Illustration of consolidated balance sheet, Financial Accounting

Assignment Help:

Illustration of consolidated balance sheet

H Ltd owned S Ltd since the date of incorporation of S Ltd. The balance sheets of the two  companies
as at 31 December 20X2 is as follows.

 

 

H Ltd

S Ltd

Non Current assets

£

£

£

£

Tangible - PPE

 

         35,000.00

 

            45,000.00

Investment in S Ltd

 

         45,000.00

 

 

 

 

 

         80,000.00

 

            45,000.00

Current assets

 

 

 

 

Inventory

 

          16,000.00

 

      12,000.00

 

Accounts receivables

           8,000.00

 

       9,000.00

 

Cash at bank

 

            1,000.00

         25,000.00

                  -  

            21,000.00

TOTAL ASSETS

 

        105,000.00

 

            66,000.00

 

 

 

 

 

 

Share Capital

 

         70,000.00

 

            40,000.00

Retained profits

 

          11,000.00

 

            19,000.00

 

 

 

          81,000.00

 

            59,000.00

 

 

 

 

 

 

 

 

Non Current Liabilities

 

 

 

 

10% Loan Stock

 

          10,000.00

 

                        -  

 

 

 

 

 

 

Current Liabilities

 

 

 

 

Bank Overdraft

                      -  

 

       3,000.00

 

Accounts Payable

          14,000.00

          14,000.00

       4,000.00

              7,000.00

 

 

 

        105,000.00

 

            66,000.00

 

 

 

 

 

 

Required;

 

 

 

 

 

Prepare the consolidated balance sheet of H Ltd and S Ltd as at 31 December 20X2

 

Solution

 

Consolidate Balance Sheet of H and S Ltd.. As at 31 December 20x2

NON-CURRENT ASSETS

£

£

Property, plant and equipment (35+45)

 

80,000

Goodwill

 

  5,000

 

 

85,000

CURRENT ASSETS

 

 

Inventory (16+12)

28,000

 

Accounts receivable(8+9)

17,000

 

Cash at bank

  1,000

  46,000

TOTAL ASSETS

 

131,000

Ordinary share capital

 

70,000

Retained profits

 

30,000

 

 

100,000

NON-CURRENT LIABILITIES

 

 

10% Loan stock

 

10,000

CURRENT LIABILITIES

 

 

Bank overdraft

3,000

 

Accounts payables

18,000

  21,000

TOTAL EQUITY AND LIABILITIES

 

131,000

 

 

WORKINGS

 

NOTE:

 

H owns S Ltd. since date of incorporation thus:

 

It owns 100% of S Ltd.. (No minority interest)

There are no pre-acquisition profits (all the profits of share capital are distributable)

 

Cost of control

 

£

 

£

Investment in S

45,000

OSC (40,000 x 100%)

40,000

 

_____

Goodwill (balance figure)

  5,000

 

45,000

 

45,000

 

 

Group retained profits

 

£

 

£

Balance c/d

30,000

H Ltd..

11,000

 

_____

S Ltd..

19,000

 

30,000

 

30,000


Related Discussions:- Illustration of consolidated balance sheet

Prepare the income statement, Dillings Ltd is a wholesaler and distributor ...

Dillings Ltd is a wholesaler and distributor of catering of office equipment. The following list of balances was extracted from its books at 31 March 2004: The following ad

What will be the percentage of return on investment, 1. A stock sells for $...

1. A stock sells for $10 a share. you purchase 100 shares for $1000 and after a year, the prices rises to $17.50. What will be the percentage of return on your investment if you bo

MBA 2nd semester assigenment, Considering the following information, what i...

Considering the following information, what is the price of the share as per Gordon’s Model? Details of the Company Net sales Rs.120 lakhs Net profit margin 12.5% Outstanding prefe

Statute of limitations, Statute of Limitations - This sets out the period w...

Statute of Limitations - This sets out the period within that actions may be brought upon claims or within which rights may be enforced. As it concerns to tax returns, statute of l

Draw budget constraint for cooking oil and flour, 1. You can buy any quanti...

1. You can buy any quantity of cooking oil at $5 per litre and any quantity of flour at $2 per kilo. You have allocated $20 to spend on cooking oil and flour.    (a) If you choo

Assingment, Can you do the attached quections by Monday?

Can you do the attached quections by Monday?

Define the term limited company- business ownership, Define the term Limite...

Define the term Limited company- business ownership Limited companies can range in size from quite small to very large. Number of individuals who subscribe capital and become

A prior period adjustment, Q. A prior period adjustment that corrects incom...

Q. A prior period adjustment that corrects income of a prior period requires that an entry be made to a. an income statement account. b. a current year revenue or expense account.

The maximum possible loss method-partnership, The maximum possible loss met...

The maximum possible loss method Under this method, a table is set up to compute the amounts payable to each partner. The results of the computation may be then posted into the

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd