Professional Documents
Culture Documents
XXX
Less: Losses in the subsidiary co., as on the date of acquisition of shares XXX
XXX
XXX
Less: Losses incurred in the subsidiary co., ., from the date of acquisition XXX
UNREALISED PROFITS:
Unrealized profits refers to the profits which has not been realized (received or earned),
unrealized profits arises on account of the goods sold by either the holding company or the
subsidiary company for each other and such goods remains in the stock at the end of the year.
Accounting Treatment:
Unrealized profits calculated should be deducted from the combined stocks in the consolidated
balance sheet and from the profits of the holding company in the consolidated balance sheet.
Illustration 1
‘H’Ltd acquired 8,000 shares of Rs.10 each in ‘S’Ltd. On 31/12/2012 the summarized
Balance Sheet of ‘H’Ltd and ‘S’Ltd were as follows:-
Liabilities ‘H’Ltd ‘S’Ltd Assets ‘H’Ltd ‘S’Ltd
On the date of acquisition of Shares by ‘H’Ltd, the ‘S’Ltd had undistributed profits Rs.1,500
and Reserves amounted to Rs. 5,000.
Prepare the Consolidated Balance Sheet.
Illustration 2:
From the following information you are required to prepare consolidated balance sheet of
‘P’ Company Ltd and its subsidiary ‘Q’ Company Ltd as on 31/12/2014.
Liabilities ‘P’ Ltd ‘Q’ Ltd Assets ‘P’ Ltd ‘Q’ Ltd
Additional Information
1. Bills Payable of ‘Q’ Ltd includes Rs.30,000 due to ‘P’ Ltd.
2. Sundry creditors of ‘P’ Ltd includes Rs.50,000 due to ‘Q’ Ltd.
3. On the date of acquisition of shares (1/1/2014) ‘Q’ Ltd’s Balance Sheet showed a
General reserve of Rs.40,000 and Profit & Loss A/c of Rs.20,000.
Illustration 3:
From the Balance Sheets and information given below prepare Consolidated Balance Sheet
as on 31st March 2012.
Liabilities ‘H’ Ltd ‘S’ Ltd Assets ‘H’ Ltd ‘S’ Ltd
Additional information
1. The bills accepted by ‘S’ Ltd are all in favour of ‘H’ Ltd.
2. The stock of ‘H’ Ltd includes Rs.25,000 bought from ‘S’ Ltd at a profit to the latter at
20% on sales.
All the profits of ‘S’ Ltd has been earned since the shares were acquired by ‘H’ Ltd but there
was already reserve of Rs.30,000 at that date
Illustration 4
From the following information you are required to prepare a Consolidated Balance Sheet
of ‘K’ Ltd and its subsidiary ‘B’ Ltd as on 31/12/2012.
Liabilities ‘K’ Ltd ‘B’ Ltd Assets ‘K’ Ltd ‘B’ Ltd
50,000 30,000
Additional Information
1. Bills Payable of ‘B’ Ltd includes Rs.10,000 due to ‘K’ Ltd of which were
discounted bills worth Rs.5,000 were with its banker.
2. Sundry Creditors of ‘K’ Ltd includes Rs.20,000 due to ‘B’ Ltd.
3. The closing stock of ‘K’ Ltd includes stock worth Rs.60,000 supplied by ‘B’
Ltd which had invoiced to ‘K’ Ltd at cost plus 20% profit.
4. On the date of purchase (1/1/12) of Shares of ‘B’ Ltd by ‘K’ Ltd, the Balance
Sheet of ‘B’ Ltd showed General Reserve of Rs.20,000 and surplus of
Rs.10,000.
Illustration 5:
From the following Balance Sheets of X Ltd and its Subsidiary Y Ltd prepare the Consolidated
Balance Sheet as on 31/12/2014.
Liabilities ‘X’ Ltd ‘Y’ Ltd Assets ‘X’ Ltd ‘Y’ Ltd
The X Ltd purchased 7,500 shares of Y Ltd on 1/7/2014. The balance to the General reserves and
P&L A/c of Y Ltd stood at Rs.6,000 and Rs.4,000 respectively on 1/1/2014. The Bills Receivable of
Y Ltd Rs.9,000 is accepted by X Ltd. the debtors of Y Ltd Rs.2000 due from X Ltd.