Question
QUESTION 1: FALCON LTD The following is Income Statement of Falcon Ltd for the year ended 31 Dec 2021: 2021 '000 Revenue 15,650 Cost of
QUESTION 1: FALCON LTD
The following is Income Statement of Falcon Ltd for the year ended 31 Dec 2021:
2021 | |
'000 | |
Revenue | 15,650 |
Cost of sales | (8,500) |
Gross profit | 7,150 |
Expenses | (1,200) |
Interest expense | (42) |
Profit before tax | 5,908 |
Tax expense | (1,200) |
Profit after tax | 4,708 |
The following is the Statement of Financial Position of Falcon Ltd as at 31 Dec 2020 and 2021:
2020 | 2021 | |
ASSETS | '000 | '000 |
Non- current Assets | ||
Land | 2,650 | 2,670 |
Equipment Cost | 2,000 | 2,620 |
Less: Accum.Depreciation | (400) | (770) |
Net Book Value of Equipment | 1,600 | 1,850 |
Current Assets | ||
Inventories | 1,350 | 1,400 |
Trade Receivables | 200 | 156 |
Cash | 120 | 5,479 |
Total Assets | 5,920 | 11,555 |
EQUITIES AND LIABILITIES | ||
Share Capital - 1 shares | 3,000 | 3,500 |
Share Premium | 1,500 | 1,750 |
Revaluation Reserve | 200 | 220 |
Retained Earnings | 170 | 4,740 |
Current Liabilities | ||
Trade Payables | 125 | 80 |
Tax Payable | 900 | 1,200 |
Interest Payable | 25 | 20 |
Non- current Liabilities | ||
Debenture Loan | 0 | 45 |
Total Equity and Liabilities | 5,920 | 11,555 |
You are informed that:
a)Equipment which originally cost 300,000 was sold for cash of 350,000. Accumulated depreciation relating to the plant sold amounted to 50,000.The profit/loss on disposal is included in expenses in Income Statement.
b)The company issued 500,000 ordinary shares at a price of 1.5 each.
c)Dividend payment for the year was 138,000.
d)Increase in Land's value of 20,000 relates to its revaluation during this year.
Required:
Prepare the complete statement of cash flows for Falcon Ltd for the year ended 31 Dec 2021. Show supporting workings.
Pste in digitally work, so can copy digitally, explain steps
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