Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Purple Lilac has providedthe following financial statementas at December 31, 2017 BALANCE SHEET 2016 2017 Non-Current Assets Cost Depn NBV Cost Depn NBV Goodwill

The Purple Lilac has providedthe following financial statementas at December 31, 2017

BALANCE SHEET 2016 2017

Non-Current Assets Cost Depn NBV Cost Depn NBV
Goodwill 280,000 220,000
Tangible Assets 1,700,000 (330,000) 1,370,000 2,000,000 (410,000) 1,590,000
Long term Investment 230,000 110,000
1,880,000 1,920,000
Current Assets
Closing Stock 50,000 35,000
Debtors 35,000 45,000
Short term Investment 40,000 85,000
Bank 0 40,000
Cash 3,500 128,500 11,000 216,000
Total Assets 2,008,500 2,136,000
Capital & Reserves
Share Capital 670,000 845,000
General Reserves 210,000 210,000
Revaluation Reserves 40,000 135,000
Retained Profit 200,000 1,120,000 (115,000) 1,075,000
Non Current Liability
10% Debenture 650,000 850,000
Current Liabilities
Creditors 33,500 130,000
Dividends Payable 45000 15,000
Tax Payable 35,000 11,000
Interest Owing 40,000 55,000
Bank Overdraft 85,000 238,500 0 211,000
Total Equity & Liabilities 2,008,500 2,136,000

CONDENSED INCOMESTATEMENT 2017

PBIT (230,000)
Less interest (85,000)
Profit before tax (315,000)
Less tax 0
PAT (315,000)
Add Retained Earning b/d 200,000
Total Profit for the Year (115,000)
Less Transfer to Reserves 0
Less Dividends 0 0
Retained Earning c/d (115,000)

Note : During the yearnon-current asset costing $140,000 with a book valueor $110,000 was sold at a profit of $20,000

Required

1. Preparethe cash flow statement for 2017 ( 21 marks )

2. Useappropriate items in the cash flow statement to comment on

  1. The state of liquidityin the company ( 2 marks )
  2. The state ofprofitability in the company ( 2 marks)

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

Integrated Accounting For Windows

Authors: Dale Klooster

7th Edition

0538747978, 9780538747974

More Books

Students also viewed these Accounting questions

Question

Show that the equation 2x 1 sin x = 0 has exactly one real root.

Answered: 1 week ago

Question

The feeling of boredom.

Answered: 1 week ago