Question
From the information given below, prepare a Cash Flow Statement for ABC Ltd. for the period ending 31st Aug., 2021. (Using direct methods). Show very
From the information given below, prepare a Cash Flow Statement for ABC Ltd. for the period ending 31st Aug., 2021. (Using direct methods). Show very clearly the cash generated under each of the three activities, namely: operating, investing, and financing providing all the details
Income Statement for the Year Ended 31st August 2021 | Kshs |
|
Sales Revenue | 60,000,000 |
|
Less GOGS | 44,000,000 |
|
Gross Pofit | 16,000,000 |
|
General and Administrative Expenses | 4,500,000 |
|
Selling Expenses | 2,000,000 |
|
Depreciation | 2,500,000 |
|
Amortization | 1,500,000 |
|
Operating Expenses | 10,500,000 |
|
Operating Profit | 5,500,000 |
|
Gain on Sale of Long Term Assets | 1,700,000 |
|
Income before Tax | 7,200,000 |
|
Tax | 2,500,000 |
|
Profit after Tax | 4,700,000 |
|
Balance Sheet | 31st Aug 2020 | 31st Aug 2021 |
Cash | 2,200,000 | 1,200,000 |
Accounts Receivables | 4,000,000 | 6,500,000 |
Inventory | 6,000,000 | 10,000,000 |
Prepaid Selling Expenses | 500,000 | 2,000,000 |
Long Term Investment | 4,000,000 | 6,000,000 |
Long Term Assets | 15,000,000 | 11,500,000 |
Brand Names & Goodwill | 4,300,000 | 5,000,000 |
Total Assets | 36,000,000 | 42,200,000 |
Account Payables | 7,500,000 | 5,300,000 |
Income Tax Payable | 1,000,000 | 1,200,000 |
General & Admin. Expenses Payable | 1,000,000 | 2,000,000 |
Bank Loan | 5,000,000 | 9,000,000 |
10% Bonds Payable | 5,000,000 | 3,000,000 |
Share Capital | 10,000,000 | 15,000,000 |
Retained Earnings | 3,500,000 | 2,000,000 |
Net Income | 3,000,000 | 4,700,000 |
Total Equity and Liabilities | 36,000,000 | 42,200,000 |
| - | - |
During the year, long term assets with a net book value of Kshs 1,000,000 were disposed off at a gain of Kshs 1,700,000
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