Question
Batfish Limited is incorporated in Hong Kong with limited liability and is principally engaged in the manufacture of electronic products including q-phone. The draft financial
Batfish Limited is incorporated in Hong Kong with limited liability and is principally engaged in the manufacture of electronic products including q-phone. The draft financial statements for the year ended December 31, 2020 are as below:
Statement of profit or loss and other comprehensive income for the year ended December 31, 2020
$000 | |
Revenue | 8,500 |
Cost of sales | (3,000) |
Gross Profit | 5,500 |
Admin expense | (600) |
Distribution expense | (780) |
Profits before tax | 4,120 |
Taxation | (750) |
Profits for the year | 3,370 |
Other comprehensive income | |
Gain on revaluation of property, plant and equipment | 3,500 |
Total comprehensive income for the year | 6,870 |
Statement of financial position as at December 31, 2020
2020 | 2019 | |
$000 | $000 | |
Non current assets | ||
Property, plant and equipment | 17,500 | 10,000 |
Prepaid land lease payment | 1,400 | 2,100 |
Intangibles assets | 2,800 | 2,600 |
Investment properties | 6,500 | 5,200 |
Certificate of deposit | 32,400 | 23,700 |
Current assets | ||
Inventories | 6,000 | 4,500 |
Trade receivables | 5,500 | 3,500 |
Marketable securities | 5,800 | 4,800 |
Interest receivables | 480 | 350 |
Cash and bank | 1,400 | 1,200 |
Total assets | 51,580 | 38,050 |
Equity and reserves | ||
Share capital | 18,200 | 11,000 |
Retained profits | 6,170 | 3,500 |
Other reserves | 6,000 | 2,500 |
30,370 | 17,000 | |
Current liabilities | ||
Trade payables | 2,500 | 3,800 |
Other payables | 1,110 | 3,200 |
Interest payables | 3,100 | 2,800 |
Tax payables | 2,200 | 1,750 |
Bank overdraft | 300 | 500 |
Non current liabilites | ||
Bank loans | 12,000 | 9,000 |
Total equity and liabilities | 51,580 | 38,050 |
The following information is available:
1. Profit for the year has been arrived at after charging (crediting):
| $000 |
Auditors remuneration | 400 |
Depreciation charge | 1,100 |
Directors remuneration | 1,600 |
Advertising expensess | 700 |
Impairment loss on accounts receivables | 100 |
Inventories write down | 200 |
Impairment loss on intangible assets | 700 |
Gain on sale of investment properties | (700) |
Gain on sale of property, plant and equipment | (200) |
Finance cost | 400 |
Interest income | (150) |
Release of prepaid lease rental payments | 700 |
Rental expense | 900 |
Change in fair value of investment properties | (600) |
2. The certificate of deposit was a 5-year certificate of deposit that paid 5% compounded semi-annually with a maturity date of 31 December 2023.
3. 800,000 ordinary shares were issued during the year at $9 per share.
4. During the year, Batfish Limited sold a delivery truck for $1,600,000. In the books of Batfish Limited, the information about the truck is:
Cost $2,500,000 Accumulated depreciation $1,100,000
5. The marketable securities, acquired in November 2020, were highly liquid and were due to mature on February 1, 2021.
6. One of the investment properties with a carrying amount of $4,200,000 was sold for $4,900,000. The investment properties fair value had increased by $600,000 at year end.
7. It was Batfish Limited's policy to perform impairment loss test on its assets at year end. Impairment losses, if any, were written off immediately as expenses.
Required:
(a) Prepare the statement of cash flows for the year ended December 31, 2020, using the indirect method to determine the cash flows from operating activities, for Batfish Limited, beginning with profit before tax. All figures should be rounded to the nearest thousand dollars. (80 marks)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started