The following represent the condensed financial statements of profit or loss and other comprehensive income and the statements of changes in equity of Gogo Ltd and its subsidiary, Casper Ltd, for the year ended 28 February 20.23 Gogo Ltd Group Statement of profit or loss and other comprehensive income for the year ended 28 February 20.23

Gogo LtdCasper LtdGross profit 484 680 326 200 Other income 59 750 24 500

- Interest received

35 750 12 500

- Administration fees received

24 000 12 000 Expenses (270 900) (221 650)

- Depreciation

158 000 134 400

- Staff costs

60 000 48 000

- Interest paid

28 500 24 650

- Auditors remuneration

12 400 8 600

- Administration fees paid

12 000 6 000 Profit before tax 273 530 129 150

- Income tax expense

(141 412) (64 460) Profit for the year 132 118 64 690 Other comprehensive income for the year

-

-

Total comprehensive income for the year 132 118 64 690

Gogo Ltd Group Statement of changes in equity for the year ended 28 February 20.23

Statement of changes in equity for the year ended 28 February 20.23 Gogo Ltd GogoCasperGogoCasperGogoCasperGogoCasperBalances at 1 March 20.22 2000001000008000012000022469044000504690264000Changes in equity for 20.23 Profit for the year 1321186469013211864690 Balance at 28 February 20.23 20000010000080000120000356808108690636808328690

Additional information 1. Gogo Ltd acquired 80% of the voting rights in Casper Ltd on 1 March 20.20 for R250 000, at which point Casper Ltds owners interest consisted of the following

Share capital100000Retained earnings64000revaluation surplus120000

Consider the carrying amount of the assets and liabilities of Casper Ltd to be equal to the fair value thereof at the date of acquisition. 2. On 1 December 20.21, Casper Ltd sold a machine with a carrying amount of R200 000 to Gogo Ltd at a profit of R50 000. It is the policy of the group to depreciate plant and machinery at 20% per annum on the straight line method. 3. Gogo Ltd sold some of its inventory to Casper Ltd at a profit of 50% on cost price. Casper Ltd had the following inventories on hand, which they purchased from Gogo

28 february 20.2221000028 February 20.23315000

4. Gogo Ltd lent the sum of R150 000 to Casper Ltd at an interest rate of 18% per annum, payable annually in arrears, on 1 august 20.22. Gogo Ltd received and banked the cheque for interest for the month of February, on 28 February 20.23. The interest did not qualify for capitalization and was accounted for by both companies.

RequiredMarksDraft the consolidated statement of profit or loss and other comprehensive income of the Gogo Ltd Group for the year ended 28 February 20.23.23Draft the relevant pro-forma consolidation journals for Gogo Ltd Group23Calculations19