Question
The Mac 10 Department Store produced the following data for 2022: BALANCE SHEET AS AT DECEMBER 31, 2021 2022 $ $ $ $ $ $
The Mac 10 Department Store produced the following data for 2022:
BALANCE SHEET AS AT DECEMBER 31, | |||||||
2021 | 2022 | ||||||
$ | $ | $ | $ | $ | $ | ||
Non-Current Assets | COST | DEPN | NBV | COST | DEPN | NBV | |
Goodwill | 40,000 | 25,000 | |||||
Building | 300,000 | 300,000 | 450,000 | 450,000 | |||
Equipment | 155,000 | 35,000 | 120,000 | 180,000 | 42,000 | 138,000 | |
455,000 | 35,000 | 460,000 | 630,000 | 42,000 | 613,000 | ||
Long Term Investments | 120,000 | 140,000 | |||||
580,000 | 753,000 | ||||||
CURRENT ASSETS | |||||||
Stock | 20,000 | 18,000 | |||||
Short Term Investment | 22,000 | 25,000 | |||||
Debtors | 10,000 | 12,000 | |||||
Bank | 12,500 | 0 | |||||
Cash | 3,200 | 67,700 | 1,700 | 56,700 | |||
647,700 | 809,700 | ||||||
EQUITY & LIABILITIES | |||||||
Capital & Reserves | |||||||
Share Capital ($1 Ord. Shares) | 200,000 | 225,000 | |||||
Share Premium | 25,000 | 40,000 | |||||
Reval. Reserve | 0 | 150,000 | |||||
General Reserves | 22,500 | 55,000 | |||||
Retained Earnings | 120,000 | 367,500 | 195,000 | 665,000 | |||
Non-Current Liabilities | |||||||
10% Debenture | 214,700 | 91,200 | |||||
CURRENT LIABILITIES | |||||||
Creditors | 16,500 | 15,000 | |||||
Tax Payable | 17,000 | 10,000 | |||||
Interest Payable | 10,000 | 8,500 | |||||
Dividends Payable | 22,000 | 65,500 | 20,000 | 53,500 | |||
647,700 | 809,700 | ||||||
Additional information available was:
1. The building was revalued during the year.
2. Equipment costing 25,000 for which there was a provision for depreciation of 5,500
was sold for a profit of 6,000.
3. Dividends paid and proposed for the year amounted to 27,000
Required:
(a). Prepare the cash flow statement for the year. (20 marks)
(b) The Chairman of the board had expressed concern over the declining current assets, especially in the depletion of the bank balance. Using items in the cash flow statements and/or any other relevant information, explain the financial position and apparent stability of the company. (5 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