Shown below is an extract from the comparative statements of financial position and statement of profit or loss of Crystal Ltd for the year ended
Shown below is an extract from the comparative statements of financial position and statement of profit or loss of Crystal Ltd for the year ended 30 June 2021:
Crystal Ltd | ||
Balance Sheet | ||
as at 30 June | ||
2021 | 2020 | |
$000 | $000 | |
Cash at bank | 60 | 30 |
Trade receivables | 250 | 218 |
Allowance for doubtful debts | (50) | (42) |
Inventories | 450 | 480 |
CURRENT ASSETS | 710 | 686 |
Plant & equipment at cost | 525 | 480 |
Accum depreciation plant & equip. | (110) | (80) |
NON-CURRENT ASSETS | 415 | 400 |
TOTAL ASSETS | 1,125 | 1,086 |
Accounts payable | 294 | 322 |
Accrued Expenses | 25 | 45 |
Interest payable | 12 | 6 |
Current tax liability | 37 | 35 |
CURRENT LIABILITIES | 368 | 408 |
Mortgage | 430 | 330 |
NON-CURRENT LIABILITIES | 430 | 330 |
TOTAL LIABILITIES | 798 | 738 |
|
| |
NET ASSETS | 327 | 348 |
| ||
Share capital | 200 | 200 |
Retained earnings | 127 | 148 |
TOTAL EQUITY | 327 | 348 |
Crystal Ltd | ||
Income Statement | ||
for the year ended 30 June 2021 | ||
Revenue | $000 | |
Sales (all sales are credit sales) | 350 |
|
Total income | 350 | |
Less: | ||
Cost of Goods sold | 150 | |
Other expenses | 20 | |
Doubtful debts expense | 15 | |
Interest expense | 23 | |
Depreciation Plant & Equipment | 30 | |
Total expenses |
| 238 |
Profit before tax | 112 | |
Less: Income Tax Expense | 40 | |
PROFIT AFTER TAX | 72 |
Additional information:
a) New plant and equipment was purchased in cash during the year. No plant or equipment was sold during the year.
b) There are no cash sales during the year.
c) The company pays tax once only before the end of financial year.
d) The income tax rate is 30%.
Required:
1. Prepare the statement of cash flows for Crystal Ltd for the year ended 30 June 2021 using the direct method as required by AASB 107. (11 Marks)
2. Prepare a reconciliation of net cash flows arising from operating activities with profit.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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