Prepare an income statement for the group for year ended

Reference no: EM131393212

This week, you will review financial statements of various parent organizations and the subsidiaries that they acquired. You will be asked to develop consolidated financial statements for the groups under different scenarios.

Part 1

On January 1, 20X1, Company X acquired 80% of the 15,000 £1 common shares in Company 123 for
£1.50 per share in cash and gained control. The retained earnings of Company 123 were £5,000 at that time. The fair values of the non-current assets in Company 123 were £1000 above their book value as shown below. The statements of financial position of each company on the December 31, 20X1 were as follows (all figures in £'000):

	Company X	Company 123	Group
ASSETS	£	£	£
Non-current assets	30,000	14,000	?
Goodwill			?
Investment in 123	18,000
Net current assets	12,000	7,000	?
Total assets	60,000	21,000	?
Share capital	34,000	15,000	?
Retained earnings	26,000	6,000	?
Non-controlling interest			?
	60,000	21,000	?

Required:

Prepare the statement of financial position for the group as of December 31, 20X1. This will require that you compute the goodwill, the non-controlling interest, assets/liabilities, and consolidated share capital and reserves.

Your completed statement of financial position should include the amounts of each separate organisation, with a third column for the group (essentially filling in the question marks in the above statement of financial position). You should also provide supporting notes to the statement of financial position that document your calculations.

Part 2

You are given information for two organisations, Acme plc and Generic plc. Acme plc had acquired 80% of the common shares of Generic plc on December 31, 20X8. The individual income statements for each organisation on December 31, 20X9 were as follows (all figure in £'000):

	Acme plc	Generic plc	Group
	£	£	£
Sales	100,000	60,000	?
Cost of goods sold	30,000	30,000	?
Gross profit	70,000	30,000	?
Expenses	29,541	20,000	?
Impairment of goodwill			?

Profits from operations	40,459	10,000	?
Dividends received	3,200		?
Profit before tax	43,659	10,000	?
Income tax expense	7,002	3,000	?
Net profit	36,657	7,000	?
Apportionment of profit
Ordinary shareholders in Acme			?
Non-controlling interest in Generic plc			?
	Total		?

Additional information:

• During the year 20X9, Acme plc sold Generic plc goods at a cost of £5000 plus 20% mark-up. Generic had 50% of these goods still in stock at the end of the year.

• £1,500 of goodwill is to be written off as an impairment loss.

• Generic plc issued £4,000 worth of dividends on common stock.

Required:

Prepare an income statement (in the same format provided in the text) for the group for the year ended December 31, 20X9. The income statement should show the items for each organisation separately with a third column for the group. You should also have supporting notes to the income statement that document your calculations.

Reference no: EM131393212

Questions Cloud

Design an 8-bit left and right shifter/rotator : Show how an ALU can be used to (a) subtract 1 from a given number and (b) add 1 to a given number.

Determine the process for selecting your team : Determine the process for selecting your team. Explain the process for organizing your team. Prepare and summarize your strategy for addressing any challenges you may face once you arrive at your new location.

Relation between targeted industry and general economy : The past, current and future status of major economic indicators and their relations to the economy in a foreseeable period of time. What would be the likely state of the economy for the next few years? Relation between the targeted industry and t..

Briefly define social media and how businesses use it : Briefly define social media and how businesses use it. Provide two recommendations on how Cameron's Coffee can use and/or improve the use of Social Media.

Prepare an income statement for the group for year ended : On January 1, 20X1, Company X acquired 80% of the 15,000 £1 common shares in Company 123 for £1.50 per share in cash and gained control. The retained earnings of Company 123 were £5,000 at that time. The fair values of the non-current assets in Co..

Design an 8-bit left and right shifter : Design the serial and parallel versions of a comparator to compare the following type of binary numbers

What is your opinion on the controversy : The debate over which research approach is better has been discussed for years. What is your opinion on the controversy of whether qualitative or quantitative research is a more effective research method?

Design a n×n bcd multiplier : Design a combinatorial logic circuit capable of comparing two 8-bit binary integers (without sign bits) X and Y. The output Z should be a 1 whenever X ≥ Y.

Design logic circuit that multiplies an input decimal digit : Design a logic circuit that multiplies an input decimal digit (expressed in BCD) by 5. The outputmust appearin BCD form. Show that the outputs can be obtained from the input lines without using any logic gates.

User Account

All Pages