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

Asset, assets&what are the different type of asset

assets&what are the different type of asset

Financial Management, QUESTION 4: Spanking Clean (Ltd) operate a number of...

QUESTION 4: Spanking Clean (Ltd) operate a number of car washes and auto valet services. The company has experienced a reasonable trading year. They are deciding whether to pay ou

Sundry matters-financial statement , Sundry Matters 1) The accounting ...

Sundry Matters 1) The accounting system is also appropriate for departmental accounts. 2) The branch stock account is a practical means of controlling stock at the branch.

Illustration of deffered tax-financial statement, Illustration of Deffered ...

Illustration of Deffered Tax A firm bought an item of plant at a total amount of £50,000. During the first year, the firm provided for depreciation of 10,000. The item of plant

#title.Current Issue in financial Accounting, 2 Individual Research Assignm...

2 Individual Research Assignment This assignment is an individual assessment. The research and written submission should therefore be your own work. You will need to submit this as

Unrealized profit on property, Unrealized profit on Property, Plant and Equ...

Unrealized profit on Property, Plant and Equipment Where one company sells an item of PPE  to the other company in the group then, this will lead to two main problems. a) The se

Preferential debts-distribution of assets-liquidation, Preferential debts ...

Preferential debts These are almost the same as in bankruptcy; with the addition that any person who has advanced money for the payment of wages has the same priority as the pe

How much did additional paid in capital increase?, GHH, Inc. has two classe...

GHH, Inc. has two classes of stock authorized: $100,000 par preferred and $1.00 par value common. As the begining of 20C, 200 shares of preffered stock and 300,000 shares of common

Estimate the systematic risk of the new investment, Q. Estimate the systema...

Q. Estimate the systematic risk of the new investment? The beta of the comparator company will be utilized to estimate the systematic risk of the new investment. No un-gearing

Personal representatives duties-executorship law, Personal representatives ...

Personal representatives duties Personal representation has the following duties; 1) To provide and pay out of the estate of the deceased, the expenses of a reasonable funeral

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