You are on page 1of 5

F7JT 34

PFS – Ltd Company Accounts


Questions
F7JT 34

8 Gallowgate PLC

The following Trial Balance of Gallowgate Plc. has been prepared at 31 January 2017. You
are required to produce an Income Statement for the year ended 31 January 2017 and a
Statement of Financial Position, Statement of changes in Equity as at that date. (Relevant
working notes should be submitted).

£000 £000
General Expenses 680
Bank 25
10% Debentures 200
Salaries 50
Investments 200
Short Term Investment 10
Trade Receivables 340
Turnover 4200
Plant and Machinery (at cost) 600
Plant and Machinery (accumulated depreciation) 160
Motor Vehicles (at cost) 120
Motor Vehicles (accumulated depreciation) 40
Goodwill 250
Investment income received 12
Gain on sale of asset 30
Purchases 2400
Inventory 1 February 2016 200
Ordinary Share Capital (£1 share ) 600
5% Preference Share Capital (£1 shares) 200
Provision for Bad Debts 12
Trade Payables 180
Administration expenses 320
Selling and Distribution expenses 539
Retained Profit 1 February 2016 100
5734 5734

Additional Information

1 Inventory at 31 January 2017 £320,000

2 Expenses Outstanding Admin Expense £5,000


Salaries £4,000

3 Prepaid Expense Selling and Distribution £2,000

4 Depreciation Plant and Machinery 10% straight line


Motor Vehicles 20% reducing balance

5 Corporation tax for the year estimated to be £84,000

6 Provision for bad Debts to be adjusted to 5% of Trade Receivables after writing off
£20,000 of bad debts

7 Debenture interest has not yet been paid

8 The directors propose to transfer £20,000 to a General Reserve, provide for the preference
dividend to be paid and a proposed final ordinary dividend of 8p per share
F7JT 34

9 Gordon PLC

The following Trial Balance of Gordon Plc. has been prepared at 30 June 2017. You are
required to produce an Income Statement for the year ended 30 June 2017 and a Statement
of Financial Position, a Statement of changes in Equity as at that date. (Relevant working
notes should be submitted).

£000 £000
Sundry Expenses 220
Bank 450
6% Debentures 250
Salesman Salaries 125
Investment Property 250
Short Term Investment 120
Trade Receivables 765
Sales 5129
Plant and Machinery (at cost) 1890
Plant and Machinery (accumulated depreciation) 240
Fixtures and Fittings (at cost) 780
Fixtures and Fittings (accumulated depreciation) 140
Patent and copyright 348
Investment income received 6
Purchases 3274
Inventory 1 February 2016 385
Ordinary Share Capital (£0.25 share ) 500
5% Preference Share Capital (£0.50 shares) 400
Provision for Bad Debts 7
Trade Payables 784
Rent Rates and Power 238
Building maintenance 185
Retained Profit 1 July 2016 674
8580 8580

Additional Information

1 Inventory at 30 June 2017 £415,000

2 Expenses Outstanding Rent Expense £6,000


Salesman commission £4,000

3 Prepaid Expense Rate £2,000

4 Depreciation Plant and Machinery 10% reducing balance


Fixtures and Fittings 15% straight line

5 Corporation tax for the year estimated to be £223,000

6 Provision for bad Debts to be adjusted to 4% of Trade Receivables after writing off
£15,000 of bad debts

7 Debenture interest has not yet been paid

8 The directors propose to transfer £17,000 to a General Reserve, provide for the preference
dividend to be paid and a proposed final ordinary dividend of 3p per share
F7JT 34

10 Balgownie PLC

The following Trial Balance of Balgownie Plc. has been prepared at 31 January 2017. You
are required to produce an Income Statement for the year ended 31 January 2017 and a
Statement of Financial Position, a Statement of changes in Equity as at that date. (Relevant
working notes should be submitted).
£000 £000
Transport Expenses 324
Bank 546
12% Debentures 1500
Directors Remuneration 128
Shares in M & S 189
Hire of Equipment 17
Trade Receivables 1484
Turnover 11442
Land & Buildings 3500
Plant and Machinery (at cost) 2680
Plant and Machinery (accumulated depreciation) 420
Motor Vehicles (at cost) 1498
Motor Vehicles (accumulated depreciation) 126
Patents 862
Patent royalties received 18
Gain on sale of asset 73
Purchases 5590
Rent & rates 475
Wages and Salaries 1240
Inventory 1 February 2016 790
Ordinary Share Capital (£0.50 share ) 2000
5% Preference Share Capital (£1 shares) 750
Provision for Bad Debts 36
Trade Payables 690
Administration expenses 441
Selling and Distribution expenses 842
Retained Profit 1 February 2016 2459
20060 20060
Additional Information
1 Inventory at 31 January 2017 £820,000

2 Expenses Outstanding Directors bonus £12,000


Marketing Expenses £14,000

3 Prepaid Expense Rates £20,000

4 Depreciation Plant and Machinery 20% straight line


Motor Vehicles 25% reducing balance

5 Corporation tax for the year estimated to be £345,000

6 Provision for bad Debts to be adjusted to 8% of Trade Receivables after writing off
£34,000 of bad debts

7 Debenture interest has not yet been paid

8 The directors propose to transfer £150,000 to a General Reserve, provide for the
preference dividend to be paid and a proposed final ordinary dividend of 6p per share
F7JT 34

11 Towerblock PLC
The following Trial Balance of Towerblock Plc. has been prepared at 31 December 2017.
You are required to produce an Income Statement for the year ended 31 December 2017
and a Statement of Financial Position, a Statement of changes in Equity as at that date.
(Relevant working notes should be submitted).
£000 £000
Directors fees 192
Bank 819
8% Debentures 2250
Short term Investment 114
Hire of Equipment 25
Trade Receivables 2226
Shares in ABC plc. 284
Sales 17163
Premises 5250
Plant and Machinery (at cost) 4020
Plant and Machinery (accumulated depreciation) 630
Motor Vehicles (at cost) 2247
Motor Vehicles (accumulated depreciation) 187
Goodwill 1300
Commission received 22
Gain on sale of asset 109
Purchases 8385
Rent & rates 712
Wages and Salaries 1860
Inventory 1 February 2016 1185
Ordinary Share Capital (£0.50 share ) 3000
10% Preference Share Capital (£1 shares) 1130
Provision for Bad Debts 54
Trade Payables 1030
Administration expenses 548
General Expense 486
Selling and Distribution expenses 1263
Retained Profit 1 January 2016 3703
30097 30097
Additional Information
1 Inventory at 31 December 2017 £1,230,000

2 Expenses Outstanding Directors salary £18,000

Selling Expenses £11,000

3 Prepaid Expense Rates £30,000

4 Depreciation Plant and Machinery 20% straight line


Motor Vehicles 25% reducing balance

5 Corporation tax for the year estimated to be £517,500

6 Provision for bad Debts to be adjusted to 8% of Trade Receivables after writing off
£51,000 of bad debts

7 Debenture interest has not yet been paid


8 The directors propose to transfer £225,000 to a General Reserve, provide for the
preference dividend to be paid and a final ordinary dividend of 5p per share

You might also like