800 | |
| Administrative expenses | 1,000 | |
| Dividends paid | 1,400 | |
| Furniture and fittings | 3,200 | |
| Motor vehicles | 1,800 | |
| Cash at bank | 810 | |
| Cash at hand | 136 | |
| 35,776 | 35,776 |
| Month | Units |
| June 2016 | 12 |
| July 2016 | 20 |
| August 2016 | 30 |
| Asset | Rate per annum |
| Furniture | 10% |
| Motor vehicles | 20% |
| Sh."million" | Sh."million" | |
| Land (cost) | 400 | |
| Buildings (cost) | 1,200 | |
| Plant (cost) | 936 | |
| Purchases | 469.2 | |
| Distribution expenses | 60 | |
| Administrative expenses | 33 | |
| Loan interest paid | 12 | |
| Leased plant rental | 132 | |
| Inventory (1 November 2015) | 226.8 | |
| Account receivables | 327.2 | |
| Long-term investment | 540 | |
| Revenue | 1,670.4 | |
| Ordinary share capital (Sh.20 par value) | 900 | |
| Income from investment | 27 | |
| Retained earnings | 717 | |
| 8% debentures | 300 | |
| Dividend paid | 90 | |
| Account payables | 202.4 | |
| Cash in hand | 2 | |
| Deferred tax | 75 | |
| Bank overdraft | 20.4 | |
| Accumulated depreciation: Buildings | 360 | |
| Plant | 156 | |
| 4,428.2 | 4,428.2 |
| Additional information: | |
| 1 | The 8% debentures were issued on 1 January 2016. Interest is payable six months in arrears. |
| 2 | Inventory was valued at Sh.259.2 million as at 31 October 2016. |
| 3 | On 1 November 2015, Peak Ltd. entered into a five year lease agreement for an item of plant. This item had an estimated useful life of five years. The annual rental which was payable in advance with effect from 1 November 2015 was Sh.132 million. The fair value of the plant is Sh.552 million and the implicit interest rate is 10% per annum. |
| 4 | Plant is depreciated at a rate of 15% per annum using the reducing balance method. Depreciation expense is to be included under cost of sales in the income statement. |
| 5 | Land and buildings were revalued on 1 November 2015 at Sh.600 million and Sh.1,050 million respectively. After revaluation, the buildings were estimated to have a useful life of 35 years with nil book value at the end of their economic lives. |
| 6 | The corporate tax for the year ended 31 October 2016 was estimated at Sh.169.8 million. The deferred tax provision as at 31 October 2016 was increased to Sh.84.6 million. |
| Sh. "000" | Sh. "000" | |
| Ordinary share capital (Sh.100 par value) | 200,000 | |
| Retained earnings | 65,000 | |
| Investment income | 89,564 | |
| Receivables arising out of direct insurance business | 8,940 | |
| Payables arising from reinsurance arrangements | 6,000 | |
| Bank balances | 6,000 | |
| Investment | 79,846 | |
| Property, plant and equipment (net book value) | 495,600 | |
| Premium acquisition costs | 12,000 | |
| Other operating expenses | 101,424 | |
| Depreciation expenses for the year | 40,000 | |
| Legal fees on claim settlements | 81,690 | |
| Reinsurance share of claims outstanding as at 1 November 2015 | 16,000 | |
| Gross claims outstanding as at 1 November 2015 | 240,000 | |
| Reinsurance share of sale of salvaged motor vehicles | 4,000 | |
| Sale of salvaged motor vehicles | 26,000 | |
| Gross claims paid | 381,784 | |
| Reinsurance share of claims paid | 200,000 | |
| Unearned premium reserves as at I November 2015 | 40,000 | |
| Gross premiums: From brokers | 139,124 | |
| From direct clients | 400,000 | |
| Reinsurance premiums ceded to: Reinsurance companies | 92,000 | |
| Reinsurance brokers | 88,000 | |
| Commissions payable | 30,404 | |
| Reinsurance commissions receivable from: Reinsurance companies | 4,000 | |
| Reinsurance brokers | 16,000 | |
| 1,431,688 | 1,431,688 |
| Sh."000" | |
| - Claims outstanding | 90,000 |
| - Claims incurred but not reported | 158,000 |
| A Ltd. Sh. "million" | B Ltd. Sh. "million" | C Ltd. Sh. "million" | |
| Non-current assets: | |||
| Property, plant and equipment | 950 | 750 | 450 |
| Investments | 700 | - | - |
| Intangible assets | 200 | 150 | 100 |
| Current assets: | |||
| Inventories | 250 | 200 | 120 |
| Trade receivables | 220 | 170 | 80 |
| Financial assets at fair value | 180 | 130 | 120 |
| Cash and bank balances | 100 | 50 | 80 |
| Total assets | 2,600 | 1,450 | 950 |
| Equity and liabilities: | |||
| Equity and reserves | |||
| Ordinary share capital (Sh.10 par value) | 500 | 200 | 100 |
| Share premium | 200 | 100 | 50 |
| Retained earnings | 400 | 350 | 250 |
