ChallengeMe Pty Ltd is a manufacturer of tennis equipment and fashion wear. The statement of financial position as at 30 June 2020 and details of expenses and revenues for the year ending 30 June 2020 are as follows: Page | 4 Statement of financial position as at 30 June 2020 2020 2019 ($000) ($000) Current assets Cash 135 274 Inventory 2,774 2,486 Prepayments 115 - Accounts receivable 2,897 2,654 Allowance of doublful debts (150) (120) Total current assets 5,771 5,294 Non-current assets Investment - associated company 1,050 - Investments 1,216 948 Land 1,500 1,750 Buildings 800 800 Accumulated depreciation - buildings (200) (160) Plant and equipment 1,025 768 Accumulated depreciation - plant and equipment (100) (548) Deferred tax asset 312 302 Total non-current assets 5,603 3,860 Total assets 11,374 9,154 Current liabilities Accounts payable 1,637 1,483 Accruals 1,575 1,110 Lease liability 5 - Income tax payable 243 83 Provision for employee entitlements 205 298 Provision for deferred payments (relating to investment in Squash Pty Ltd) 50 - Provision for warranty 314 - Total current liabilities 4,029 2,974 Non-current liabilities Lease liability 15 - Deferred tax liability 240 75 Borrowings 3,500 3,800 Total non-current liabilities 3,755 3,875 Total liabilities 7,784 6,849 Net assets 3,590 2,305 Statement of financial position as at 30 June 2020 (cont.) 2020 2019 ($000) ($000) Shareholders' equity Share capital 2,750 2,000 Page | 5 Retained earnings 280 130 Revaluation surplus 560 175 Total shareholders' equity 3,590 2,305 Statement of profit or loss and other comprehensive income for the year ending 30 June 2020 2020 2019 ($000) ($000) Income Sales 31,394 27,346 Dividends income 51 47 Expenses Bad debts (90) (85) Cost of sales (28,205) (24,611) Doubtful debts (35) (40) Inventory write-off (50) 0 Warranty expenses (taken to provision for warranty) (314) 0 Depreciation - Building (40) (40) - Plant and equipment (100) (60) Interest (315) (418) Rent (600) (600) Salaries and wages (1,324) (1,231) Finance charges (7) (90) Profit before tax 365 218 Income tax (215) - Profit after tax 150 218 Other comprehensive income Reduction in revaluation surplus as a result of reduction in value of land (175) - Increase in revaluation surplus as a result of increase in value of plant and equipment 560 - Total comprehensive income 535 218 Statement of changes in equity for the year ending 30 June 2020 Share Retained Revaluation capital earnings surplus Total ($000) ($000) ($000) ($000) Opening balance 1 July 2019 2,000 130 175 2,305 Page | 6 Statement of profit and loss and other comprehensive income - 150 385 535 Issue of shares as part consideration for acquisition of associated company 750 - - 750 Balance 30 June 2020 2,750 280 560 3,590 Additional information An additional investment of $80 000 is acquired for consideration of tennis equipment costing $80 000. Land is devalued against a previous increment in the revaluation reserve. The previous increment is fully reversed. Plant and equipment with a cost of $700 000 and accumulated depreciation of $500 000 are revalued to $1 000 000 during the year Plant and equipment with a fair value of $25 000 are acquired under a finance lease. The residual is guaranteed by the lessee. Plant and equipment are sold for $20 000 cash. Cost is $68 000 and no profit or loss is made on the sale. During the year, one line of wooden tennis racquets is scrapped at a loss of $50 000, as there is a little demand for the range. During the year, an investment is made in an associated company, Squash Pty Ltd. Consideration is $1 000 000, funded by cash of $250 000 and the balance by the issue of 500 000 shares at $1.50 per share. The purchase agreement includes a clause stating that if profits exceed $110 000 in the first financial year after purchase, additional amounts are payable. Using the formula, an extra $50 000 is provided. Provision for warranty is based on 1 per cent of sales Rent expense of $600 000 is accrued within Accruals. Interest expense is paid during the year and dividends are received. Salaries and wages expense includes the expense for employee entitlements. Tax rate is 30 per cent. Required Prepare the statement of cash flows in accordance with AASB 107 for ChallengeMe Pty Ltd for the year ending 30 June 2020. Comparatives are not required. Show necessary workings