Question
The following balances appeared on the statement of financial position of Legacy (Pty) Ltd on 31 March 2015: 2015 2014 additional information R R Property,
The following balances appeared on the statement of financial position of Legacy (Pty) Ltd on 31 March 2015:
2015 | 2014 | ||
additional information | R | R | |
Property, plant and equipment | 1,8 | 21 385 000 | 18 105 000 |
Financial investments - listed | 2 | 2 210 000 | 2 800 000 |
Investment in subsidiary | 2 | 8 820 000 | 6 050 000 |
Intangible assets at carrying value | 3 | 810 000 | 1 020 000 |
Inventories | 4 | 7 650 000 | 8 870 000 |
Trade receivables | 5 | 9 500 000 | 11 400 000 |
Cash and cash equivalents | 2 765 000 | (5 575 000) | |
Share Capital | (17 800 000) | (16 000 000) | |
Retained earnings | (15 520 000) | (11 650 000) | |
Long term borrowings | (4 450 000) | (2 880 000) | |
Specific loan for building construction | 1 | (1 900 000) | 0 |
Trade and other payables | (9 930 000) | (9 750 000) | |
Current portion of long term borrowings | (410 000) | (350 000) | |
Current tax payable | (2 080 000) | (1 060 000) | |
Shareholders for dividends | 9 | (1 050 000) | (980 000) |
In addition the following items appear on the statement of profit or loss for the period ended 31 March 2015:
Additional information | R | |
Revenue | 43 500 000 | |
Cost of sales | (18 050 000) | |
Other income | 465 000 | |
Income from subsidiary | 6 | 2 050 000 |
Income from financial investments | 7 | 620 000 |
Finance costs | 8 | (485 000) |
Income tax expense | (2 075 000) | |
Other relevant income/expenses and profits/losses are reflected elsewhere in the question or can be derived from the information provided elsewhere in the question.
ADDITIONAL INFORMATION:
1. Property, plant and equipment comprises the following items:
2015 R | 2014 R | |
Land - cost | 12 010 000 | 12 010 000 |
Building - cost | 6 105 000 | 5 000 000 |
Accumulated depreciation - Building | (1 050 000) | (945 000) |
Building under construction - cost | 1 650 000 | 0 |
Vehicles - cost | 3 910 000 | 3 045 000 |
Accumulated depreciation - Vehicles | (1 240 000) | (1 005 000) |
21 385 000 | 18 105 000 | |
There were no sales of land and building during the reporting period.
A loan was obtained for the construction of the new building which is a qualifying asset. All costs incurred for the construction were paid in cash. All unutilised funds were invested in a short term investment to earn interest.
A vehicle with a cost of R950 000 and a carrying value of R205 000 was involved in an accident and written off. The insurance company paid out R325 000 on the claim. The vehicle was replaced by a new one at a cost of R725 000 for a cash purchase. Another vehicle with a cost of R820 000 and accumulated depreciation of R340 00 was sold for R620 000 in a cash sale.
-
No financial investments or investments in subsidiaries were disposed of during the year.
-
No intangible assets were purchased or disposed of during the year. Impairment of R65 000 was however incurred on intangible assets.
-
Inventories are stated net of a write down to net realisable value of R320 000 that was journalised in the current reporting period.
-
The allowance for doubtful debts was decreased by R460 000 during the year.
-
Income from subsidiary consists of dividends of R1 300 000 and management fees of R750 000.
-
Income from financial investments comprises dividends from listed and unlisted investments.
-
The following table provides a breakdown of the finance costs incurred during the current reporting period:
Finance costs | R |
Interest on general borrowings | 485 000 |
Interest on building loan | 160 000 |
645 000 | |
Interest income on unutilised borrowings | (15 000) |
Interest capitalised to building under construction | (145 000) |
Interest expense | 485 000 |
Interest costs incurred were paid during the year.
9. An interim dividend of R1 870 000 was declared during the year. No other dividends were declared during the year.
Required:
Prepare the statement of cash flows of Legacy (Pty) Ltd for the reporting period ended 31 March 2015.
Note: Ignore VAT.
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