In: Accounting
Question 3
On 1st July, 20X1 Vulcan Ltd acquired all the share capital of Woden Ltd for $220,000
At that date the equity of Woden Ltd was:
Share capital ????200,000
General reserve ???10,000
Retained earnings ???4,000
Additional information
Intragroup sales during the year ended 30 June 20X2 were $64,000
Unrealised profit in intragroup inventory at 1st July 20X1 was $1,500
Unrealised profit in intragroup inventory at 30 June 20X2 was $8,000
Consolidation worksheet 30 June 20X2 |
Dr./Cr |
Vulcan Ltd |
WodenLtd |
Elimination |
Consolidated Statement |
|
Dr |
Cr |
|||||
Sales |
Cr |
267,600 |
217,000 |
|||
Inventory 1-7-20X1 |
Dr |
28,000 |
19,000 |
|||
Purchase |
Dr |
104,000 |
111,000 |
|||
132,000 |
130,000 |
|||||
Inventory 30-06-20X2 |
Cr |
32,000 |
22,000 |
|||
Cost of goods sold |
Dr |
100,000 |
108,000 |
|||
Gross profit |
Cr |
167,600 |
109,000 |
|||
Expenses excluding finance cost |
Dr |
64,000 |
42,000 |
|||
Finance cost |
Dr |
36,000 |
26,000 |
|||
Total expenses |
Dr |
100,000 |
68,000 |
|||
Profit before tax |
Cr |
67,600 |
41,000 |
|||
Less: Income tax expenses |
Dr |
30,000 |
20,000 |
|||
Profit |
Cr |
37,600 |
21,000 |
|||
Retained earnings 1-7-20X1 |
Cr |
5,000 |
4,000 |
|||
Available retained earnings |
Cr |
42,600 |
25,000 |
|||
Appropriation: |
||||||
To General Reserve |
Dr |
5,000 |
23,000 |
|||
Declared Dividend |
Dr |
25,000 |
- |
|||
Total appropriation |
Dr |
30,000 |
23,000 |
|||
Retained earnings 30-06-20X2 |
Cr |
12,600 |
2,000 |
|||
Share capital |
Cr |
500,000 |
200,000 |
|||
General reserve |
Cr |
15,000 |
33,000 |
|||
Trade and other payable |
Cr |
72,400 |
51,000 |
|||
Non-current liabilities |
Cr |
50,000 |
20,000 |
|||
650,000 |
306,000 |
|||||
Shares in Woden Ltd |
Dr |
220,000 |
- |
|||
Other non-current assets |
Dr |
189,560 |
210,000 |
|||
Inventory |
Dr |
32,000 |
22,000 |
|||
Receivable |
Dr |
208,440 |
74,000 |
|||
Goodwill on consolidation |
Dr |
- |
- |
|||
650,000 |
306,000 |
Requirement: Complete the worksheet.