Leta Ltd. Consolidated income statement for the year ended 31 October 2005: Sh. million Sh. million Revenue
Question:
Leta Ltd. Consolidated income statement for the year ended 31 October 2005: | ||
| Sh. million | Sh. million |
Revenue |
| 5,106 |
Cost of sales |
| 3,628 |
Gross profit |
| 1,478 |
Other incomes: Share of profit after tax in associate company | 40 |
|
Investment income | 50 | 90 |
|
| 1,568 |
Expenses: | 250 |
|
Distribution costs | 528 |
|
Administration expenses | 150 | (928) |
Finance costs |
| 640 |
Profit before tax expense |
| (280) |
Profit for the year |
| 360 |
Profit attributable to: the holding company |
| 330 |
The minority interest |
| 30 |
|
| 360 |
Leta Ltd. Consolidated balance sheet as at 31 October 2004 | ||
| 2005 | 2004 |
| Sh. 000 | Sh. 000 |
Non-current assets: |
|
|
Property, plant and equipment | 760 | 610 |
Intangibles (including goodwill) | 500 | 400 |
Investments: Others | - | 50 |
Investment in associate company | 130 | 100 |
| 1,390 | 1,160 |
Current assets: |
|
|
Inventories | 300 | 204 |
Receivables | 780 | 630 |
Short term investments | 100 | - |
Cash in hand | 4 | 2 |
Total assets | 2,574 | 1,996 |
|
|
|
Equity and liabilities: |
|
|
Share premium | 400 | 300 |
Revaluation reserve | 320 | 300 |
Retained profits | 200 | 182 |
| 350 | 240 |
Minority interest | 1,270 | 1,022 |
| 100 | 60 |
Non-current liability |
|
|
Long-term loan | 340 | 100 |
|
|
|
Current liabilities |
|
|
Trade payables | 454 | 398 |
Bank overdraft | 170 | 196 |
Taxation | 240 | 220 |
Total equity and liabilities | 2,574 | 1,996 |
Additional information:
During the year ended 31 October 2005, Leta Ltd. Acquired 80% of the share capital of Pili Ltd. The assets of Pili Ltd. Were as follows as at the date of acquisition:
| Sh. million |
Property, plant and equipment | 120 |
Inventory | 80 |
Receivable | 60 |
| 260 |
Long-term loan | (50) |
Payables | (80) |
Bank balance | (20) |
Taxation | (10) |
| 100 |
The total purchase price was sh.90 million paid by issuing Sh. 20 million worth of shares at par value. The balance was paid in cash.
Some items of plant with an original cost of Sh.170 million and a net book value of Sh.90 million were sold for Sh.64 million during the year ended 31 October 2005. The investments were sold for Sh.60 million during the same period.
The following information relates to property, plant and equipment.
| 31 October 2005 | 31 October 2004 |
| Sh. 000 | Sh. 000 |
Cost | 1,440 | 1,190 |
Depreciation | (680) | (580) |
| 760 | 610 |
The cost of plant of Pili Ltd. On the date of acquisition was Sh.200 million and depreciation was Sh.80 million. During the year ended 31 October 2005, there was a revaluation gain of Sh.20 million attributable to the holding companys plant.
Required:
Consolidated cash flow statement, in conformity with IAS7 (Cash Flow Statement), for the year ended 31 October 2005 using the indirect method of presentation.