Question
The following is the extracted financial records from Excel Ltd and its subsidiary Right Ltd at 30 June 2019.????? can i get answer for this
The following is the extracted financial records from Excel Ltd and its subsidiary Right Ltd at 30 June 2019.????? can i get answer for this question please?
The following is the extracted financial records from Excel Ltd and its subsidiary Right Ltd at 30 June 2019.
Excel Ltd (000) | Right Ltd (000) | |
Reconciliation of opening and closing retained earnings | ||
Sales revenue | 1342.8 | 1080 |
less Cost of goods sold | -928 | -476 |
Gross Profit | 414.8 | 604 |
Dividends received from Right | 186 | |
Management revenue | 53 | |
Gain on sale of plant | 80 | 70 |
administrative expenses | -61.6 | -77.4 |
Depreciation | -59 | -113.6 |
Management fee expense | -53 | |
Other Expenses | -202.2 | -144 |
Profit before tax | 411 | 286 |
Tax expense | 123 | 84.4 |
Profit after tax | 288 | 201.6 |
Retained earnings30 June 2018 | 638.8 | 478.4 |
926.8 | 680 | |
Dividends paid | -274.8 | -186 |
Retained earnings30 June 2019 | 652 | 494 |
Statement of financial position | ||
Shareholders equity | ||
Retained earnings | 652 | 494 |
Share capital | 700 | 400 |
Current liabilities | ||
Accounts payable | 109.4 | 92.6 |
Tax payable | 82.6 | 50 |
Non-current liabilities | ||
Loans | 347 | 232 |
1891 | 1268.8 | |
Current assets | ||
Accounts receivable | 118.8 | 124.6 |
Inventory | 184 | 58 |
Non-current assets | ||
Land | 448 | 652 |
Plant at cost | 599.7 | 711.6 |
Accumulated depreciation | -171.5 | -277.6 |
Investment in Right Ltd | 712 | |
1891 | 1268.6 |
Other Additional Information:
- Excel Ltd acquired its 100 per cent interest in Right Ltd on 1 July 2014, that is, five years earlier. At that date the capital and reserves of Right Ltd were:
Share capital | $400 000 |
Retained earnings | $360 000 |
$760 000 |
- At the date of acquisition all assets were considered to be fairly valued.
- During the year Excel Ltd made total sales to Right Ltd of $120 000, while Right Ltd sold $100 000 in inventory to Excel Ltd.
- The opening inventory in Excel Ltd as at 1 July 2018 included inventory acquired from Right Ltd for $80 000 that cost Right Ltd $60 000 to produce.
- The closing inventory in Excel Ltd includes inventory acquired from Right Ltd at a cost of $66 000. This cost Right Ltd $56 000 to produce.
- The closing inventory of Right Ltd includes inventory acquired from Excel Ltd at a cost of $24 000. This cost Excel Ltd $20 000 to produce.
- On 1 July 2018 Right Ltd sold an item of plant to Excel Ltd for $232 000 when its carrying value in Right Ltds accounts was $162 000 (cost $270 000, accumulated depreciation $108 000). This plant is assessed as having a remaining useful life of six years. The Group has a policy of measuring its property, plant and equipment using the cost model.
- Right Ltd paid $53 000 in management fees to Excel Ltd.
- The tax rate is 30 per cent.
Required:
- Prepare consolidated journal entries for the above information as at 30 June 2019. [10 Marks]
- Prepare a consolidated statement of comprehensive income, a consolidated statement of changes in equity and a consolidated Statement of financial position for Excel Ltd and Right Ltd as at 30th June 2019. You also need to provide the consolidated work sheet. [10+10+5+5=30 Marks]
- With reference to Excel Ltd's acquisition of Right Ltd. Comment on the appropriateness of the acquisitions as a business strategy on the firm's expansion. [10 marks]
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