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.
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.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
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 |
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education