Question
Using the financial statements and additional information below, prepare a cash flow statement for Papa Ltd for the year ended 31 st December 2018 using
Using the financial statements and additional information below, prepare a cash flow statement for Papa Ltd for the year ended 31st December 2018 using the indirect method of calculating operating cash flow and write a brief comment on the cash flow for the period.
Papa Ltd
Statement of Profit or Loss Account for the year ended 31st December 2018
GHC
Revenue | 540,000 |
Cost of sales | (155,000) |
Gross profit | 385,000 |
Investment income interest received | 15,000 |
Loss on disposal of equipment | (18,000) |
Depreciation | (94,000) |
Administrative and selling expenses | (25,000) |
Operating profit before interest | 263,000 |
Interest expense | (10,000) |
Profit before taxation | 253,000 |
Taxation | (56,000) |
Profit after tax | 197,000 |
Statement of financial position as at 31st December |
| |
| 2018 | 2017 |
| GHC | GHC |
Non-current assets Vehicle at cost |
180,000 |
150,000 |
Accumulated depreciation | (137,000) | (60,000) |
| 43,000 | 90,000 |
Investments | 150,000 | 100,000 |
Current assets Inventory (stock) |
30,000 |
22,000 |
Trade receivables (debtors) | 92,000 | 24,000 |
91 days treasury bill | 59,000 | 25,000 |
Cash at bank | 101,000 | 25,000 |
| 282,000 | 96,000 |
Total Assets | 475,000 | 286,000 |
Equity & Liabilities |
|
|
Equity Share capital |
180,000 |
161,000 |
Share premium | 35,000 | 25,000 |
Retained earnings | 143,000 | 26,000 |
| 358,000 | 212,000 |
Non-current liabilities Long-term loans |
36,000 |
10,000 |
Current liabilities Trade payables (creditors) |
55,000 |
34,000 |
Interest payable | 1,000 | 11,000 |
Taxes payable | 25,000 | 19,000 |
Total Current Liabilities | 81,000 | 64,000 |
Total Liabilities | 117,000 | 74,000 |
Equity & Liabilities | 475,000 | 286,000 |
Additional Information |
|
|
- The dividend paid during 2018 was GHC80,000.
- During 2018, the company acquired a Vehicle costing GHC100,000.
- During 2018, the company sold a vehicle that had an original cost of GHC70,000 and accumulated depreciation of GHC17,000. The proceeds of disposal were GHC35,000.
Required:
- Prepare a cash flow statement using the indirect method of calculating operating cash flow.
- Write a comment on the cash flow of the period.
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