Question
Fibertech GmbH is a distributor of outdoors technical clothing. The company outsources the production of clothing to external manufacturers in Bangladesh and sells the clothing
Fibertech GmbH is a distributor of outdoors technical clothing. The company outsources the production of clothing to external manufacturers in Bangladesh and sells the clothing under its own brands. Below you are provided with the balance sheet at the end of x3 and x4, and the profit & loss and cash T-accounts for x4. Note that some numbers are missing in the T-accounts. You'll have to infer them in the questions below.
Fibertech GmbH Balance sheets at 31 December x3 and x4 (amounts in 000)
Dec 31, x3 | Dec 31, x4 | |
Non-current assets | ||
Brands | 50 | 90 |
Land | 200 | 200 |
Building and equipment, gross | 540 | 580 |
less: Accumulated depreciation | -484 | -474 |
Building and equipment, net | 56 | 106 |
Total non-current assets | 306 | 396 |
Current assets | ||
Inventories | 250 | 350 |
Accounts receivable | 400 | 500 |
Prepaid insurance | 4 | 6 |
Cash | 340 | 239 |
Total current assets | 994 | 1095 |
Total assets | 1300 | 1491 |
Shareholders' equity | ||
Share capital | 170 | 170 |
Retained profits | 120 | 426 |
Total shareholders' equity | 290 | 596 |
Non-current liabilities | ||
Long-term bank loan | 600 | 450 |
Current liabilities | ||
Short-term portion of long-term bank loan | 150 | 150 |
Accounts payable | 200 | 250 |
Taxes payable | 35 | 25 |
Interest payable | 25 | 20 |
Total current liabilities | 410 | 445 |
Total liabilities and shareholders' equity | 1300 | 1491 |
Profit and loss year x4
Debit | Credit | ||
- BB | |||
Cost of goods sold | 1400 | 2200 | Total sales |
Depreciation expense | 40 | 15 | Gain on sale of buildings and equipment |
Selling and administration salaries | 240 | ||
Insurance expense | ? | ||
Interest expense | ? | ||
Income taxes | ? | ||
336 | Net Income |
Cash
Debit | Credit | ||
BB | 340 | ||
Receipts from customers | 2100 | ? | Payments to suppliers |
Proceeds from sale of buildings and equipment | 45 | 120 | Purchase of equipment |
240 | Payments of salaries | ||
36 | Prepayments of insurance | ||
60 | Payments of interest on loans | ||
150 | Loan repayment | ||
120 | Payments of taxes | ||
? | Payments of dividends | ||
40 | Purchase of brand | ||
EB | 239 |
From the above information, the cash flow from investing in x4 isAnswer (amounts in 000; put - sign if the value is net outflow) The cash flow from operations in x4: (Note: Fibertech treats interest payments as a cash flow from operations.) isAnswer (amounts in 000)
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