Question 5 The Spring Group carries on business as a distributor of building materials into the country. Spring was incorporated in 2011 to distribute building materials. It diversified its activities during 2014 to include the import and distribution of water meter, and expanded its operations by the acquisition of shares in Summer in 2016 and in Autumn in 2018. Accounts for all companies are made up to 31 December. The draft income statements for Spring, Summer, Autumn and Winter for the year ended 31 December 202/are as follows. Revenue Cost of Sales Gross profit Distribution costs Administrative expenses Finance costs Profit before tax Income tax expense Profit for the year Spring RM'000 45,600 (18,050) 27,550 (3,325) (3,475) Summer RM'000 24,700 (5,463) 19,237 (2,137) (950) Autumn RM'000 22,800 (5,320) 17,480 (1,900) (1,900) Winter RM000 610 (310) 300 (70) (10) (325) 20,425 (8,300) 12,125 16,150 (5,390) 10,760 13,680 (4,241) 9.439 220 (120) 100 The draft statements of financial position as at 31 December 2021 are as follows. 35,483 24,273 13,063 270 Non-current assets Property, plant and equipment (NBV) Investments Shares in Summer Shares in Autumn 6,650 3,800 Current assets Total Assets 1.568 43,701 9,025 37,098 8,883 21.946 200 470 Equity RM1 ordinary shares Retained earnings LA 8,000 22.638 3 000 24.075 2 000 19,898 100 300 13 063 10.023 48 70 Current liabilities Total Equity and Liabilities 43.701 37 098 21.946 470 The following information is available relating to Spring, Summer, Autumn and Winter. i. On 1 January 2016 Spring signed the purchase agreement to acquire 2,700,000 of ordinary shares in Summer at cost of RM2.7 million for RM6,650,000 at which date there was a credit balance on the retained eamings of Summer of - ..6/ BAC3051 RM1,425,000. No shares have been issued by Summer since Spring acquired its interest On 1 January 2018 Summer acquired 1,600,000 of ordinary shares in Autumn at cost of RM1.6 million for RM3,800,000 at which date there was a credit balance on the retained eamings of Autumn of RM950,000. No shares have been issued by Autumn since Summer acquired its interest. IT. On 1 January 2021, Spring acquired 40,000 shares in Winter by way of a share exchange of two shares in Spring for each acquired share in Winter. The share market value of Spring's shares at the date of this share exchange was RM2.50 Spring has not yet recorded the acquisition of the investment in Winter. iv. During 2021, Autumn had made intragroup sales to Summer of RM480,000 making a profit of 25% on cost and RM75,000 of these goods were in inventories at 31 December 2021. V During 2021, Summer had made intragroup sales to Spring of RM260.000 making a profit of 20% on cost and RM90.000 of these goods were in inventories at 31 December 2021. vi. On 1 November 2021 Spring sold warehouse equipment to Summer for RM240.000 from inventories. Summer has included this equipment in its property, plant and equipment. The equipment had been purchased on credit by Spring for RM200,000 in October 2021 and this amount is included in its current liabilities as at 31 December 2021. VII. Summer charges depreciation on its warehouse equipment at 20% on cost. It is company policy to charge a full year's depreciation in the year of acquisition to be included in the cost of sales. VIT. An impaiment test conducted at the year-end did not reveal any impairment losses ix. It is the group's policy to value the non-controlling interest at fair value at the date of acquisition. The fair value of the non-controlling interests in Summer on 1 January 2016 was RM500,000. The fair value of the 28% non-controlling interest in Autumn on 1 January 2018 was RM900,000. Required: Prepare the statement of comprehensive income for the Spring Group for the year-ending 31 December 2021. (18 marks) Prepare the statement of financial position for the Spring Group for the year- ending 31 December 2021. (22 marks) Question 5 The Spring Group carries on business as a distributor of building materials into the country. Spring was incorporated in 2011 to distribute building materials. It diversified its activities during 2014 to include the import and distribution of water meter, and expanded its operations by the acquisition of shares in Summer in 2016 and in Autumn in 2018. Accounts for all companies are made up to 31 December. The draft income statements for Spring, Summer, Autumn and Winter for the year ended 31 December 202/are as follows. Revenue Cost of Sales Gross profit Distribution costs Administrative expenses Finance costs Profit before tax Income tax expense Profit for the year Spring RM'000 45,600 (18,050) 27,550 (3,325) (3,475) Summer RM'000 24,700 (5,463) 19,237 (2,137) (950) Autumn RM'000 22,800 (5,320) 17,480 (1,900) (1,900) Winter RM000 610 (310) 300 (70) (10) (325) 20,425 (8,300) 12,125 16,150 (5,390) 10,760 13,680 (4,241) 9.439 220 (120) 100 The draft statements of financial position as at 31 December 2021 are as follows. 35,483 24,273 13,063 270 Non-current assets Property, plant and equipment (NBV) Investments Shares in Summer Shares in Autumn 6,650 3,800 Current assets Total Assets 1.568 43,701 9,025 37,098 8,883 21.946 200 470 Equity RM1 ordinary shares Retained earnings LA 8,000 22.638 3 000 24.075 2 000 19,898 100 300 13 063 10.023 48 70 Current liabilities Total Equity and Liabilities 43.701 37 098 21.946 470 The following information is available relating to Spring, Summer, Autumn and Winter. i. On 1 January 2016 Spring signed the purchase agreement to acquire 2,700,000 of ordinary shares in Summer at cost of RM2.7 million for RM6,650,000 at which date there was a credit balance on the retained eamings of Summer of - ..6/ BAC3051 RM1,425,000. No shares have been issued by Summer since Spring acquired its interest On 1 January 2018 Summer acquired 1,600,000 of ordinary shares in Autumn at cost of RM1.6 million for RM3,800,000 at which date there was a credit balance on the retained eamings of Autumn of RM950,000. No shares have been issued by Autumn since Summer acquired its interest. IT. On 1 January 2021, Spring acquired 40,000 shares in Winter by way of a share exchange of two shares in Spring for each acquired share in Winter. The share market value of Spring's shares at the date of this share exchange was RM2.50 Spring has not yet recorded the acquisition of the investment in Winter. iv. During 2021, Autumn had made intragroup sales to Summer of RM480,000 making a profit of 25% on cost and RM75,000 of these goods were in inventories at 31 December 2021. V During 2021, Summer had made intragroup sales to Spring of RM260.000 making a profit of 20% on cost and RM90.000 of these goods were in inventories at 31 December 2021. vi. On 1 November 2021 Spring sold warehouse equipment to Summer for RM240.000 from inventories. Summer has included this equipment in its property, plant and equipment. The equipment had been purchased on credit by Spring for RM200,000 in October 2021 and this amount is included in its current liabilities as at 31 December 2021. VII. Summer charges depreciation on its warehouse equipment at 20% on cost. It is company policy to charge a full year's depreciation in the year of acquisition to be included in the cost of sales. VIT. An impaiment test conducted at the year-end did not reveal any impairment losses ix. It is the group's policy to value the non-controlling interest at fair value at the date of acquisition. The fair value of the non-controlling interests in Summer on 1 January 2016 was RM500,000. The fair value of the 28% non-controlling interest in Autumn on 1 January 2018 was RM900,000. Required: Prepare the statement of comprehensive income for the Spring Group for the year-ending 31 December 2021. (18 marks) Prepare the statement of financial position for the Spring Group for the year- ending 31 December 2021. (22 marks)