A year ago Pod Limited bought 225,000 £1 fully paid ordinary shares of Pea Limited for a consideration of £500,000. Pea Limited’s share capital and share premium were each the same as at today’s date. Simplified statements of financial position for both companies as at today’s date, after having traded as a group for a year, are set out below.

The statement of financial position of Pea Ltd reflects all of the assets of the company, net of liabilities, stated at their fair values.

Required:
Prepare a consolidated statement of financial position for Pod Ltd and its subsidiary company as at today’s date. E7

Transcribed Image Text:

ASSETS Statements of financial position as at today Pod Limited Pea Limited Non-current assets Property, plant and equipment 1,104,570 982,769 Investment Shares in Pea Limited 500,000 1,604,570 982,769 Current assets Inventories 672,471 294,713 Trade receivables 216,811 164,517 Amounts due from subsidiary company 76,000 Cash 2,412 1,361 967,694 Total assets 2,572,264 460,591 1,443,360 EQUITY AND LIABILITIES Equity Share capital: 1 ordinary shares 750,000 300,000 Share premium 250,000 50,000 Reserves as at a year ago 449,612 86,220 Profit for year 69,504 17,532 1.519.116 453.752 Non-current liabilities Bank loan 800,000 750,000 Current liabilities Trade payables 184,719 137,927 Amounts owing to holding company 76,000 Borrowings-overdraft 68,429 25,681 253,148 239,608 Total equity and liabilities 2,572,264 1,443,360