Question
Section 1 Presentation of financial statements (10 MARKS) The adjusted trial balance of Sunny Ltd as at 30 June 2017 is as follows: Sunny Ltd
Section 1 Presentation of financial statements (10 MARKS)
The adjusted trial balance of Sunny Ltd as at 30 June 2017 is as follows: | ||
Sunny Ltd | Debit | Credit |
$ | $ | |
Accounts receivable | 1,350,000 | |
Asset revaluation reserve as at 1/7/2016 | 240,000 | |
Asset revaluation reserve (On 17 June 2017, freehold land was revalued to its fair value of $1,276,000 from its carrying amount of $1,076,000. The related deferred tax has been accounted.) | 200,000 | |
Accumulated amortisation patents & trademarks | 25,000 | |
Accumulated impairment loss goodwill | 180,000 | |
Accumulated depreciation - | ||
Plant & machinery | 206,000 | |
Fixtures & fittings | 47,000 | |
Buildings | 40,000 | |
Administrative staff salaries expense | 540,000 | |
Advertising expense | 120,000 | |
Bank loan (unsecured short-term repayable due) | 40,000 | |
Bank loan (unsecured long-term repayable amount) | 160,000 | |
Carrying amount of plant and machinery sold | 24,000 | |
Cost of sales | 3,424,000 | |
Deposits at call | 120,000 | |
Dividends revenue | 43,000 | |
Deferred tax asset | 210,000 | |
Debentures held in Emerald Ltd (mature on 30/5/2018) | 214,000 | |
Dividends receivable | 8,000 | |
Freight inwards | 90,000 | |
Freight outwards | 115,000 | |
Ordinary shares, fully paid | 3,654,000 | |
General reserve | 680,000 | |
Goodwill | 732,000 | |
Retained profits as at 1/7/2016 | 750,000 | |
Mortgage loan (secured over land and buildings due 30/9/2020) | 254,000 | |
Accounts payable | 472,000 | |
Current tax liabilities | 156,000 | |
Provision for long service leave -short term liable | 100,000 | |
Provision for long service leave - long term liable | 150,000 | |
Deferred tax liability | 175,000 | |
Allowance for doubtful debts | 77,000 | |
Provision for annual leave | 62,000 | |
Freehold land (at fair value) | 1,276,000 | |
Buildings (at fair value) | 900,000 | |
Long term investment in listed shares as at 1/7/2016 | 60,000 | |
Long term investment in listed shares (revaluation increment on 30/06/2017) | 40,000 | |
Loan to Charlie Ltd (due on 30/6/2020) | 220,000 | |
Patents and trademarks | 125,000 | |
Plant & machinery - at cost | 684,000 | |
Preference shares, fully paid | 240,000 | |
Prepayments | 40,000 | |
Inventories | 1,950,000 | |
Income tax expense | 381,000 | |
Final dividend payable | 200,000 | |
Fixtures & fittings - at cost | 118,000 | |
Cash at bank | 530,000 | |
Sales revenue | 6,600,000 | |
Sundry revenue | 46,200 | |
Sales returns and allowances | 12,000 | |
Sales staff salaries and commission expense | 500,000 | |
7% debentures due 30/4/2018 (secured over inventories) | 85,000 | |
Proceeds on sale of plant and machinery | 40,000 | |
Other administrative expense | 370,000 | |
Other selling expense | 210,000 | |
Interest expense | 68,000 | |
Other expenses | 122,000 | |
Underwriting commission and other share issue costs | 47,000 | |
Interest revenue | 50,000 | |
Interest payable | 9,000 | |
Transfer to general reserve | 50,000 | |
Interim dividend paid - ord | 131,200 | |
Final dividend declared ord | 164,000 | |
Final dividend declared - pref | 36,000 | |
Total | 14,981,200 | 14,981,200 |
Additional information:
i) Included in other administrative expense were:
fees paid to auditor:
25% for audit & review of financial reports
75% for non-audit consulting services) $60,000
fees paid to related practice of the auditor (for
legal services) $12,000
ii) Inventories, $1,950,000, comprised of:
Raw material at cost $70,000
Work in progress at cost 800,000
Finished goods at cost 1,054,000
Finished goods at net realisable value 26,000
Finished goods are valued at the lower of cost and net realisable value on a weighted average basis.
