QUESTION 1 (15 Marks) REQUIRED Use the information provided below to prepare the Pro Forma Statement of Financial Position as at 31 December 2021. The amount of external non-current funding required must be calculated. INFORMATION HEIDI (PTY) LIMITED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2020 R ASSETS Non-current assets 2 800 000 Fixed/Tangible assets 2 800 000 Current assets 2 400 000 Inventories 800 000 Trade and other receivables 1 200 000 Cash and cash equivalents 400 000 Total assets 5 200 000 EQUITY AND LIABILITIES Equity 2 600 000 Ordinary share capital (600 000 shares) 1 200 000 Retained earnings 1 400 000 Non-current liabilities 1 600 000 Long-term loan 1 600 000 Current liabilities 1 000 000 Trade and other payables 976 000 Income tax payable 24 000 Total equity and liabilities 5 200 000 Additional information 1) 2) 3) 4) 5) Sales for the year ended 31 December 2021 are expected to total R7 200 000, an increase of R800 000 over the previous year ended 31 December 2020. A profit margin (net profit margin) of 10% is expected. A final dividend of 80 cents per share is expected to be recommended on 31 December 2021. These dividends will be paid during 2022. Cash and cash equivalents and Ordinary share capital are expected to remain unchanged. Trade and other receivables represent approximately 20% of the annual sales. The company's closing inventory will change directly with changes in sales for the financial year ended 31 December 2021. An old machine (Cost price R400 000; Accumulated depreciation R360 000) is expected to be sold at carrying value on 31 December 2021 and a new machine with a cost price of R500 000 will be purchased on the same date to replace it. Total depreciation for the year ended 31 December 2021 is estimated at R240 000. Trade and other payables will change directly in response to changes in sales for the financial year ended 31 December 2021. Income tax payable is likely to equal 10% of the estimated tax of R342 000. R400 000 of the long-term loan will be repaid during the financial year ended 6) 7) 8) 9) 31 December 2021