Unit: Financial Reporting
8 Questions| Income statements for the year ended 31 March 2015: | ||
| P Ltd. Sh."000" | S Ltd. Sh."000" | |
| Revenue | 170,000 | 84,000 |
| Cost of sales | (126,000) | (64,000) |
| Gross profit | 44,000 | 20,000 |
| Distribution costs | (4,000) | (4,000) |
| Administrative expenses | (12,000) | (6,400) |
| Finance costs | (600) | (800) |
| Profit before tax | 27,400 | 8,800 |
| Income tax expense | 9,400 | 2,800 |
| Profit for year | 18,000 | 6,000 |
| Statements of financial position as at 31 March 2015: | ||
| Sh."000" | Sh."000" | |
| Assets | ||
| Non-current assets | ||
| Property, plant and equipment | 60,900 | 18,900 |
| Investment property | 20,300 | 6,300 |
| 81,200 | 25,200 | |
| Current assets | ||
| Inventory | 12,080 | 5,000 |
| Receivables | 11,920 | 4,900 |
| Bank | 8,000 | 3,300 |
| 32,000 | 13,200 | |
| 113,200 | 38,400 | |
| Equity and liabilities | ||
| Capital and reserves | ||
| Ordinary share capital (Sh.1 each) | 20,000 | 8,000 |
| Retained earnings | 70,800 | 13,000 |
| 98,800 | 21,000 | |
| Non-current liabilities | ||
| 10% loan notes | 6,000 | 8,000 |
| Current liabilities | ||
| Trade payables | 12,300 | 7,050 |
| Accruals | 4,100 | 2,350 |
| 16,400 | 9,400 | |
| 113,200 | 38,400 | |
| Sh."000" | Sh."000" | |
| Leasehold property at valuation 1 July 2014 | 75,000 | |
| Plant and equipment at cost | 114,900 | |
| Accumulated depreciation - plant and equipment | 36,900 | |
| Capitalised development expenditure 1 July 2014 | 30,000 | |
| Inventory | 30,000 | |
| Trade receivables | 64,650 | |
| Trade payables and provisions | 35,700 | |
| Revenue | 450,000 | |
| Cost of sales | 306,600 | |
| Distribution costs | 21,750 | |
| Administrative expenses | 33,300 | |
| Preference dividend paid | 1,200 | |
| Interest on bank borrowings | 300 | |
| Ordinary dividend paid | 9,000 | |
| Research and development costs | 12,900 | |
| Ordinary shares Sh.1 each | 75.000 | |
| 8% redeemable preference shares | 30,000 | |
| Retained earnings | 36,750 | |
| Deferred tax | 8,700 | |
| Leasehold property revaluation reserve | 15,000 | |
| Accumulated amortisation 1 July 2014 | 9,000 | |
| Bank | 1,950 | |
| 699,000 | 699,000 |
| Sh. "000" | |
| Opening inventory | 31,680 |
| Goods received from head office | 700,368 |
| Goods received from Southlands branch | 3,360 |
| Goods sent to Northlands branch from Eastlands branch | 4,320 |
| Goods returned to Eastlands branch by credit customers | 5,280 |
| Goods returned to Northlands branch by an Eastlands branch customer | 1,932 |
| Goods returned to head office | 8,160 |
| Goods stolen from Eastlands branch | 5,760 |
| Cash sales | 316,800 |
| Credit sales | 370,116 |
| 1 April 2014 Sh."million" | 31 March 2015 Sh."million" | |
| 10% bank loan 2021 | 120 | 120 |
| 24% bank loan 2030 | 80 | 80 |
| 8% debentures | 0 | 60 |
| Sh. "000" | |
| Accumulated fund | 562,500 |
| Cash and cash equivalents | 375,000 |
| Receivables | 150,000 |
| Inventory of consumables | 75,000 |
| Transfers from exchequer | 1,875,000 |
| Fees fines and licences | 375,000 |
| Liability for long term benefits | 150,000 |
| Long term borrowing | 750,000 |
| Finance costs | 75,000 |
| Supplies and consumables used | 300,000 |
| Wages and salaries | 750,000 |
| Other expenses | 900,000 |
| Transfers from other ministries | 37,500 |
| Transfers to other ministries | 375.000 |
| Computer equipment | 200,000 |
| Vehicles | 175,000 |
| Land and buildings | 2,625,000 |
| Revenue from exchange transactions | 75,000 |
| Other revenue | 450,000 |
| Payables | 375,000 |
| Reserves | 1,350,000 |
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment