In: Accounting
EcoTop Bhd was incorporated with an authorized capital of RM60,000,000 consisting of RM40,000,000 ordinary shares and RM20,000,000 10% preference shares. The following is the trial balance of the company as at 31 December 2019.
Debit |
Credit |
||
RM |
RM |
||
Retained profit as at 1 January 2019 |
12,640,000 |
||
Ordinary share capital |
8,400,000 |
||
10% preference shares |
4,800,000 |
||
Freehold land |
8,400,000 |
||
Building (at valuation) |
6,880,000 |
||
Plant and machinery (at cost) |
8,400,000 |
||
Motor vehicle (at cost) |
6,720,000 |
||
Accumulated depreciation as at 1 January 2019: |
|||
- Building |
4,520,000 |
||
- Plant and machinery |
2,720,000 |
||
- Motor vehicles |
960,000 |
||
Cost of sales |
5,440,000 |
||
Sales |
15,800,000 |
||
Administrative expenses |
3,600,000 |
||
Distribution expenses |
2,640,000 |
||
10% bond |
3,200,000 |
||
General reserve |
2,560,000 |
||
Revaluation reserve |
2,240,000 |
||
Interest on bond |
160,000 |
||
Trade receivables |
2,160,000 |
||
Trade payables |
4,384,000 |
||
Long term investments |
4,040,000 |
||
Income on investments |
384,000 |
||
Interim dividends: |
|||
- Ordinary dividends |
680,000 |
||
- 10% preference dividends |
240,000 |
||
Inventories |
1,680,000 |
||
Tax paid |
2,400,000 |
||
Cash at bank |
9,168,000 |
||
62,608,000 |
62,608,000 |
Additional information:
|
Useful life of 50 years |
|
Straight-line method at 10% yearly basis |
|
Reducing balance method at 20% yearly basis |
|
RM400,000 |
|
RM480,000 |
Required:
A Statement of Changes in Equity for EcoTop Bhd for the year ended 31 December 2019
Let us see the picture of trail balance first and then make the adjustments:
Below is the extract of Balance Sheet and Profit and Loss A/C before any adjustments:
Liabilities
Particulars | Amount | Amount |
Share Capital | 13,200,000 | |
Equity Share Capital | 8,400,000 | |
Preference Share Capital | 4,800,000 | |
Other Equity | 18,464,000 | |
Retained Profit | 12,640,000 | |
Current year Profit | 2,624,000 | |
General reserve | 2,560,000 | |
Revaluation reserve | 2,240,000 | |
10% Bond | 3,200,000 | |
Trade Payables | 4,384,000 | |
Total Liabilities | 40,848,000 |
Particulars | Amount | Amount |
Fixed Assets | 22,200,000 | |
Freehold land | 8,400,000 | |
Building (at valuation) | 6,880,000 | |
Less: Depreciation | (4,520,000) | |
Plant and machinery (at cost) | 8,400,000 | |
Less: Depreciation | (2,720,000) | |
Motor vehicle (at cost) | 6,720,000 | |
Less: Depreciation | (960,000) | |
Long term Investments | 4,040,000 | |
Trade Receivables | 2,160,000 | |
Inventories | 1,680,000 | |
Cash at Bank | 9,168,000 | |
Advance tax ( Net of Tax expense) | 1,600,000 | |
Total Assets | 40,848,000 |
Income Statment - Before Adjustment
Particulars | Amount | Amount |
Sales | 15,800,000 | |
Other Income | 384,000 | |
Total Income | 16,184,000 | |
Cost of Sales | (5,440,000) | |
Other Expenses | (6,400,000) | |
Administrative expenses | (3,600,000) | |
Distribution expenses | (2,640,000) | |
Interest Expense | (160,000) | |
Total Expenses | (11,840,000) | |
Profit for the period | 4,344,000 | |
Tax Expense | (800,000) | |
Dividends | ||
Interim Dividends | (920,000) | |
Profit transferred to Balance Sheet | 2,624,000 |
Now, Let us see the adjustments one by one:
(a) Inventories
Inventory as of 31st December | 1,680,000 |
Net realisable value | 1,500,000 |
Loss to be recognised | 180,000 |
(b) Land Values. Please note there is revaluation reserve in the Balance Sheet. Hence we can adjust the Gain / Loss to that.
