Answered step by step
Verified Expert Solution
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
- The state of liquidityin the company ( 2 marks )
- The state ofprofitability in the company ( 2 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