Question 1 The Omaheke Manufacturers Ltd acquired Salomon Factory Lld on 1 January 2015 for N$ 1.8 million of Salomon Factory Lld ordinary 50 cents shares paying N$1.2m. At the date of acquisition the retained earnings of Salomon Factory Lld were N$110,000. The draft balance sheets of the two enterprises as at 31 December 2017 were as follows: Assets Non-current assets: Omaheke Salomon Manufacturers Factory Ltd Lld N$ 000 N$ 000 Property 1,750 1,340 Plant and equipment 930 620 Investment in Lia 1,400 – 4,080 1,960 370 260 410 250 110 20 890 530 4,970 2,490 2,200 1,200 200 100 1,320 200 3,720 1,500 820 740 350 240 80 10 430 250 4,970 2,490 Current assets: Inventory Trade receivables Cash Total assets Equity and liabilities Equity: Ordinary shares Share premium account Retained earnings Non-current liabilities: Loans Current liabilities: Trade payables Tax Total equity and liabilities The additional information: When Omaheke Manufacturers Ltd bought the shares in Salomon Factory Lld it also made a loan to Salomon Factory Lld of N$200,000. This loan is still outstanding. The fair value of Salomon Factory Lld property and plant and equipment at the date of acquisition was N$100,000 and N$50,000 respectively in excess of the carrying values. Salomon Factory Lld balance sheet has not taken account of these fair values. Group depreciation policy is as follows: Property 2% and Plant and equipment 10% per annum using straight-line basis. Depreciation is calculated on fair values where available. iii. An impairment review has been carried out on the consolidated goodwill at the end of each year since the acquisition the goodwill impaired has been as follows: in 2015/12/31 N$ 5 000, 2016/12/31 N$ 2 000, 2017/12/31 N$ 3 000 respectively Required:
Question 1
The Omaheke Manufacturers Ltd acquired Salomon Factory Lld on 1 January 2015 for N$ 1.8 million of Salomon Factory Lld ordinary 50 cents shares paying N$1.2m. At the date of acquisition the
Assets Non-current assets: |
Omaheke Salomon Manufacturers Factory Ltd Lld N$ 000 N$ 000 |
Property |
1,750 1,340 |
Plant and equipment |
930 620 |
Investment in Lia |
1,400 – |
4,080 |
1,960 |
370 |
260 |
410 |
250 |
110 |
20 |
890 |
530 |
4,970 |
2,490 |
2,200 |
1,200 |
200 |
100 |
1,320 |
200 |
3,720 |
1,500 |
820 |
740 |
350 |
240 |
80 |
10 |
430 |
250 |
4,970 |
2,490 |
Current assets:
Inventory
Trade receivables Cash
Total assets Equity and liabilities Equity:
Ordinary shares
Share premium account Retained earnings
Non-current liabilities:
Loans
Current liabilities:
Trade payables
Tax
Total equity and liabilities
The additional information:
- When Omaheke Manufacturers Ltd bought the shares in Salomon Factory Lld it also made a loan to Salomon Factory Lld of N$200,000. This loan is still outstanding.
- The fair value of Salomon Factory Lld property and plant and equipment at the date of acquisition was N$100,000 and N$50,000 respectively in excess of the carrying values. Salomon Factory Lld
balance sheet has not taken account of these fair values. Groupdepreciation policy is as follows: Property 2% and Plant and equipment 10% per annum using straight-line basis. Depreciation is calculated on fair values where available.
iii. An impairment review has been carried out on the consolidated
in 2015/12/31 N$ 5 000, 2016/12/31 N$ 2 000, 2017/12/31 N$ 3 000 respectively
Required:
Prepare the consolidated balance sheet of the Omaheke Manufacturers as at 31 December 2017.
Step by step
Solved in 3 steps with 10 images