Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The information are extracts from the Delta Group of Companies Consolidated statements for the just ended financial year on 3 1 December 2 0 2

The information are extracts from the Delta Group of Companies Consolidated statements for the just ended financial year on 31 December 2022.
Consolidated statement of profit or loss for the year ended 31 December 2022
BWP 000
Sales 340,000
Cost of Sales -243,000
Gross profit 97,000
Operating expense -22,600
Profit from Operations 74,400
Finance costs -5,600
Profit before disposal of property 68,800
Profit on disposal on non-current assets 10,000
Profit before Tax 78,800
Tax -25,000
Profit for the Period 53,800
Attributable to :
Non- controlling interest 1620
Owners of the parent 52,180
53,800
Statement of financial position, with comparatives, as at 31 December 202
20222021
BWP 000 BWP 000 BWP 000 BWP 000
Non -current assets
PPE 202,400176,200
Goodwill ( note 3)23,64016,640
226,040192,840
Current assets
Inventories 134,000115,000
Receivables - Trade 108,520105,200
Cash and cash equivalents 7,48015,600
250,000235,800
476,040428,640
Equity and Liabilities
Equity shares 80,00072,000
Share premium 48,00040,000
Retained earnings 96,54073,360
224,540185,360
Non-controlling interest 15,5007,680
Total equity 240,040193,040
Non-current liabilities
Debt - Interest bearing 72,80076,800
Current liabilities
Trade payables 133,360131,240
Interest payable 5,4405,760
Tax 24,40021,800
163,200158,800
476,040428,640
The following notes are relevant to the extracts above:
1. Delta Group of Companies has acquired 80% of the issued equity shares of its subsidiary Global Motor Holdings a few years back. On 1 June 2022, Delta Group of Companies acquired 75% the issued equity shares of Global Motor Holdings in exchange for a fresh issue of 8 million of its own P4.00 equity shares issued at a premium of P4.00 each) and P8 million in cash. The net assets of GMH at the date of acquisition were assessed as having the fair values below:
PPE 16,800.00
Inventories 6,600.00
Receivable - Trade 5,200.00
Cash and cash equivalents 200.00
Trade Payables (7,800.00)
Tax (1,000.00)
20,000.00
2. PPE with carrying amount of P4m was disposed for of P9m during the year by Global Motor Holdings. This was the only disposal for the year. Depreciation of P31.8m has been charged to the statement of comprehensive and other income.
3. Delta Group of Companies has acquired two other subsidiaries and the goodwill relates to them. The goodwill was calculated based on the portion of net assets basis. Global Motor Holdings acquisition was on full goodwill basis during the year on 1 June 2022 and the fair value of non controlling interest was P7m with the any impairment of goodwill during the year included in the operating expenses.
Required
Using the indirect method of (IAS 7 Statement of Cash Flows) prepare the consolidated statement of cashflows for Delta Group of Companies as at 31 December 2022.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing Leadership The Professional And Leadership Skills You Need

Authors: Brian D. Kush

1st Edition

0470450010, 9780470450017

More Books

Students also viewed these Accounting questions