QUESTION 1 Below are extracts from the financial statements of Mars Ltd. Statement of Profit / Loss and other comprehensive income for the year ended 31 March 2018 N$ 000 Sales 30 650 Cost of sales (26 000) Gross Profit 4 650 Distribution costs (900) Administration costs (500) Profit from operations 3 250 Investment income 680 Finance costs (400) Profit before tax 3 530 Income tax expense (300) Profit for the period 3 230 Statement of financial position as at 31 March 2018 2018 N$ 000 2017 N$ 000 Non-current assets 4 780 3 350 PPE 2 280 850 Investments 2 500 2 500 Current assets 3 310 3 310 Inventories 1 000 1 950 Trade and other receivables 1 900 1 200 Cash and cash equivalents 410 160 Total assets 8 090 6 650 Equity and liabilities Total equity 4 910 2 660 Share capital 1 000 900 Share premium 500 350 Retained earnings 3 410 1 410 Liabilities Current liabilities 880 2 990 Trade and other payables 250 1 890 Interest payables 230 100 Taxation 400 1 000 Long term liabilities 2 300 1 010 Long term borrowings 2 300 1 010 Total equity and liabilities 8090 6 650 Additional information: Profit from operations is after charging depreciation on Property plant and equipment of N$450 000 During the year ended 31 March 2018 Plant and machinery costing N$80 000 and with accumulated depreciation of N$60 000 was sold for N$20 000. During the year ended 31 March 2018 the company acquired Property plant and equipment costing N$1 900 000 of which N$900 000 was acquired by means of finance leases. Cash payments of N$1 000 000 were made to purchase PPE N$90 000 was paid under finance leases The receivables at the end of 2018 includes N$100 000 of interest receivables. There was no balance at the beginning of the year. Investment income of N$680 000 is made up of N$300 000 interest receivable and N$380 000 dividends received. Dividends paid during the year were N$1 200 000. Required: A. Prepare a Statement of cash flows for Mars Ltd for the year ended 31 March 2018 in accordance with IAS 7 Statement of cash flows using the indirect method.
QUESTION 1
Below are extracts from the financial statements of Mars Ltd.
Statement of Profit / Loss and other comprehensive income for the year ended 31 March 2018
|
N$ 000 |
Sales |
30 650 |
Cost of sales |
(26 000) |
Gross Profit |
4 650 |
Distribution costs |
(900) |
Administration costs |
(500) |
Profit from operations |
3 250 |
Investment income |
680 |
Finance costs |
(400) |
Profit before tax |
3 530 |
Income tax expense |
(300) |
Profit for the period |
3 230 |
Statement of financial position as at 31 March 2018
|
2018 N$ 000 |
2017 N$ 000 |
Non-current assets |
4 780 |
3 350 |
PPE |
2 280 |
850 |
Investments |
2 500 |
2 500 |
|
|
|
Current assets |
3 310 |
3 310 |
Inventories |
1 000 |
1 950 |
Trade and other receivables |
1 900 |
1 200 |
Cash and cash equivalents |
410 |
160 |
Total assets |
8 090 |
6 650 |
Equity and liabilities |
|
|
Total equity |
4 910 |
2 660 |
Share capital |
1 000 |
900 |
Share premium |
500 |
350 |
|
3 410 |
1 410 |
Liabilities |
|
|
Current liabilities |
880 |
2 990 |
Trade and other payables |
250 |
1 890 |
Interest payables |
230 |
100 |
|
400 |
1 000 |
Long term liabilities |
2 300 |
1 010 |
Long term borrowings |
2 300 |
1 010 |
Total equity and liabilities |
8090 |
6 650 |
Additional information:
- Profit from operations is after charging
depreciation on Property plant and equipment of N$450 000 - During the year ended 31 March 2018 Plant and machinery costing N$80 000 and with
accumulated depreciation of N$60 000 was sold for N$20 000. - During the year ended 31 March 2018 the company acquired Property plant and equipment costing N$1 900 000 of which N$900 000 was acquired by means of finance leases. Cash payments of N$1 000 000 were made to purchase PPE
- N$90 000 was paid under finance leases
- The receivables at the end of 2018 includes N$100 000 of interest receivables. There was no balance at the beginning of the year.
- Investment income of N$680 000 is made up of N$300 000 interest receivable and N$380 000 dividends received.
- Dividends paid during the year were N$1 200 000.
Required: |
|
A. |
Prepare a Statement of |
Step by step
Solved in 2 steps