Professional Documents
Culture Documents
báo cáo tài chính cá thể
báo cáo tài chính cá thể
STATEMENT OF COMPERHENSIVE
INCOME going concern: management shall make an assessment of an entity’s ability
continue as a going concern.
NOTES
$’000
Adjustment:
2, Current asset
$’000
Inventory at 31.3.20X3
Add: Receivable
Adjustment:
3, Revenue
$’000
Adjustment:
4, Cost of sale
$’000
Adjustment:
5, Distribution expense
$’000
Adjustment:
6, Equity
$’000
Ordinary share
Adjustment
Required:
(a) Prepare the statement of profit or loss and other comprehensive income for Fresco for the year
ended 31 March 20X2. (8 marks)
(b) Prepare the statement of financial position of Fresco as at 31 March 20X2. (12 marks)
7
Question 2:
Fresco : Trial balance as at 31 March 20X2 $'000 $'000
Equity shares of 50 cents each 45,000
Share premium 74,200
Retained earnings at 1 April 20X1 5,100
Property (12 years) – at cost 48,000
Plant and equipment – at cost 47,500
Investment property - fair value at 1 April 20X1 10,000
Accumulated amortisation of property at 1 April 20X1 16,000
Accumulated depreciation of plant and equipment at 1 April 20X1 33,500
Inventory at 31 March 20X2 25,200
Trade receivables 28,500
Bank (liability) 1,400
Trade payables 27,300
Revenue 280,800
Cost of sales 280,800
Distribution costs 16,100
Administrative expenses 26,900
Bank interest 300
(i) Non-current assets:
To reflect a marked increase in property prices, Fresco decided to revalue its property on 31.3.20X2. The
directors accepted the report of an independent surveyor who valued the property at $34 million on that
date. Fresco has not yet recorded the revaluation.
The remaining life of the property is eight years at 1.4.20X1. Fresco does not makes an annual transfer to
retained profits to reflect the realization of the revaluation surplus.
Plant and equipment is depreciated at 15% per annum using the reducing balance method.
No depreciation/amortisation has yet been charged on any non-current asset for the year ended 31 March
20X2. Depreciation and amortisation are charged to administration expense.
(ii) The investment property has fair value at 31.3.20X2 was $8m.
(iii) The above figures do not include the estimated provision for income tax on the profit for the year
$1.5m.
(iv) At year end, a part of inventory obsoleted, this inventory has cost of $3m and net realizable value of
$2.8m. The entity currently recoded closing inventory at cost.
(v) During the year, entity perform a research and development project, the project commence at 1.9.20X1
with cost of $40,000 per month. At 1.1.20X2, director was confident that project commercial success and
the project still continue development at year end. However, the entity has recoded all research and
development cost in cost of sale for the year.
Required: Determine following items in financial statement of the entity for the year ended
31 March 20X2:
a. Revenue
b. Cost of sale
c. Administration expense
d. Distribution expense
e. Finance cost (bank interest)
f. Non-current asset
g. Inventory
h. Trade receivable
i. Equity RE, Surplus on revaluation
8
Question 3:
Lotus: Trial balance as at 31 March 20X4 $'000 $'000
Equity shares of 50 cents each 40,000
Share premium 5,000
Retained earnings at 1 April 20X3 5,100
Property (20 years) – at cost 40,000
Plant and equipment – at cost 250,000
Accumulated depreciation of property at 1 April 20X3 16,000
Accumulated depreciation of plant and equipment at 1 April 20X3 33,500
Inventory at 31 March 20X4 25,200
Trade receivables 28,500
Bank 1,400
Trade payables 27,300
Revenue 539,500
Cost of sales 280,800
Distribution costs 16,100
Administrative expenses 26,900
Bank interest 300
The following notes are relevant:
(i) Revenue includes an amount of $20 million for cash sales made through Xtol's (Lotus) retail outlets
during the year on behalf of Francais. Xtol (Lotus), acting as agent, is entitled to a commission of 10% of
the selling price of these goods.
By 31 March 20X4, Xtol ( Lotus) had remitted to Francais $15 million (of the $20 million sales) and
recorded this amount in cost of sales.
(ii) At 31 March 20X4, an equipment has a carrying amount of $65,000 at the year end of 31 March 20X9.
Its market value is $78,000 and costs of disposal are estimated at $2,500. A new machine would cost
$150,000. The company which owns the machine expects it to produce net cash flows of $30,000 per
annum for the next three years. The company has a cost of capital of 8%.
(iii) Plant and equipment is depreciated at 12½% per annum on the reducing balance basis. All
amortisation and depreciation of non-current assets is charged to cost of sales.
Property is depreciated on straight line method.
(iv) A provision of $28 million is required for current tax for the year ended 31 March 20X4.
(v) At 3 Apr 20X4, a customer of business declare bankrupt, this client own the entity $15,000.
Required: with appropriate working determine following items:
a. Revenue (5 marks)
b. Cost of sale (5 marks)
c. Plant and equipment (2 marks)
d. Tax expense for the year (2 marks)
e. Receivable (2 marks)
f. Administration expense (5 marks)
g. Equipment (5 marks)
9
g) Prepare profit and loss statement for the year ended 31/3/20x4
Question 4:
Atlas: Trial balance as at 31 March 20X3 $'000 $'000
Equity shares of 50 cents each 50,000
Share premium 20,000
Retained earnings at 1 April 20X2 11,200
long-term contract 4,000
Land and buildings – at cost (land $10 million) 60,000
Plant and equipment – at cost 94,500
Accumulated depreciation at 1 April 20X2 buildings 20,000
Accumulated depreciation at 1 April 20X2 plant and equipment 24,500
Inventory at 31 March 20X3 43,700
Question 5:
Bagio: Trial balance as at 31 March 20X3 $'000 $'000
Equity shares of 50 cents each 50,000
Share premium 20,000
Retained earnings at 1 April 20X2 11,200
Land and buildings – at cost (land $10 million) 60,000
Plant and equipment – at cost 94,500
Accumulated depreciation at 1 April 20X2 buildings 20,000
Accumulated depreciation at 1 April 20X2 plant and equipment 24,500
Inventory at 31 March 20X3 43,700
Question 6:
Bagio: Trial balance as at 31 March 20X3
$'000 $'000
Equity shares of 50 cents each 50,000
Share premium 20,000
Retained earnings at 1 April 20X2 11,200
Land and buildings – at cost (land $10 million) 60,000
Plant and equipment – at cost 94,500
Accumulated depreciation at 1 April 20X2 buildings 20,000
Accumulated depreciation at 1 April 20X2 plant and equipment 24,500
Inventory at 31 March 20X3 43,700
5, Distribution expense
6, Equity