Income statement 2021 £,000 Sales 7000 Cost of sales -3000 Gross profit 4000 Administration and distribution expenses -1000 Interest payable -500 Dividend received 600 Profit before tax 3100 Taxation -1000 Profit after tax 2100 Balance Sheet 2021 2020 £'000 £'000 £'000 £'000 Assets: Non-Current Assets Property, plant and equipment 13000 10000 Investment 3000 3000 16000 13000 Current Assets Inventories 5500 5000 Trade receivables 2500 4500 Cash at bank 1000 9000 0 9500 Total Assets 25000 22500 Equity and Liabilities: Share capital 6000 5000 Share premium account 3000 2000 Retained earnings 3900 3000 12900 10000 Liabilities: Non-Current Liabilities Long-term loans 8000 9000 Current Liabilities Trade payables 3000 2000 Accrued interest payable 100 0 Taxation 1000 900 Bank overdraft 0 4100 600 3500 Total Equity and Liabilities 25000 22500 The following information is also available. 1) Administration and selling expenses include employee salaries of £ 500,000 and equipment depreciation of £ 300,000. 2) There were no non-current asset disposals during the year to 31 December 2021. 3) A dividend of £ 1,200,000 was paid in December 2021. Required: a. Prepare the statement of cash flows for Chichester Limited for the year ending on 31 December 2021 in accordance with the requirements of IAS 7. b. According to the requirements of IAS 7, prepare to demonstrate that the direct method would give the same figure for the 'Cash generated from operations as given in (a) above when the indirect method is used.
Income statement |
|
|
2021 |
|
£,000 |
Sales |
7000 |
Cost of sales |
-3000 |
Gross profit |
4000 |
Administration and distribution expenses |
-1000 |
Interest payable |
-500 |
Dividend received |
600 |
Profit before tax |
3100 |
|
-1000 |
Profit after tax |
2100 |
|
||||
|
|
2021 |
|
2020 |
|
£'000 |
£'000 |
£'000 |
£'000 |
Assets: |
|
|
|
|
Non-Current Assets |
|
|
|
|
Property, plant and equipment |
|
13000 |
|
10000 |
Investment |
|
3000 |
|
3000 |
|
|
16000 |
|
13000 |
Current Assets |
|
|
|
|
Inventories |
5500 |
|
5000 |
|
Trade receivables |
2500 |
|
4500 |
|
Cash at bank |
1000 |
9000 |
0 |
9500 |
Total Assets |
|
25000 |
|
22500 |
Equity and Liabilities: |
|
|
|
|
Share capital |
|
6000 |
|
5000 |
Share premium account |
|
3000 |
|
2000 |
|
|
3900 |
|
3000 |
|
|
12900 |
|
10000 |
Liabilities: |
|
|
|
|
Non-Current Liabilities |
|
|
|
|
Long-term loans |
|
8000 |
|
9000 |
Current Liabilities |
|
|
|
|
Trade payables |
3000 |
|
2000 |
|
Accrued interest payable |
100 |
|
0 |
|
Taxation |
1000 |
|
900 |
|
Bank overdraft |
0 |
4100 |
600 |
3500 |
Total Equity and Liabilities |
|
25000 |
|
22500 |
|
|
|
|
|
The following information is also available.
1) Administration and selling expenses include employee salaries of £ 500,000 and equipment
2) There were no non-current asset disposals during the year to 31 December 2021.
3) A dividend of £ 1,200,000 was paid in December 2021.
Required:
a. Prepare the statement of
b. According to the requirements of IAS 7, prepare to demonstrate that the direct method would give the same figure for the 'Cash generated from operations as given in (a) above when the indirect method is used.
Step by step
Solved in 2 steps with 3 images