The directors of Transport Ltd produced the following Statement of profit or loss account for 2017 and statement of financial Position as 31st December 2017 with the 2016 comparatives. Transport Ltd Statement of Profit or Loss Account for the year ended 31st December 2017 Revenue 320,000 Cost of Sales (143,000) Gross Profit 177,000 Interest received 5,000 Gain on disposal of equipment 7,000 Depreciation (39,000) Administrative and selling expenses (13,000) Operating Profit before Interest and taxes 137,000 Interest expenses (20,000) Profit before tax 117,000 Taxation (35,000) Profit after tax 82,000 Statement of financial position as at 31st December 2017 Non-current assets 2017 GHC 2016 GHC Vehicles at cost 195,000 130,000 Less: Accumulated depreciation (79,000) (52,000) 116,000 78,000 Investment 100,000 80,000 Current Assets Inventory 26,000 20,000 Trade Receivables 23,000 21,000 Cash and Cash equivalent 43,000 6,000 Total assets 308,000 205,000 EQUITY AND LIABILITIES Equity Stated Capital 152,000 120,000 Share Premium 26,000 23,000 Retained Earnings 68,000 17,000 Non-Current Liabilities 246,000 160,000 Long-Term loan 26,000 18,000 Current Liabilities Trade payables 18,000 13,000 Interest Payable 8,000 7,000 Tax Payable 10,000 7,000 Total Current Liabilities 36,000 27,000 Total Equity and Liabilities 308,000 205,000 Additional Information The dividend paid during 2017 was GHC31,000. The retained earnings increased by GHC82,000 profit of the period and decreased by the amount of the dividend GHC31,000. During 2017, the company acquired vehicles costing GHC90,000. During 2017, the company sold vehicles that had an original cost of GHC25,000 and accumulated depreciation of GHC12,000. The proceeds of sale were GHC20,000. Required: Prepare a cash flow statement using the indirect method of calculating operating cash flow. Write a comment on the cash flow of the
The directors of Transport Ltd produced the following Statement of profit or loss account for 2017 and
Transport Ltd
Statement of Profit or Loss Account for the year ended 31st December 2017
Revenue |
320,000 |
|
Cost of Sales |
(143,000) |
|
Gross Profit |
177,000 |
|
Interest received |
5,000 |
|
Gain on disposal of equipment |
7,000 |
|
|
(39,000) |
|
Administrative and selling expenses |
(13,000) |
|
Operating Profit before Interest and taxes |
137,000 |
|
Interest expenses |
(20,000) |
|
Profit before tax |
117,000 |
|
|
(35,000) |
|
Profit after tax |
82,000 |
|
Statement of financial position as at 31st December 2017 |
|
|
Non-current assets |
2017 GHC |
2016 GHC |
Vehicles at cost |
195,000 |
130,000 |
Less: |
(79,000) |
(52,000) |
|
116,000 |
78,000 |
Investment |
100,000 |
80,000 |
Current Assets Inventory |
26,000 |
20,000 |
Trade Receivables |
23,000 |
21,000 |
Cash and Cash equivalent |
43,000 |
6,000 |
Total assets |
308,000 |
205,000 |
EQUITY AND LIABILITIES Equity Stated Capital |
152,000 |
120,000 |
Share Premium |
26,000 |
23,000 |
|
68,000 |
17,000 |
Non-Current Liabilities |
246,000 |
160,000 |
Long-Term loan |
26,000 |
18,000 |
Current Liabilities Trade payables |
18,000 |
13,000 |
Interest Payable |
8,000 |
7,000 |
Tax Payable |
10,000 |
7,000 |
Total Current Liabilities |
36,000 |
27,000 |
Total Equity and Liabilities |
308,000 |
205,000 |
Additional Information |
|
|
- The dividend paid during 2017 was GHC31,000. The retained earnings increased by GHC82,000 profit of the period and decreased by the amount of the dividend GHC31,000.
- During 2017, the company acquired vehicles costing GHC90,000.
- During 2017, the company sold vehicles that had an original cost of GHC25,000 and accumulated depreciation of GHC12,000. The proceeds of sale were GHC20,000.
Required:
- Prepare a
cash flow statement using the indirect method of calculating operating cash flow. - Write a comment on the cash flow of the
Step by step
Solved in 2 steps