You are on page 1of 2

Prodigal Co.

000$ W NCI
Statement of Profit & Loss & Comprihensive Income
PAT
Revenue 530000 excess dep
COS 278800 URP
GP 251200 Total
Distribution 29600 NCI Share
Admin 38500
Fin. Cost 2100

PBT 181000
Tax 61900
PAT 119100
NCI Share 7550
Parent Share 111550

OCI
B/F 33000
Gain on revaluation 1000
Loss on FV of inv. In equity ins. -200
excess dep. 200
URP -3000
TOTAL 31000
W1 Goodwill 000$
Consideration 320000
33000 FV of NCI at acq. 100000
200 FV of sub net assets at acq
-3000 S.Cap 160000
30200 Re Inv in equity 2000
7550 RE 158000
Goodwill 100000

You might also like