Land Value in Balance Sheet | 8,400,000 |
Net Appreciation | |
Land Jelebu | 1,000,000 |
Land Kemaman | (1,500,000) |
To be Adjusted with Revaluation reserve | (500,000) |
Closing Land Value | 7,900,000 |
(c) Plant and Machinery
Net Plant and Machinery balance as of BS | 5,680,000 |
Disposal Value | (50,000) |
Net Closing Balance before depreciation | 5,630,000 |
Gain to be recorded | (50,000) |
(d) Depreciation
Depreciation for the year | |
Building ( Gross Value / 50 Yrs) | 137,600 |
Plant and Machinery ( Gross value -Sales) * 10% | 815,000 |
Motor Vehicles ( WDV *20%) | 1,152,000 |
Total Depreciation to be recorded | 2,104,600 |
(e) Expense to be recorded
Directors Fees | 400,000 |
Audit Fee | 480,000 |
Expenses to be recorded | 880,000 |
(f) Dividend
Final dividend ( On Equity Shares) | 1,000,000 |
Preference Dividend ( Assuming not to deduct Interim dividend) | 480,000 |
Total Dividend | 1,480,000 |
Below is the revised Statment of Profit and Loss and Balance Sheet:
Particulars | Amount | Amount |
Share Capital | 13,200,000 | |
Equity Share Capital | 8,400,000 | |
Preference Share Capital | 4,800,000 | |
Other Equity | 14,869,400 | |
Retained Profit | 12,640,000 | |
Current year Profit | (2,070,600) | |
General reserve | 2,560,000 | |
Revaluation reserve | 1,740,000 | |
10% Bond | 3,200,000 | |
Trade Payables | 4,384,000 | |
Other Accrued Expenses | 980,000 | |
Dividends Payable | 1,480,000 | |
Total Liabilities | 38,113,400 |
Particulars | Amount | Amount |
Fixed Assets | 19,545,400 | |
Freehold land | 7,900,000 | |
Building (at valuation) | 6,880,000 | |
Less: Depreciation | (4,657,600) | |
Plant and machinery (at cost) | 8,150,000 | |
Less: Depreciation | (3,335,000) | |
Motor vehicle (at cost) | 6,720,000 | |
Less: Depreciation | (2,112,000) | |
Long term Investments | 4,040,000 | |
Trade Receivables | 2,160,000 | |
Inventories | 1,500,000 | |
Cash at Bank | 9,168,000 | |
Advance tax ( Net of Tax expense) | 1,600,000 | |
Other Receivable | 100,000 | |
Total Assets | 38,113,400 |
Particulars | Amount | Amount |
Sales | 15,800,000 | |
Other Income | 434,000 | |
Total Income | 16,234,000 | |
Cost of Sales | (5,440,000) | |
Other Expenses | (9,664,600) | |
Administrative expenses | (4,552,600) | |
Distribution expenses | (3,792,000) | |
Interest Expense | (260,000) | |
Loss on Inventory | (180,000) | |
Other Expenses | (880,000) | |
Total Expenses | (15,104,600) | |
Profit for the period |
&nb
Related SolutionsQuestion 1 Oovenya Ltd was incorporated on 01 September 2019 with authorized share capital consisting of...Question 1
Oovenya Ltd was incorporated on 01 September 2019 with
authorized share capital consisting of 400 000 10% preference
shares of N$ 1 each and 2 000 000 ordinary shares of 50c each.
On 05 September 2019, the subscribers to the memorandum took and
paid for 100 000 ordinary shares at par.
During the year of 2019, the remaining shares were
offered to the public as follows:
The full public offer is underwritten by Virtual Underwritters
Ltd for a...
Purnama Bhd acquired 45% of the ordinary shares of Bulan Bhd on 1 January 2016. The...Purnama Bhd acquired 45% of the ordinary shares of Bulan Bhd on
1 January 2016. The remaining shares are held by Bintang Bhd and
Matahari Bhd ,each holding 25% and 30% of the ordinary shares of
Bulan Bhd respectively. Starting from 1 January 2016, it has been
agreed that the key management of Purnama Bhd will direct the
relevant activities of Bula Bhd which include approving any kind of
transactions related to sales and purchases of goods as well as...
