Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Below are the statements of financial position of Need Bang Picturan Photo Company (NBBPC) as at March 31, 2021 and March 31, 2020, together with
Below are the statements of financial position of Need Bang Picturan Photo Company (NBBPC) as at March 31, 2021 and March 31, 2020, together with the statement comprehensive income for the year ended March 31, 2021.
NEED BANG PICTURAN PHOTO COMPANY | ||
STATEMENTS OF FINANCIAL POSITION | ||
AS AT MARCH 31, 2021 AND 2020 | ||
(In Pesos) | ||
2021 | 2020 | |
ASSETS | ||
Noncurrent Assets | ||
Property, plant and equipment | 1,125,000 | 742,000 |
Intangible assets | 320,000 | 150,000 |
Financial asset at amortized cost | 289,600 | 294,000 |
Investment in associate | 144,000 | 120,000 |
Total Noncurrent Assets | 1,878,600 | 1,306,000 |
Current Assets | ||
Inventories | 390,000 | 237,000 |
Prepaid expenses | 23,000 | 15,000 |
Trade receivables | 284,000 | 319,000 |
Financial assets at fair value through profit or loss (FVPL) | 175,000 | 325,000 |
Temporary investments | 148,000 | 46,000 |
Cash | 54,000 | 102,000 |
Total Current Assets | 1,074,000 | 1,044,000 |
TOTAL ASSETS | 2,952,600 | 2,350,000 |
EQUITY AND LIABILITIES | ||
Equity | ||
Share capital P1 ordinary shares | 550,000 | 400,000 |
Share premium | 300,000 | 100,000 |
Revaluation surplus | 130,000 | 60,000 |
Retained earnings | 321,100 | 264,000 |
Retained earnings appropriated | 250,000 | 100,000 |
Treasury shares | (17,500) | (25,000) |
Total Equity | 1,533,600 | 899,000 |
Noncurrent Liabilities | ||
Long-term loans | 175,000 | 295,000 |
Bonds payable | 378,000 | 329,000 |
Finance lease liabilities | 100,000 | 80,000 |
Deferred tax liability net | 78,000 | 65,000 |
Total Noncurrent Liabilities | 731,000 | 769,000 |
Current Liabilities | ||
Trade payables | 264,000 | 348,000 |
Unearned revenue | 15,000 | 41,000 |
Accrued expenses | 113,000 | 56,000 |
Interest payable | 16,000 | 4,000 |
Income tax payable | 56,000 | 123,000 |
Finance lease liabilities | 17,000 | 12,000 |
Short-term loans | 138,000 | 98,000 |
Notes payable non-trade | 69,000 | |
Total Current Liabilities | 688,000 | 682,000 |
TOTAL EQUITY AND LIABILITIES | 2,952,600 | 2,350,000 |
NEED BANG PICTURAN PHOTO COMPANY | |
STATEMENT OF COMPREHENSIVE INCOME | |
FOR THE YEAR ENDED MARCH 31, 2021 | |
(In Pesos) | |
2021 | |
REVENUE | 1,771,200 |
COST OF SALES | (989,300) |
GROSS PROFIT | 781,900 |
OPERATING EXPENSES | (237,100) |
FINANCE COSTS | (60,000) |
OTHER INCOME (EXPENSES) NET | 108,200 |
INCOME BEFORE INCOME TAX | 593,000 |
INCOME TAX EXPENSE | (136,900) |
NET INCOME | 456,100 |
OTHER COMPREHENSIVE INCOME: | |
Gain on revaluation of property, plant, and equipment | 70,000 |
TOTAL COMPREHENSIVE INCOME | 526,100 |
Notes:
- During 2021, items of property, plant and equipment with a carrying amount of P103,000 were sold for P110,000. Profit on sale was included in Other income (expenses) net. Depreciation charged in the year on property, plant and equipment totaled P57,000. NBPPC purchased P56,000 of property, plant and equipment by means of finance leases, payments being made in arrears on the last day of each accounting period. At the fiscal year-end, a six-month note payable for P69,000 was issued toward the purchase of a new property, plant and equipment.
- During 2021, amortization of P60,000 was charged on intangible assets.
- The ending balance of Allowance for asset impairment - Receivables is P21,000 and P43,000 as of March 31, 2021 and 2020, respectively. The ending balance of Allowance for asset impairment - Inventory is P59,000 and P18,000 as of March 31, 2021 and 2020, respectively. Movements in allowance for asset impairment is included in Operating expenses of provisions or in Other income (expenses) net for reversals.
- There were no acquisitions nor disposals of financial asset at amortized cost. NBPPC earned interest income of P29,200 from this investment.
- The share in profit of associate for the current year is P40,000. NBPPC received dividends of P16,000 from its investment in associate.
- During the year, a financial asset at FVPL that had a carrying amount of P100,000 was sold for P140,000. No financial assets at FVPL were purchased for during the year. Dividends of P20,000 were received from this type of investment. The financial assets at FVPL are not held for trading. Any unrealized gains (losses) recognized is included in Other income (expenses) net.
- The temporary investments are government bonds and management has decided to classify them as cash equivalents, in accordance with PAS 7 Statement of Cash Flows.
- During the year NBPPC made a 1 for 5 bonus issue, capitalizing its retained earnings, followed by a rights issue.
- During 2021, treasury shares were sold for P5,000 more than their cost.
- New bonds were issued on April 1, 2020 at face value. The discount on bonds payable is P12,000 and P21,000 on March 31, 2021 and 2020, respectively.
- The accretion expense on finance lease liabilities amounted to P3,000 and the amortization of bond discount are included in Finance costs.
- The deferred tax liabilitynet includes the tax effect on the current year revaluation increment amounting to P30,000.
- NBPPC observes the following in preparing its statement of cash flows: interest and dividends paid are presented under financing activities, while interest and dividends received are presented under investing activities.
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