| Shareholders funds | 1,100 | 650 | 400 |
| Non-current liabilities: | |||
| 10% debentures | 600 | 200 | 200 |
| Deferred tax | 250 | 100 | 50 |
| Current liabilities: | |||
| Trade payables | 300 | 250 | 150 |
| Current tax | 250 | 150 | 100 |
| Proposed dividends | 100 | 100 | 50 |
| Total equity and liabilities | 2,600 | 1,450 | 950 |
| 1 | A Ltd. acquired its investments as shown below: | ||||
| Company | Number of shares acquired | Cost of investment Sh. "million" | Retained earnings Sh. "million" | Date of acquisition | |
| B Ltd. | 16 million | 480 | 150 | 1 October 2014 | |
| c Ltd. | 3 million | 120 | 100 | 1 October 2015 | |
| A Ltd. also invested in half of the 10% debentures of B Ltd. The fair value of the non-controlling interest in B Ltd. amounted to Sh.120 million. | |||||
| 2 | Immediately prior to the date of its acquisition, B Ltd. revalued its non-current assets in readiness for the acquisition as shown below: | ||||
| Item | Carrying amount Sh. "million" | Fair value Sh. "million" | Remaining life (Years) | ||
| Equipment | 250 | 290 | 10 | ||
| Patents | 150 | 160 | 5 | ||
| Equipment and patents are depreciated or amortised on a straight-line basis over their remaining useful lives respectively. | |||||
| 3 | During the year, A Ltd. sold a non-current asset to B Ltd. for Sh.180 million. A Ltd. marked up the equipment at 20% on cost. B Ltd. included the equipment in its non-current assets and charged depreciation at the rate of 20% per annum on cost. | ||||
| 4 | B Ltd. sold inventories to A Ltd. during the year for Sh.150 million. B Ltd. marked up these goods at 50% on cost. Half of these goods were still held by A Ltd. as at the year end. | ||||
| 5 | A Ltd. owed B Ltd. Sh.100 million as at the year end with regard to the transaction in note 4 above. The books of A Ltd. however showed that it owed B Ltd. only Sh.80 million. A Ltd. had sent a cheque to B Ltd. on 25 September 2016 which was not received by B Ltd. until 5 October 2016. | ||||
| 6 | The group uses the full goodwill method. However, it does not amortise goodwill, instead goodwill is assessed for impairment annually. Impairment test for the year ended 30 September 2016 revealed that none of the goodwill had suffered any impairment since acquisition. | ||||
| Non-current assets: | "Sh.000" | "Sh.000" | "Sh.000" |
| Freehold land and buildings | 75,000 | ||
| Plant and machinery | 38,600 | ||
| Fixtures and fittings | 8,500 | ||
| Motor vehicles | 4,000 | ||
| Intangible assets (goodwill) | 50,000 | ||
| 176,100 | |||
| Current assets: | |||
| Inventory | 32,000 | ||
| Trade receivables | 32,500 | ||
| Less: Allowance for doubtful debts | (3,000) | 29,500 | |
| Cash | 80 | 61,580 | |
| 237,680 | |||
| Capital and liabilities: | |||
| Capital accounts: | |||
| Ali | 50,000 | ||
| Baba | 30,000 | ||
| Chake | 20,000 | 100,000 | |
| Current accounts: | |||
| Ali | 20,000 | ||
| Baba | 15,000 | 35,000 | |
| Long-term liabilities: | |||
| Loan - Ali | 10,000 | ||
| Current liabilities: | |||
| Trade payables | 28,500 | ||
| Bank overdraft | 64,180 | 92,680 | |
| 237,680 |
| 1 | Provision was to be made for dissolution expenses of Sh.1,200,000. | ||||
| 2 | Premiums have been paid on life assurance policies for each partner to provide the firm with cash on death. The premiums have been charged to insurance expenses and the cash payable on death of any partner is Sh.20,000,000. | ||||
| 3 | The assets were duly sold or settled and the monies received as follows: | ||||
| "Sh.000" | |||||
| 20 June 2016: | Life policy on Ali's life | 20,000 | |||
| Life policy on the lives of Baba and Chake surrendered | 10,000 | ||||
| 21 July 2016: | Frechold land and buildings | 100,000 | |||
| Trade receivables (part) | 15,000 | ||||
| Inventory (part) | 10,000 | ||||
| 18 August 2016: | Plant and machinery | 25,500 | |||
| Fixtures and fittings | 6,000 | ||||
| Motor vehicles | 2,500 | ||||
| 25 October 2016: | Inventory (remainder) | 18,000 | |||
| Trades receivables (remainder) | 21,000 | ||||
| 4 | Dissolution expenses amounted to Sh.1,000,000 and these were paid on 31 October 2016. | ||||
| 5 | As soon as sufficient money was available to pay all outstanding creditors, this was done, discounts being received amounting to Sh.500,000. | ||||
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment