Question
Warrnambool Ltd is involved in manufacturing swimming pool accessories. Warrnambool Ltds statements of financial position for the years ending 30 June 2019 and 30 June
Warrnambool Ltd is involved in manufacturing swimming pool accessories. Warrnambool Ltds statements of financial position for the years ending 30 June 2019 and 30 June 2020 are presented below.
| 2020 ($) |
| 2019 ($) | |||||
Assets |
|
|
|
|
|
|
| |
| Cash |
| 192,000 |
|
|
| - |
|
| Accounts receivable |
| 72,000 |
|
|
| 120,000 |
|
| Allowance for doubtful debts |
| (24,000) |
|
|
| (16,000) |
|
| Property, plant and equipment |
| 312,000 |
|
|
| 240,000 |
|
| Accumulated depreciation property, plant and equipment |
| (72,000) |
|
|
| (40,000) |
|
| Inventory |
| 184,000 |
|
|
| 104,000 |
|
Total assets |
| 664,000 |
|
|
| 408,000 |
| |
Liabilities |
|
|
|
|
|
|
| |
| Bank overdraft |
| - |
|
|
| 80,000 |
|
| Accounts payable |
| 120,000 |
|
|
| 120,000 |
|
| Accrued wages |
| 40,000 |
|
|
| 32,000 |
|
| Provision for annual leave |
| 16,000 |
|
|
| 24,000 |
|
| Loans |
| 120,000 |
|
|
| - |
|
Total liabilities |
| 296,000 |
|
|
| 256,000 |
| |
Net assets |
| 368,000 |
|
|
| 152,000 |
| |
Represented by: |
|
|
|
|
|
|
| |
Shareholders funds |
|
|
|
|
|
|
| |
| Share capital (ordinary shares) |
| 280,000 |
|
|
| 40,000 |
|
| Revaluation surplus |
| 56,000 |
|
|
| 16,000 |
|
| Retained earnings |
| 32,000 |
|
|
| 96,000 |
|
Total shareholders funds |
| 368,000 |
|
|
| 152,000 |
| |
|
|
|
|
|
|
|
|
|
Warrnambool Ltd Statement of profit or loss and other comprehensive income For the year ended 30 June 2020 | ||
| $ | |
Income |
| |
| Sales | 120,000 |
| Interest (no interest receivable at year end) | 8,000 |
| Profit on sale of property (which had a carrying amount of $40,000) | 16,000 |
Expenses |
| |
| Cost of goods sold | (80,000) |
| Doubtful debts | (16,000) |
| Depreciation | (40,000) |
| Wages | (40,000) |
| Annual leave expense | (32,000) |
| Loss for the year | (64,000) |
Other comprehensive income |
| |
| Increase in revaluation surplus in recognition of increase in fair value of property, plant and equipment | 40,000 |
Total comprehensive income / (loss) | (24,000) | |
|
|
Required:
Make a statement of cash flows for Warrnambool Ltd for the year ending 30 June 2020.
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