ACC 312 Study Guide - Midterm Guide: Cash Flow Statement
Document Summary
Get access
Related Documents
Related Questions
4
The Homer Double Glazing Company plc's balance sheets asat 31 December 19-1 and 19-2, and the profit andloss account for the year to 31 December 19-2 are asfollows:
as at 31 December 19-2 £000 £000 | as at 31 December 19-1 £000 £000 | |||
Fixedassets: | ||||
Freehold property atvaluation | 1,000 | 850 | ||
Plant and machinery atcost | 780 | 695 | ||
less provision fordepreciation | 320 | 460 | 280 | 415 |
Motor vehicles atcost | 400 | 332 | ||
less provision fordepreciation | 185 | 215 | 170 | 162 |
Office computer equipment atcost | 60 | 55 | ||
less provision fordepreciation | 30 | 30 | 28 | 27 |
1,705 | 1,454 | |||
Current assets: | ||||
Stocks | 250 | 222 | ||
Debtors | 102 | 107 | ||
Short terminvestments | 300 | - | ||
Cash at bank | 54 | 75 | ||
706 | 404 | |||
Creditors: amounts due withinone year | ||||
Trade creditors | (45) | (68) | ||
Taxation | (140) | (86) | ||
Proposeddividends | (120) | (100) | ||
Net currentassets | 401 | 150 | ||
Total assets less currentliabilities | 2,106 | 1,604 | ||
Creditors: amounts fallingdue after more than one year | ||||
10% Debenturestock | (100) | (150) | ||
2,006 | 1,454 | |||
Capital andreserves | ||||
Issued sharecapital | 1,000 | 600 | ||
Share premium | 30 | 210 | ||
Freehold property revaluationreserve | 150 | - | ||
Asset replacementreserve | 250 | 200 | ||
General reserve | 400 | 300 | ||
Retained profit | 176 | 144 | ||
2,006 | 1,454 |
Profit and loss account (extract) forthe year to 31 December 19-2
£000 | £000 | |
Profit beforetax | 494 | |
Taxation | (132) | |
Profit after tax | 362 | |
Transfer to asset replacementreserve | (50) | |
Transfer to generalreserve | (100) | |
Dividends paid andproposed | (180) | (330) |
Retained profit for theyear | 32 | |
Retained profit broughtforward from 31 December 19-1 | 144 | |
176 |
Notes
1. During the year to 31 December 19-2the following transactions tookplace:
Plant and machinery which cost £120,000 and on whichdepreciation of £95,000 had been provided, wassold for £22,000
Motor vehicles which had cost £85,000 and which had awritten down value of £15,000 at the date of salewere sold for £28,000.
(iii) Office computer equipment whichhad cost £10,000 and on which depredation of £5,000 had beenprovided was sold at a loss of £2,000.
2. During the year to 31 December19-2 a bonus issue of shares was made on the basis of one bonusshare for every three shares already held. This was done by usingpart of the share premium account. The company then made a rightsissue on the basis of one share for each four held, the new sharesbeing offered at a premium of 10p on each share.
3 There had been no additions to freehold property during theyear to 31 December 19-2.
The 10% debenture stock is redeemable at par. The debenturestock redemption took place on 1 January 19-2
The short term investments are immediately realisable.Required
A cash flow statement for the year to 31 December 19-2 for TheHomer Double Glazing Company plc.