Johansson Corporation has issued 400,000 shares of $2 par value Ordinary shares. It authorized 600,000 shares....Johansson Corporation has issued 400,000 shares of $2 par value
Ordinary shares. It authorized
600,000 shares. The share premium on ordinary shares is $500,000.
The corporation has reacquired
20,000 shares at a cost of $80,000 and is currently holding those
shares. Treasury stock was reissued
in prior years for $100,000 more than its cost. The company
declared the issuance of a stock dividend
of 10,000 shares.
The corporation also has 5,000 shares issued and outstanding of 9%,
$100 par value...
Sheffield Inc. was authorized to issue 100000 £10 par value ordinary shares. As of December 31,...Sheffield Inc. was authorized to issue 100000 £10 par value
ordinary shares. As of December 31, 2020, the company had issued
54000 shares at an average price of £22 per share. During 2020, the
company felt that the shares were undervalued so it purchased 9800
treasury shares at £16 per share. When the share price rebounded
later in the year, the company sold 4200 of the treasury shares for
£24 per share. Retained earnings was £1666000 at December 31,
2020....
On 1 July 2019, Vajra Ltd was incorporated and offered 2,500,000 ordinary shares to the public...On 1 July 2019, Vajra Ltd was incorporated and offered 2,500,000
ordinary shares to the public at an issue price of $4.00 per share,
with $1.50 payable on application, and $1.50 upon allotment (due
within one month of allotment) and $1.00 payable on another call to
be made at a later date.
The issue is underwritten at a commission of $42,000.
By 31 July 2019, applications had been received for 2,450,000
shares. On 12 August 2019, shares were allotted, and...
Case study 3: Victory SAOG is registered with an authorized capital of OMR 50 million ordinary...Case study 3: Victory SAOG is registered with an
authorized capital of OMR 50 million ordinary shares of 100 baiza
each. The company had issued and paid up capital of OMR 33 million.
In the year 2017 Victory SAOG has an outlined share repurchase
program which would enable the company to repurchase at least 10 per
cent of its outstanding shares. The company had an opening balance
of OMR 55 million in its retained earnings account. After
completing the required...
Provide the advantages and disadvantages of both raising capital using ordinary shares and preference shares to...Provide the advantages and disadvantages of both raising capital
using ordinary shares and preference shares to a company.
Case study 5: Scenario 1: ABC S.A.O.G was incorporated with an authorized capital of 300 million...Case study 5:
Scenario 1:
ABC S.A.O.G was incorporated with an authorized capital of 300
million shares, ordinary shares of 500 baiza each. The company has
in issue 100 million shares. On 15-january-2017 the company has
repurchased 8 million shares at the rate of 3.250 each after the
completion of all the requirements posed by capital market
Authority-CMA. The company re issued such shares in the march 2018
@ rate of 4.000 R.O per share. The general rules set by...
Part II Maria Limited is authorized to sell 1,000,000 its $10 par value ordinary shares. As...Part II Maria Limited is authorized to sell 1,000,000 its $10
par value ordinary shares. As at the end of the current year, the
company has actually sold 500,000 ordinary shares at $15 per share.
In addition, of the 500,000 ordinary shares that have been sold,
40,000 shares have been repurchased at $80 per share to be used to
meet the future requirements of a share option plan that the
company intends to implement.
Required: Prepare the general journal entries...
Zinnia Company: Zinnia Company incorporated on January 1, 2017. The company had authorized 1,500,000 shares of...Zinnia Company:
Zinnia Company incorporated on January 1, 2017. The company had
authorized 1,500,000 shares of common stock, with a par value of $5
per share. The company had the following transactions during
2017:
Jan. 15 Issued 50,000
shares of common stock for $8 per share.
Sept. 1 Repurchased 5,000 shares of
their common stock for $7 per share.
Nov. 1 Declared a
$.50 per share cash dividend to be paid on Dec. 30 to stockholders
of record on Dec....
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|