Question
Chen plcs income statements for the years ended 31 December 2014 and 2015 and the statements of financial position as at 31 December 2014 and
Chen plcs income statements for the years ended 31 December 2014 and 2015 and the statements of financial position as at 31 December 2014 and 2015 are as follows:
Income statements for the years ended 31 December 2014 and 2015
2014 | 2015 | |
---|---|---|
m | m | |
Revenue | 207 | 153 |
Cost of sales | (101) | (76) |
Gross profit | 106 | 77 |
Distribution expenses | (22) | (20) |
Administrative expenses | (20) | (28) |
Operating profit | 64 | 29 |
Interest payable | (4) | (4) |
Profit before taxation | 60 | 25 |
Taxation | (16) | (6) |
Profit for the year | 44 | 19 |
Statements of financial position as at 31 December 2014 and 2015
2014 | 2015 | |
---|---|---|
m | m | |
ASSETS | ||
Non-current assets | ||
Property, plant and equipment | ||
Land and buildings | 110 | 130 |
Plant and machinery | 62 | 56 |
172 | 186 | |
Current assets | ||
Inventories | 24 | 25 |
Trade receivables | 26 | 25 |
Cash at bank and in hand | 19 | |
69 | 50 | |
Total assets | 241 | 236 |
EQUITY AND LIABILITIES | ||
Equity | ||
Called-up ordinary share capital | 100 | 100 |
Retained earnings | 56 | 57 |
156 | 157 | |
Non-current liabilities | ||
Borrowings loan notes (10%) | 40 | 40 |
Current liabilities | ||
Borrowings (all bank overdraft) | 2 | |
Trade payables | 37 | 34 |
Taxation | 8 | 3 |
45 | 39 | |
Total equity and liabilities | 241 | 236 |
Included in cost of sales, distribution expenses and administrative expenses, depreciation was as follows:
2014 | 2015 | |
---|---|---|
m | m | |
Land and buildings | 6 | 10 |
Plant and machinery | 10 | 12 |
There were no non-current asset disposals in either year. The amount of cash paid for interest equalled the expense in each year. Dividends were paid totalling 18 million in each year.
Required:
Prepare a statement of cash flows for the business for 2015.
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