Show transcribed image text 31/12/2016 GHS'000 25,500 The following information relates to the draft financial statements of Samanpa Ltd. Summarised statement of financial position as at: 31/12/2017 GHS'000 ASSETS Non-current assets Property, plant & equipment (note 1) 19,000 Current assets Inventory 12,500 Trade receivables 4,500 Tax refund due 500 Bank nil Total assets 36,500 EQUITY AND LIABILITY Equity Equity shares of GHS1 each (note ii) 10,000 Share deals (note ii) 3,200 Retained eearnings 4,500 17,700 Non-current liabilities 10% loan note (note iii) nil Finance lease obligation 4,800 Defferred tax provision 1,200 4,600 2,000 nil 1,500 33,600 8,000 4,000 6,300 18,300 5,000 2,000 800 Current liabilities 10% loan note (note iii) Tax Finance lease obligation Bank overdraft Trade payables Total equity and liabilities 5,000 nil 1,700 1,400 4,700 36,500 nil 2,500 800 nil 4,200 33,600 Summarised income statement for the year ended: Revenue Cost of sales Gross profit Operating expenses Finance cost (note iv) Profit (loss) before tax Income tax relief (expense) Profit (loss) for the year 31/12/2017 GHS'000 55,000 (43,800) 11,200 (12,000) (1,000) (1,800) 700 (1,100) 31/12/2016 GHS'000 40,000 (25,000) 15,000 (6,000) (600) 8,400 (2,800) 5,600 The following additional information is available: (i) Property, plant & equipment is made up of: Property Leased plant Plant 31/12/2017 GHS'000 nil 6,500 12,500 19,000 31/12/2016 GHS'000 8,800 2,500 14,200 25,500 During the year, Samanpa sold its property for GHS8.5m and entered into an arrangement to rent it back from the purchaser. There was nither disposal nor addition to owned plant. The depreciation charges (to cost of sales) for the year ended 31/12/2017 were: GHS'000 Property (before disposal) 200 Leased plant 1,800 Owned plant 1,700 3,700 (ii) On 01/04/2017 there was a bonus issue of shares of one new share for every 10 held, credited at GHS1 per share (utilizing share deals bbalance). On 01/07/2017, there was a fully subscribed cash issue of shares at GHS1 per share. (iii) The 10% loan note is due for repayment on 31/03/2018. Samanpa is in negotiations with the loan provider to refinance the same amount for another five years. (iv) The finance costs are made up of: 31/12/2017 31/12/2016 GHS'OOO GHS'O00 Finance charge on lease 300 100 Overdraft interest 200 nil Loan note interest 500 500 600 Required: (i) Prepare a statement of cash flows for Samanpa Ltd for year ended 31/12/2017 in accordance with IAS 7 Statemnent of cash flows (ii) Based on the information available, advise the loan provider on the matters you would take into consideration when deciding whether to grant Samanpa a renewal of its maturing loan note. 1,000 Show transcribed image text 31/12/2016 GHS'000 25,500 The following information relates to the draft financial statements of Samanpa Ltd. Summarised statement of financial position as at: 31/12/2017 GHS'000 ASSETS Non-current assets Property, plant & equipment (note 1) 19,000 Current assets Inventory 12,500 Trade receivables 4,500 Tax refund due 500 Bank nil Total assets 36,500 EQUITY AND LIABILITY Equity Equity shares of GHS1 each (note ii) 10,000 Share deals (note ii) 3,200 Retained eearnings 4,500 17,700 Non-current liabilities 10% loan note (note iii) nil Finance lease obligation 4,800 Defferred tax provision 1,200 4,600 2,000 nil 1,500 33,600 8,000 4,000 6,300 18,300 5,000 2,000 800 Current liabilities 10% loan note (note iii) Tax Finance lease obligation Bank overdraft Trade payables Total equity and liabilities 5,000 nil 1,700 1,400 4,700 36,500 nil 2,500 800 nil 4,200 33,600 Summarised income statement for the year ended: Revenue Cost of sales Gross profit Operating expenses Finance cost (note iv) Profit (loss) before tax Income tax relief (expense) Profit (loss) for the year 31/12/2017 GHS'000 55,000 (43,800) 11,200 (12,000) (1,000) (1,800) 700 (1,100) 31/12/2016 GHS'000 40,000 (25,000) 15,000 (6,000) (600) 8,400 (2,800) 5,600 The following additional information is available: (i) Property, plant & equipment is made up of: Property Leased plant Plant 31/12/2017 GHS'000 nil 6,500 12,500 19,000 31/12/2016 GHS'000 8,800 2,500 14,200 25,500 During the year, Samanpa sold its property for GHS8.5m and entered into an arrangement to rent it back from the purchaser. There was nither disposal nor addition to owned plant. The depreciation charges (to cost of sales) for the year ended 31/12/2017 were: GHS'000 Property (before disposal) 200 Leased plant 1,800 Owned plant 1,700 3,700 (ii) On 01/04/2017 there was a bonus issue of shares of one new share for every 10 held, credited at GHS1 per share (utilizing share deals bbalance). On 01/07/2017, there was a fully subscribed cash issue of shares at GHS1 per share. (iii) The 10% loan note is due for repayment on 31/03/2018. Samanpa is in negotiations with the loan provider to refinance the same amount for another five years. (iv) The finance costs are made up of: 31/12/2017 31/12/2016 GHS'OOO GHS'O00 Finance charge on lease 300 100 Overdraft interest 200 nil Loan note interest 500 500 600 Required: (i) Prepare a statement of cash flows for Samanpa Ltd for year ended 31/12/2017 in accordance with IAS 7 Statemnent of cash flows (ii) Based on the information available, advise the loan provider on the matters you would take into consideration when deciding whether to grant Samanpa a renewal of its maturing loan note. 1,000