1. You are working as an accountant for ABC Group Ltd. Your directors have asked you to prepare the necessary consolidation journal entries for the year ended 30 June 2009 (Narrations are required but journal entries with respect to non-controlling interest are not required).
2. The majority of the directors do not have an accounting background. You are required to prepare a memo which explains why is it necessary to make adjustments for the inter-company transactions. In your memo you should also refer to two consolidation adjusting entries you have prepared in the consolidation worksheet (600 words).
On 1 July 2006 ABC Ltd acquired 85% of the share capital of XYZ Ltd for $2 975 000.
On the date of control the equity of XYZ Ltd was:
Share capital 1 490 250
General reserve 280 000
Retained earnings 590 600
All assets were acquired at their fair values with the exception of land and plant and equipment. The book value of the land was $400 000 lower than its fair value. The fair value of the equipment was $85 000 higher than its book value and the equipment had 6 years useful life left on 1 July 2006.
The group reviews goodwill for impairment at the end of each year and the following impairments have occurred:
30 June 2007 125 000
30 June 2008 0
30 June 2009 56 000
On the following two pages are the financial statements for ABC Ltd and XYZ Ltd for the year ended 30 June 2009, together with additional relevant information which must be addressed in your submission. The tax rate is 30%
Income statement to 30 June 2009
|
ABC
|
|
XYZ
|
|
Revenue
|
5 600 354
|
|
3 256 981
|
|
Cost of goods sold
|
(3 472 219)
|
|
(1 758 770)
|
|
Gross profit
|
2 128 135
|
|
1 498 211
|
|
Expenses
|
(1 344 085)
|
|
(1 249 664)
|
|
|
|
784 050
|
|
248 547
|
|
Other revenue
|
695 235
|
|
240 000
|
|
Profit before tax
|
1 479 285
|
|
488 547
|
|
Income tax
|
(562 128)
|
|
(131 908)
|
|
Profit for the year
|
917 157
|
|
356 639
|
|
|
|
|
|
|
|
Statement of changes in equity (extract) to 30 June 2009
|
|
Opening retained earnings
|
8 630 083
|
|
1 249 627
|
|
Profit for the year
|
917 157
|
|
356 639
|
|
Dividends
|
|
|
|
|
|
Interim
|
(320 000)
|
|
(154 200)
|
|
|
Final
|
(480 000)
|
|
(180 000)
|
|
Closing retained earnings
|
8 747 240
|
|
1 272 066
|
|
|
|
|
|
|
|
Balance sheet at 30 June 2009
|
|
|
|
|
NON CURRENT ASSETS
|
|
|
|
|
|
Land and buildings
|
6 400 500
|
|
1 562 350
|
|
|
Plant and equipment
|
1 524 982
|
|
992 315
|
|
|
Investment
|
2 975 000
|
|
-
|
|
|
Long term loans
|
800 000
|
|
-
|
|
|
|
11 700 482
|
|
2 554 665
|
|
CURRENT ASSETS
|
|
|
|
|
|
Cash and bank
|
378 371
|
|
160 088
|
|
|
Receivable
|
1 853 932
|
|
1 345 193
|
|
|
Inventory
|
1 264 023
|
|
858 916
|
|
|
|
3 496 326
|
|
2 364 197
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
15 196 808
|
|
4 918 862
|
|
EQUITY
|
|
|
|
|
|
Share capital
|
3 459 215
|
|
1 490 250
|
|
|
General reserve
|
1 156 000
|
|
280 000
|
|
|
Retained earnings
|
8 747 240
|
|
1 272 066
|
|
|
|
13 362 455
|
|
3 042 316
|
|
NON CURRENT LIABILITIES
|
|
|
|
|
|
Long term loans
|
-
|
|
750 000
|
|
|
|
-
|
|
750 000
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
Payables
|
1 354 353
|
|
946 546
|
|
|
Dividend payable
|
480 000
|
|
180 000
|
|
|
|
1 834 353
|
|
1 126 546
|
|
TOTAL LIABILITIES AND EQUITY
|
15 196 808
|
|
4 918 862
|
|
|
|
|
|
|
|
Intra group transactions
(1) On 18 February 2009 ABC Ltd sold goods to XYZ Ltd for a selling price of $23 000 which included a 25% mark-up on original cost. Included in the inventory of XYZ Ltd at 30 June 2009 was $6 900 of these goods. XYZ Ltd still owes ABC Ltd 60% of the invoice value at 30 June 2009.
(2) On 21 September 2008 ABC Ltd purchased from XYZ Ltd goods which had originally cost XYZ Ltd $44 000. The selling price of this included a margin of 30%. A total of 80% of these goods had been sold by ABC Ltd to third parties before the year end. In relation to this sale XYZ Ltd is still owed $20 000 from ABC Ltd at 30 June 2009.
(3) On 11 October 2007 XYZ Ltd had purchased goods from ABC Ltd which had originally cost ABC Ltd $11 000. The selling price of this included a mark-up of 20%. A total of 70% of these goods was still in the inventory of XYZ Ltd at 30 June 2008 and this was sold by XYZ Ltd during the following year. These goods were paid for at the date of transfer.
(4) On 8 April 2008 XYZ Ltd sold goods to ABC Ltd for a selling price of $7 000 which included a margin of 40%. ABC Ltd paid XYZ Ltd for these goods on 15 June 2008. Of these goods $4 000 was sold by ABC Ltd to third parties before the 30 June 2008 and the remainder were sold in the year ended 30 June 2009.
(5) The intra group loans are interest free and the difference in the balances relates to cash paid by XYZ Ltd on 29 June 2009 which was recorded as a receipt by ABC Ltd on 5 July 2009.
(6) During the year XYZ Ltd was provided with accounting services from ABC Ltd at a cost of $40 000 which has not yet been paid. The cost is included in XYZ Ltd's expenses and ABC Ltd's other revenue.
(7) ABC Ltd rents a property from XYZ Ltd. The rentals are included in ABC Ltd's expenses and XYZ Ltd's other revenue. ABC Ltd has rented this property since it acquired XYZ Ltd and all amounts are still owed to XYZ Ltd. The annual rental is $240 000.
(8) All dividends declared by XYZ Ltd during the year had been declared out of post-acquisition profits. Both ABC Ltd and XYZ Ltd recognise dividend revenue on an accruals basis.