- 1 - ASSIGNMENT 4 (50 MARKS) The following are the condensed financial statements of P Ltd and its subsidiary S Ltd for the reporting period ended 31 March 2021: STATEMENTS OF FINANCIAL POSITION AS AT 31 MARCH 2021 P Ltd S Ltd ASSETS Property, plant and equipment 2 000 000 600 000 Investment in S Ltd: 60 000 shares at cost 420 000 Loan to S Ltd 85 000 Inventories 615 000 120 000 Trade receivables 380 000 260 000 Total assets 3 500 000 980 000 EQUITY AND LIABILITIES Share capital 2 500 000 500 000 Revaluation surplus 40 000 Retained earnings 750 000 175 000 Loan from P Ltd 85 000 Trade payables 250 000 180 000 Total equity and liabilities 3 500 000 980 000 STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 March 2021 P Ltd S Ltd Revenue 1 000 000 400 000 Cost of sales (480 000) (190 000) Gross profit 520 000 210 000 Dividend received from S Ltd 12 000 Other expenses (232 000) (80 000) Profit before tax 300 000 130 000 Income tax expense (80 000) (40 000) PROFIT FOR THE YEAR 220 000 90 000 Other comprehensive income for the year, net of 30 000 tax TOTAL COMPREHENSIVE INCOME FOR THE 250 000 90 000 YEAR P Ltd Retained earnings 600 000 S Ltd Retained earnings 105 000 Balance at 1 April 2020 Chang in equity for 2021 Total comprehensive income for the year: Profit for the year Dividend paid Other comprehensive income for the year Balance at 31 March 2021 220 000 (70 000) 90 000 (20 000) 750 000 175 000 -2- ASSIGNMENT 4 (CONTINUED) ADDITIONAL INFORMATION: -2- ASSIGNMENT 4 (CONTINUED) ADDITIONAL INFORMATION: P Ltd bought 120 000 shares in S Ltd on 1 June 2016. At that date the equity of the companies were as follows: P Ltd S Ltd R R Authorised share capital: P Ltd 2 000 000 Shares (one voting right attached to each share) S Ltd 500 000 Shares (one voting right attached to each share) Issued share capital: 1 000 000 shares 100 000 shares 2 500 000 500 000 Other components of equity at 1 June 2016: Revaluation surplus Retained earnings 40 000 400 000 60 000 P Ltd elected to measure the non-controlling interests in an acquiree at fair value. At the acquisition date the fair value of the non-controlling interests was R7,00 per share. P Ltd recognises the investment in S Ltd using the cost method. Assume that the identifiable assets acquired and the liabilities assumed at acquisition date are shown at their acquisition-date fair values, as determined in terms of IFRS 3. Since 1 March 2017, P Ltd has acquired some of its inventories from S Ltd at cost price plus 334%. Total intragroup sales of inventories for the reporting period amounted to R200 000. Included in the inventories of P Ltd were the following inventories that were purchased from S Ltd: 1 April 2020 31 March 2021 R60 000 R100 000 REQUIRED: 4.1 (13) Prepare the pro-forma journals on consolidation for all intragroup items. Journal narratives are required, but tax implications may be ignored. REQUIRED: 4.1 (13) Prepare the pro-forma journals on consolidation for all intragroup items. Journal narratives are required, but tax implications may be ignored. 4.2 Prepare the analysis of the shareholders' equity of S Ltd at 31 March 2021. (12) 4.3 Prepare the consolidated financial statements of P Ltd and its subsidiary for the reporting period ended 31 March 2021. (25) (50) - 1 - ASSIGNMENT 4 (50 MARKS) The following are the condensed financial statements of P Ltd and its subsidiary S Ltd for the reporting period ended 31 March 2021: STATEMENTS OF FINANCIAL POSITION AS AT 31 MARCH 2021 P Ltd S Ltd ASSETS Property, plant and equipment 2 000 000 600 000 Investment in S Ltd: 60 000 shares at cost 420 000 Loan to S Ltd 85 000 Inventories 615 000 120 000 Trade receivables 380 000 260 000 Total assets 3 500 000 980 000 EQUITY AND LIABILITIES Share capital 2 500 000 500 000 Revaluation surplus 40 000 Retained earnings 750 000 175 000 Loan from P Ltd 85 000 Trade payables 250 000 180 000 Total equity and liabilities 3 500 000 980 000 STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 March 2021 P Ltd S Ltd Revenue 1 000 000 400 000 Cost of sales (480 000) (190 000) Gross profit 520 000 210 000 Dividend received from S Ltd 12 000 Other expenses (232 000) (80 000) Profit before tax 300 000 130 000 Income tax expense (80 000) (40 000) PROFIT FOR THE YEAR 220 000 90 000 Other comprehensive income for the year, net of 30 000 tax TOTAL COMPREHENSIVE INCOME FOR THE 250 000 90 000 YEAR P Ltd Retained earnings 600 000 S Ltd Retained earnings 105 000 Balance at 1 April 2020 Chang in equity for 2021 Total comprehensive income for the year: Profit for the year Dividend paid Other comprehensive income for the year Balance at 31 March 2021 220 000 (70 000) 90 000 (20 000) 750 000 175 000 -2- ASSIGNMENT 4 (CONTINUED) ADDITIONAL INFORMATION: -2- ASSIGNMENT 4 (CONTINUED) ADDITIONAL INFORMATION: P Ltd bought 120 000 shares in S Ltd on 1 June 2016. At that date the equity of the companies were as follows: P Ltd S Ltd R R Authorised share capital: P Ltd 2 000 000 Shares (one voting right attached to each share) S Ltd 500 000 Shares (one voting right attached to each share) Issued share capital: 1 000 000 shares 100 000 shares 2 500 000 500 000 Other components of equity at 1 June 2016: Revaluation surplus Retained earnings 40 000 400 000 60 000 P Ltd elected to measure the non-controlling interests in an acquiree at fair value. At the acquisition date the fair value of the non-controlling interests was R7,00 per share. P Ltd recognises the investment in S Ltd using the cost method. Assume that the identifiable assets acquired and the liabilities assumed at acquisition date are shown at their acquisition-date fair values, as determined in terms of IFRS 3. Since 1 March 2017, P Ltd has acquired some of its inventories from S Ltd at cost price plus 334%. Total intragroup sales of inventories for the reporting period amounted to R200 000. Included in the inventories of P Ltd were the following inventories that were purchased from S Ltd: 1 April 2020 31 March 2021 R60 000 R100 000 REQUIRED: 4.1 (13) Prepare the pro-forma journals on consolidation for all intragroup items. Journal narratives are required, but tax implications may be ignored. REQUIRED: 4.1 (13) Prepare the pro-forma journals on consolidation for all intragroup items. Journal narratives are required, but tax implications may be ignored. 4.2 Prepare the analysis of the shareholders' equity of S Ltd at 31 March 2021. (12) 4.3 Prepare the consolidated financial statements of P Ltd and its subsidiary for the reporting period ended 31 March 2021. (25) (50)