Consolidated Entity $000 4,970 591 3,114 279 674 ? ? 13 407 160 448 ? 317.5 ? Consolidation worksheet for financial year ended 30 June 2020 Leafy Green Adjustments Ltd Ltd Debit Ref Credit $000 $000 $000 $000 Sales revenue 3,450 1,970 450 Less cost of goods sold Opening inventories 375 256 40 Add purchases 2,060 1,504 f 450 Less closing inventories 425 30 9 Cost of goods sold 2,010 1,481 Gross profit 1,440 489 Dividend revenue 70 70 Management fee revenue 20 20 d Interest revenue 13 Depreciation expense 225 197 15 Finance costs 125 48 13 Other expenses 325 119 24 cld 20 Profit before tax 855 138 Tax expense 265 45 16.5 VA 9 Profit after tax for the year 590 93 Retained earnings 1 July 2019 824 343 222 b/i1 48 Dividends paid (50) 25 Dividends declared (110) (45) 45 Retained earnings 30 June 2020 1.254 366 Issued capital 750 400 400 b Revaluation surplus 190 Fair value adjustment 56 b/a 56 Shareholders' equity 2,194 766 Assets Cash 190 170 Accounts receivable 173 109 h 45 Dividends receivable 45 k 45 Inventories 425 279 g 30 Investment in Green Ltd 670 0 b 670 Loan to Leafy Ltd 200 e 200 Land 1,199 450 80 a Buildings 1,340 968 Accumulated depreciation (475) (525) Plant and equipment 1025 690 10 I Accumulated depreciation (275) (290) 45 70 Goodwill (net) 89 b/c 24 Deferred tax asset 35 25 27 gi 13.5 (25) 993 (50) (110) 1,439.50 750 190 2,379.50 360 237 674 1,729 2,308 (1,000) 1,725 (590) 65 73.5 4,352 2,076 5,581.50 111 292 110 87 50 45 45 45 h k 198 297 110 Total assets Less liabilities Current taxes payable Accounts payable Dividend payable Loan from Green Ltd Mortgage loan Deferred tax liabilities Net assets 200 e 200 1,355 1,100 2,455 a 90 2,194 28 766 24 1,842.50 142 2,379.50 1,842.50 Why is the consolidated balance of 'Issued capital equal to Leafy Ltd's 'Issued capital? O a. The consolidation process results in pre-acquisition equity of the subsidiary forming part of the consolidated shareholders' equity of the group. O b.As a financial instrument, the issued capital of Green Ltd was impaired in accordance with AASB 9 - Financial Instruments. O c. The parent investment in a subsidiary is eliminated against pre-acquisition equity of the subsidiary in accordance with AASB10 - Consolidated Financial Statements. O d. Green Ltd undertook a share buy-back in the current reporting period with share capital now less than $500