QUESTION 2 The following information has been taken from Sacha's accounts. Income Statement for the year ending 31st December 2019.” “ £ Revenue 1,372,008 Cost of Sales (916,502) Gross Profit 455,506 Selling and distribution expenses (excluding depreciation) (110,000) Administration expenses (excluding depreciation) (86,000) Operating expenses (90,540) Depreciation (84,480) Operating Profit 84,486 Interest receivable 7,428 Interest payable (3,714) Profit for the year 88,200” “Statements of financial position as at 31st December 2018 and 31st December 2019. “ “2018 2019 £ £ £ £ Fixed Assets Buildings at cost 290,000 290,000 Accumulated depreciation (112,000) (141,000) Buildings - Net Book Value 178,000 149,000 Motor Vans - cost 134,000 176,000 Accumulated depreciation (41,640) (97,120) Motor vans - Net book value 92,360 78,880 270,360 227,880 Current Assets Inventory 151,100 157,544 Trade receivables 10,500 14,510 Bank - 5,612 Current liabilities Trade payables (185,480) (164,856) Bank overdraft (14,962) - Net current assets (38,842) 12,810 Non-current liabilities Long-term loan (80,000) (40,000) 151,518 200,690 Capital Capital brought forward 152,000 151,518 Profits for the year 69,800 88,200 Drawings (70,282) (39,028) 151,518 200,690” “Required:” “Prepare a cashflow statement using the indirect method for the year ending 31st December 2019, showing clearly how cash and cash equivalents changed during the year.”
QUESTION 2
The following information has been taken from Sacha's accounts.
Income Statement for the year ending 31st December 2019.”
|
“ £ |
||||||||
Revenue |
1,372,008 |
||||||||
Cost of Sales |
(916,502) |
||||||||
Gross Profit |
455,506 |
||||||||
|
|
|
|
|
|
|
|
|
|
Selling and distribution expenses (excluding |
(110,000) |
||||||||
Administration expenses (excluding depreciation) |
(86,000) |
||||||||
Operating expenses |
(90,540) |
||||||||
Depreciation |
(84,480) |
||||||||
Operating Profit |
84,486 |
||||||||
|
|||||||||
Interest receivable |
7,428 |
||||||||
Interest payable |
(3,714) |
||||||||
Profit for the year |
88,200” |
||||||||
“
|
|
|
|
“2018 |
2019 |
||||
|
£ |
£ |
£ |
£ |
|||||
Fixed Assets |
|||||||||
Buildings at cost |
290,000 |
290,000 |
|||||||
|
(112,000) |
(141,000) |
|||||||
Buildings - Net Book Value |
178,000 |
149,000 |
|||||||
|
|||||||||
Motor Vans - cost |
134,000 |
176,000 |
|||||||
Accumulated depreciation |
(41,640) |
(97,120) |
|||||||
Motor vans - Net book value |
92,360 |
78,880 |
|||||||
|
270,360 |
227,880 |
|||||||
Current Assets |
|||||||||
Inventory |
151,100 |
157,544 |
|||||||
Trade receivables |
10,500 |
14,510 |
|||||||
Bank |
- |
5,612 |
|||||||
|
|||||||||
Current liabilities |
|||||||||
Trade payables |
(185,480) |
(164,856) |
|||||||
Bank overdraft |
(14,962) |
- |
|||||||
Net current assets |
(38,842) |
12,810 |
|||||||
|
|||||||||
Non-current liabilities |
|||||||||
Long-term loan |
(80,000) |
(40,000) |
|||||||
|
151,518 |
200,690 |
|||||||
Capital |
|||||||||
Capital brought forward |
152,000 |
151,518 |
|||||||
Profits for the year |
69,800 |
88,200 |
|||||||
Drawings |
(70,282) |
(39,028) |
|||||||
|
151,518 |
200,690” |
|||||||
“Required:”
- “Prepare a cashflow statement using the indirect method for the year ending 31st December 2019, showing clearly how cash and cash equivalents changed during the year.”
Step by step
Solved in 2 steps