Illustration of consolidated balance sheet, Financial Accounting

Assignment Help:

Illustration of consolidated balance sheet

H Ltd owned S Ltd since the date of incorporation of S Ltd. The balance sheets of the two  companies
as at 31 December 20X2 is as follows.

 

 

H Ltd

S Ltd

Non Current assets

£

£

£

£

Tangible - PPE

 

         35,000.00

 

            45,000.00

Investment in S Ltd

 

         45,000.00

 

 

 

 

 

         80,000.00

 

            45,000.00

Current assets

 

 

 

 

Inventory

 

          16,000.00

 

      12,000.00

 

Accounts receivables

           8,000.00

 

       9,000.00

 

Cash at bank

 

            1,000.00

         25,000.00

                  -  

            21,000.00

TOTAL ASSETS

 

        105,000.00

 

            66,000.00

 

 

 

 

 

 

Share Capital

 

         70,000.00

 

            40,000.00

Retained profits

 

          11,000.00

 

            19,000.00

 

 

 

          81,000.00

 

            59,000.00

 

 

 

 

 

 

 

 

Non Current Liabilities

 

 

 

 

10% Loan Stock

 

          10,000.00

 

                        -  

 

 

 

 

 

 

Current Liabilities

 

 

 

 

Bank Overdraft

                      -  

 

       3,000.00

 

Accounts Payable

          14,000.00

          14,000.00

       4,000.00

              7,000.00

 

 

 

        105,000.00

 

            66,000.00

 

 

 

 

 

 

Required;

 

 

 

 

 

Prepare the consolidated balance sheet of H Ltd and S Ltd as at 31 December 20X2

 

Solution

 

Consolidate Balance Sheet of H and S Ltd.. As at 31 December 20x2

NON-CURRENT ASSETS

£

£

Property, plant and equipment (35+45)

 

80,000

Goodwill

 

  5,000

 

 

85,000

CURRENT ASSETS

 

 

Inventory (16+12)

28,000

 

Accounts receivable(8+9)

17,000

 

Cash at bank

  1,000

  46,000

TOTAL ASSETS

 

131,000

Ordinary share capital

 

70,000

Retained profits

 

30,000

 

 

100,000

NON-CURRENT LIABILITIES

 

 

10% Loan stock

 

10,000

CURRENT LIABILITIES

 

 

Bank overdraft

3,000

 

Accounts payables

18,000

  21,000

TOTAL EQUITY AND LIABILITIES

 

131,000

 

 

WORKINGS

 

NOTE:

 

H owns S Ltd. since date of incorporation thus:

 

It owns 100% of S Ltd.. (No minority interest)

There are no pre-acquisition profits (all the profits of share capital are distributable)

 

Cost of control

 

£

 

£

Investment in S

45,000

OSC (40,000 x 100%)

40,000

 

_____

Goodwill (balance figure)

  5,000

 

45,000

 

45,000

 

 

Group retained profits

 

£

 

£

Balance c/d

30,000

H Ltd..

11,000

 

_____

S Ltd..

19,000

 

30,000

 

30,000


Related Discussions:- Illustration of consolidated balance sheet

Renfro rentals has issued bonds, a) The actual risk-free rate is 3%, and in...

a) The actual risk-free rate is 3%, and inflation is usual to be 2% for the next 2 years. A 2-year Treasury security yields 6.7%. What is the maturity risk premium for the 2-year s

Define the 401 plan, Q. Define the 401 Plan? 401(k) Plan - EMPLOYEE BEN...

Q. Define the 401 Plan? 401(k) Plan - EMPLOYEE BENEFIT PLAN authorized by INTERNAL REVENUE CODE section 401(k), whereby an employer establishes an account for every participati

The american institute of cpas'' (aicpa), Describe:-1. Compare the American...

Describe:-1. Compare the American Institute of CPAs' (AICPA) Statements on Tax Standards (SSTS) and the Treasury Department Circular 230 rules to practice before the Internal Reven

Sunk cost and opportunity cost., In the NPV analysis, sunk cost is not rele...

In the NPV analysis, sunk cost is not relevant whereas opportunity cost is for project evaluation. Requirements: Describe and justify the above statement about sunk cost an

State the term reliability- accounting information, State the term Reliabil...

State the term Reliability- Accounting Information Accounting must be free from significant error or bias. It must be capable of being relied upon by managers to represent

their yield to maturity, Thatcher Corporation's bonds will mature in 12 ye...

Thatcher Corporation's bonds will mature in 12 years. The bonds have a face value of $1,000 and an 11.5% coupon rate, paid semi-yearly. The price of the bonds is $1,050. The bonds

Acquisition during the financial period-group accounts, Acquisition during ...

Acquisition during the financial period The holding company may acquire the subsidiary company partway through the financial period such that as at the balance sheet date, the

What are junk bonds, Q. What are Junk Bonds? Junk Bonds - DEBT SECURITI...

Q. What are Junk Bonds? Junk Bonds - DEBT SECURITIES issued by companies with higher than normal credit risk. Considered ‘non-investment grade' bonds, these SECURITIES ordinari

Nature of the reports produced - financial accounting, State the Nature of ...

State the Nature of the reports produced - Financial accounting Financial accounting reports tend to be general-purpose which is, they contain financial information which would

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd