Question
Below are the financial statements for Aspirations Pty Ltd. Statement of Financial Position at 30 June 2017 Non-Current Assets 2017 2018 2019 Plant, Property and
Below are the financial statements for Aspirations Pty Ltd.
Statement of Financial Position at 30 June 2017
Non-Current Assets | 2017 | 2018 | 2019 |
Plant, Property and Equipment | 425,000 | 405,000 | 399,000 |
Current Assets |
|
|
|
Short-term Investments | 0 | 0 | 4,300 |
Inventory | 89,300 | 90,000 | 70,500 |
Receivables | 161,800 | 166,500 | 140,400 |
Total Assets | 676,100 | 661,500 | 614,200 |
Equity and Liabilities |
|
|
|
Share Capital | 100,000 | 100,000 | 100,000 |
Revaluation Reserve | 29,000 | 65,800 | 82,350 |
Retained earnings | 214,400 | 286,800 | 384,050 |
Total Equity | 343,400 | 452,600 | 566,400 |
Non-current Liabilities |
|
|
|
Loan | 260,000 | 170,000 | 10,000 |
Current Liabilities |
|
|
|
Trade Payables | 67,700 | 36,000 | 35,000 |
Overdraft | 5,000 | 2,900 | 2,800 |
Total Equity and Liabilities | 676,100 | 661,500 | 614,200 |
Statement of Comprehensive Income for the Year Ended 30 June 2019
| 2018 | 2019 |
Revenue | 1,247,000 | 890,000 |
Cost of Goods Sold | 839,500 | 576,000 |
Gross Profit | 407,500 | 314,000 |
Administrative Expenses | 56,800 | 51,000 |
Distribution Costs | 118,700 | 79,000 |
Profit from Operations (EBIT) | 232,000 | 184,000 |
Finance Cost | 12,000 | 5,000 |
Profit Before Tax | 220,000 | 179,000 |
Company Tax Expense | 67,600 | 41,750 |
Net Income | 152,400 | 137,250 |
Gain on Revaluation (OCI) | 36,800 | 16,550 |
Total Comprehensive Income | 189,200 | 153,800 |
Dividend approved
Required: | 80,000 | 40,000 |
Calculate the following ratios for in 2018 and 2019
- Quick ratio. In this calculation you are to use the end-of-year numbers.
- Gearing Ratio. In this calculation you are to use the end-of-year numbers.
- Interest Cover
- Dividend Cover
- ROCE (Return on Capital Employed). In this calculation you are to use the average capital employed. Please note that ROCE in this context also means ROTC (Return on total Capital). Please do not confuse ROCE here with Return on Common Equity. That is an American term and is not needed in this examination question.
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