Question
Zorb, a limited liability company has kept accounting records for the year ended 31 March 2020. Zorbs trial balance at 31 March 2020 is set
Zorb, a limited liability company has kept accounting records for the year ended 31 March 2020. Zorbs trial balance at 31 March 2020 is set out below.
Zorb - Trial Balance at 31 March 2020 | |||
| Dr. 000 |
| Cr. 000 |
Revenue |
|
| 345,000 |
Cost of Sales | 174,000 |
|
|
Inventory 31 March 2020 | 31,400 |
|
|
Distribution costs | 12,200 |
|
|
Administrative expenses | 18,500 |
|
|
Interest paid (note 3) | 1,600 |
|
|
Current service cost (note 4) | 5,800 |
|
|
Net Pension Interest cost (note 4) | 4,100 |
|
|
Defined Benefit Pension Asset (note 4) | 54,000 |
|
|
Plant at cost (note 3) | 48,000 |
|
|
Factory at cost (note 1) | 70,000 |
| |
Factory accumulated depreciation at 1 April 2019 |
| 24,000 | |
Internally developed brand name (note 2) | 7,000 |
| |
Trade receivables (note 5) | 29,000 |
| |
Bank | 34,200 |
|
|
Ordinary shares of 1 each |
| 45,000 | |
Retained Earnings 1 April 2019 |
| 22,400 | |
Factory Revaluation Reserve 1 April 2019 |
| 5,000 | |
Deferred tax at 1 April 2019 (note 7) |
| 7,400 | |
Dividends paid | 11,000 |
| |
Trade payables |
| 12,000 | |
4% Loan Note Repayable in 2030 (note 3) |
| 40,000 | |
______ |
| _______ | |
| 500,800 |
| 500,800 |
The following information is provided:
1) Zorb revalued its factory on 1 April 2019 when a surveyor valued the factory at 38 million. The remaining life of the factory at the date of the revaluation was 20 years. This revaluation has not yet been recorded. Deferred tax did not arise due to this revaluation.
2) During 2019 Zorb spent 7 million developing a new brand for itself.
3) Zorb built all the Plant itself and began to use it on 1st January 2020. Plant is depreciated at 20% per annum on cost. Depreciation policy is to depreciate items on a monthly basis. The loan note was taken out on 1 April 2019 purely to pay for the building of the plant. The loan note has an effective rate of interest of 7%.
4). Zorb expects reductions in future contributions or refunds for the full amount of the pension surplus and there are no other re-measurement gains or loss in respect of the defined benefit pension scheme.
5) A trade receivables of 10 million was factored on 30 March 2020. The agreement with the factor was that the amount received from the factor was the same as the receivable amount. Interest was to be paid to the factor and if the customer defaulted Zorb would be liable to repay the factor. The receivable has been removed from Zorbs records.
6) A provision is required for environmental clean-up costs. Zorb is expected to spend 18 million in 9 years time. Zorb makes returns of 14% on its projects.
7) A provision for income tax for the year ended 31 March 2020 of 13 million is required. At the 31 March 2020, the carrying value of Zorbs net asset was 28 million bigger than their tax base. The income tax rate of Zorb is 30%.
Required:
c) Prepare Zorbs Statement of Financial Position as at 31 March 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