Required a) Prepare the consolidated income statement of Makwebo Ltd and its subsidiaries for the year ended 30* June, 2006. b) Prepare the consolidated Balance sheet of Makwebo Lid and its subsidiaries as at 30* June, 2006.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
The following are the condensed financial statements of Makwebo Lad and subsidiary Zungulila
Lad, which is partly owned:
Balance sheets as at 30 June, 2006.
Makwebo Ltd Zungulila Ltd
K
K
Assets
Investment in S Ltd: 64, 000 ondinary shares at cost price
Debtors
Inventories
70, 000
130, 000
10, 000
k10, 000
106, 000
30, 000
136, 000
Equity and Liabilities
Authorised and issued share capital: KI,000 per ordinary
100, 000
80, 000
share
Retained profit
Creditors
26, 000
84, 000
20, 000
36, 000
136, 000
k10, 000
Income statement for the year ended 30" June, 2006.
Mukwebo Ltd
K
Zungulila Lad
K
80, 000
(40, 000)
40, 000
(29.500)
10, 500
(5, 000)
5. so
Revenue
100, 000
(50, 000)
50, 000
Cost of sales
Gross profit
Other operating expenses
Profit before tax
133.000)
17, 000
(7,000)
10, 000
Тахаtion
Net profit for the year
Statement of Changes in equity for the year ended 30- June, 2006.
Makwebo Ltd Zungulila Ltd
K
K
Balance at 30" June, 2005
Net profit for the year
21,000
10, 000
(5,000)
6, 000
14, 500
3. 500
Ordinary dividends
Balance at 30 June 2006
20, 000
Makwebo Ltd purchased all its inventories from Zungulila Lad at a profit mark-up of 25% on the
cost of the goods. These goods are inventories in the records of Zungulila Ltd. Total sakes from
Zungulila Lad during the current financial year amounted to K50, 000.
Transcribed Image Text:The following are the condensed financial statements of Makwebo Lad and subsidiary Zungulila Lad, which is partly owned: Balance sheets as at 30 June, 2006. Makwebo Ltd Zungulila Ltd K K Assets Investment in S Ltd: 64, 000 ondinary shares at cost price Debtors Inventories 70, 000 130, 000 10, 000 k10, 000 106, 000 30, 000 136, 000 Equity and Liabilities Authorised and issued share capital: KI,000 per ordinary 100, 000 80, 000 share Retained profit Creditors 26, 000 84, 000 20, 000 36, 000 136, 000 k10, 000 Income statement for the year ended 30" June, 2006. Mukwebo Ltd K Zungulila Lad K 80, 000 (40, 000) 40, 000 (29.500) 10, 500 (5, 000) 5. so Revenue 100, 000 (50, 000) 50, 000 Cost of sales Gross profit Other operating expenses Profit before tax 133.000) 17, 000 (7,000) 10, 000 Тахаtion Net profit for the year Statement of Changes in equity for the year ended 30- June, 2006. Makwebo Ltd Zungulila Ltd K K Balance at 30" June, 2005 Net profit for the year 21,000 10, 000 (5,000) 6, 000 14, 500 3. 500 Ordinary dividends Balance at 30 June 2006 20, 000 Makwebo Ltd purchased all its inventories from Zungulila Lad at a profit mark-up of 25% on the cost of the goods. These goods are inventories in the records of Zungulila Ltd. Total sakes from Zungulila Lad during the current financial year amounted to K50, 000.
On 1" July, 2004 the date on which Makwebo Ltd acquired the interest in Zungulila, the retained
profit of the latter amounted to K7, 500.
Required
a) Prepare the consolidated income statement of Makwebo Lid and its subsidiaries for the
year ended 30" June, 2006.
b) Prepare the consolidated Balance sheet of Makwebo Lid and its subsidiaries as at 30*
June, 2006.
Transcribed Image Text:On 1" July, 2004 the date on which Makwebo Ltd acquired the interest in Zungulila, the retained profit of the latter amounted to K7, 500. Required a) Prepare the consolidated income statement of Makwebo Lid and its subsidiaries for the year ended 30" June, 2006. b) Prepare the consolidated Balance sheet of Makwebo Lid and its subsidiaries as at 30* June, 2006.
Expert Solution
Step 1 a) Consolidated income statement of Makwebo Ltd for the year ended 30th June 2006
Consolidated income statement of Makwebo Ltd for the year ended 30th June 2006
     
Particulars Amount in K  
Revenue                    130,000 a
Cost of sales                      50,000 b
     
Gross profit                      80,000 a-b=c
Other operating expenses                      62,500 d
Profit before tax                      17,500 c-d=e
Tax expense                      12,000 f
Net profit for the year                        5,500 e-f

Note : separate working done for inventory

         
For other items, addition of figures of both entities on line by line basis to be done    
             
Working : 1            
Elimination of intra group profits          
25% on cost implies 20% on sales          
Unrealized profit                      10,000          
(50000*20%)            
             
Entry            
Consolidated revenue Dr                      50,000          
  To Cost of sales            40,000        
  To Inventory            10,000        
             
Working : 2 K          
Share capital in subsidiary 80000 (K 1000*80)      
Held by parent in subsidiary 70000 (given)        
% held 87.5 %        
Non controlling interest 12.5 %        
             
Other Equity            
Particulars Total Cost of control/goodwill Capital reserve Consolidated profit & loss Non controlling interest  
    87.50%     12.50%  
Zungulila Ltd            
Share capital 80000 70000     10000  
Profit & loss 20000     17500 2500  
Unrealized profit on inventory                      10,000     -8750           (1,250)  
Retained profit  7500 6563     938 split as investment made in 2004 itself
Consolidated profit 5500 -4812.5     -687.5  
             
Makewabo Ltd            
Investment in Zungulia 70000 -70000        
Profit & loss 26000     26000    
             
Total   1750 0 34750 11500  
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education