Professional Documents
Culture Documents
A) GOODWILL
FV OF NET ASSET OF SUBSI
PURCHASE CONSIDERATION ACQUI
SHARE EXCHANGE 39000 SHARE CAPITAL 10000
DEFFERED CONSI 14400 SHARE PREM
REVALUATION
ADD NCI 2500 FV MOV 1800
LESS FV OF NA AT SUBSI 47900 RE 36550
8000 DEPRI
INTANGI
CONT LIA -450
PURP
47900
B CONSO SOPL
REVENUE 85900
COST OF SALES 64250
GROSS PROFIT 21650
PROFIT ATTRIBUTABLE TO
PARENT OWNER 6180 BAL
NCI 220
6400
PURP
300
SALES
7200
FINANCE COST
1080
NCI
4650
LESS DEPRI -450
LESS IMPAI -2000
2200
220
REPORTING
10000
1800
-450