iii) Contributed equity as at 1 July 2016 consisted of:
2,000,000 ordinary shares issued at $1 each, fully paid $ 2,000,000
100,000 15 % preference shares issued at $2.40 each, fully paid 240,000
45,000 share options 22,500
iv) On 14 July 2016, a rights issue of 1,280,000 ordinary shares were made at $1.25 each. The underwriting commission and other shares issue costs for the issue amounted to $15,000. The shares issued ranked equally with existing shares for dividend.
v) On 29 May 2017, the 45,000 share options were exercised and 45,000 ordinary shares were allotted at an exercise price of 70 cents each. The allotted shares did not rank for dividend until 2018.
vi) On 17 June 2017, freehold land was revalued to its fair value of $1,276,000 from its carrying amount of $1,076,000. The related deferred tax has been accounted.
vii) On 28 June 2017, Sunny entered into a contract with Magnet Ltd for the construction of three new machines at a cost of $245,000 each. The company expects to take delivery of the first machine in January 2018, and the rest in February 2016.
viii) On 30 June 2017, listed investments were revalued to their fair value. They were purchased at a cost of $60,000 in May 2016 and are classified as long-term investments in equity instruments. The related deferred tax liability had been accounted.
Note: Loan receivables and held-to-maturity investments (such as debentures held in another entity) are to be classified as other financial assets.
ix) An amount of $50,000 was transferred to general reserve from retained earnings.
x) Accounting policies adopted are consistent with those of the previous year.
xi) Tax rate is 30%
Required
Prepare a statement of profit or loss and other comprehensive income for Sunny Ltd for the year ended 30 June 2017 according to the requirements of AASB 101 (classify expenses by functions). Show all workings.
Prepare a statement of financial position for Sunny Ltd at 30 June 2017 to comply with AASB 101. Use the current and non-current presentation format. Show all workings.
Prepare a statement of changes in equity for Sunny Ltd for the year ended 30 June 2017 according to the requirements of AASB 101. Show the dividends per share on the statement. Show all workings.
Prepare appropriate notes to the following items:
summary of significant accounting policies
statement of compliance;
an extract of the basis of accounting and inventories;
2) inventories;
3) long-term borrowings;
4) auditors remuneration;
Sunny Ltd | |||||
Statement of Changes in Equity | |||||
for the year ended 30 June 2017 | |||||
Contributed equity | General reserve | Revaluation reserve | Retained earnings | Total | |
$ | $ | $ | $ | $ | |
Balance at 1 July 2016 | 344,000 | 3,954,500 | |||
Total comprehensive income for the year | |||||
Issue of ordinary shares as a result of rights issue | |||||
Issue of ordinary shares as a result of options exercised | |||||
Transfer to general reserve | |||||
Inter dividend paid - ord | |||||
Final dividend declared ord | |||||
Final dividend declared - pref | |||||
Balance at 30 June 2017 | 3,847,000 | 6,211,000 |
Sunny Ltd | |||
Statemnet of Financial Position | |||
as at 30 June 2017 | |||
Current Assets | |||
Cash and cash equivalents | |||
Trade and other receivables | |||
Financial assets | |||
Inventories | Note 9 | ||
Total Current Assets | |||
Non-Current Assets | |||
Investments in equity instruments | |||
Other financial assets | |||
Property, plant and equipment | |||
Goodwill | |||
Other intangible assets | |||
Deferred tax assets | 107,000 | ||
Total Non-Current Assets | |||
Total Assets | |||
Current Liabilities | |||
Trade and other payables | |||
Short-term provisions | |||
Short-term borrowings | |||
Current portion of long-term borrowings | 40,000 | ||
Current tax liabilities | |||
Total Current Liabilities | |||
Non-Current Liabilities | |||
Long-term borrowings | Note 17 | ||
Long-term provisions | |||
Total Non-Current Liabilities | |||
Total Liabilities | |||
Net assets | |||
Equity | |||
Contributed capital | |||
Reserves | 1,192,000 | ||
Retained earnings | |||
Total Equity |
Sunny Ltd | |
Statement of Profit or Loss and Other Comprehensive Income | |
For the year ended 30/06/2017 | |
Revenue | |
Cost of sales | |
Gross profit | |
Other revenue | |
Other income | |
Selling costs | |
Administration costs | |
Other expenses | |
Finance costs | |
Profit before income tax | |
Income tax expense | |
Profit for the period | |
Other comprehensive income: | |
Items that will not be reclassified to profit or loss | |
Gain arising during the year on revaluation of land | 200,000 |
Gain arising during the year on investments in equity instruments | 40,000 |
Income tax relating to items not reclassified | ( 72,000) |
Other comprehensive income during the year, net of tax | 168,000 |
Total comprehensive income for the year |
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