Question

In: Accounting

Below are the statements of comprehensive income of Mycro, its subsidiary Macro and associates Tycro at...

Below are the statements of comprehensive income of Mycro, its subsidiary Macro and
associates Tycro at 31 December 2017. Mycro, Rick and Brads are public limited companies.

    

Mycro    Macro Tycro
$’000 $’000 $’000
Revenue 500 150 70
Cost of Sales (270) (80) (30)
Gross Profit    230 70 40
Other Expenses (150) (20) (15)
Finance Income 15 10    -
Finance Cost (20) - (10)
Profit before tax 75 60 15
Income tax expense (25) (15) (5)
Profit for the year 50 45 10
Other Comprehensive Income:
Gains on property revaluation, net of tax 20 10 5
Total Comprehensive Income for the
year
70 55 15

You are also given the following information:


1. Mycro acquired 80,000 share in Macro for $188,000 3 years ago when Macro had a credit balance on its reserves of $40,000. Macro has $100,000 $1 ordinary shares.
2. Mycro acquired 40,000 shares in Tycro for $60,000 for $60,000 Tycro has 100,000 $1 ordinary shares.
3. During the year Macro sold some goods to Mycro for $66,000 (cost $48,000). None of the goods sold by the year end.
4. Group policy is to measure non-controlling interest at acquisition at fair value. The fair value of the non-controlling interes in Macro at acquisition was $40,000. An impairment test carried out at year end resulted in $15,000 of the recognized goodwill relating to Macro being written off and recognition of impairment losses of $2400 relating to the investment in Tycro.


Required:

Prepare the consolidated statement of Comprehensive Income for the year ended 31 December
2017 for Mycro Group, incorporating its associate.

Solutions

Expert Solution


Related Solutions

The separate condensed balance sheets and income statements of Purl Corp. and its wholly owned subsidiary,...
The separate condensed balance sheets and income statements of Purl Corp. and its wholly owned subsidiary, Scott Corp., are as follows: BALANCE SHEETS December 31, 20X0             Purl           Scott Assets Current assets Cash        $80,000        $60,000 Accounts receivable (net)      $140,000        $25,000 Inventories        $90,000        $50,000 Total current assets      $310,000      $135,000 Property plant, and equipment (net)      $625,000      $280,000 Investment in Scott (equity method)      $390,000           ---- Total assets $1,325,000      $415,000...
Separate income statements of quail corp and its 80% owned subsidiary, Savannah corp, for 2016 are...
Separate income statements of quail corp and its 80% owned subsidiary, Savannah corp, for 2016 are as follows: Quail Savannah sales rev 800,000 300,000 gain on equipment 35,000 cost of sales (400000) (160000) other expenses (265000) (60000) separate incomes 135000 115000 addiitonal information: 1. quail acquired its 80% interest in savannah corporation when the book values were equal to the fair values. 2. the gain on equipment relates to eqiupment with a book value of 85000 and a 7yr remaining...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (760,000 ) $ (540,000 ) $ (1,300,000 ) Cost of goods sold 420,000 320,000 740,000 Operating expenses 120,000 66,000 215,000 Equity in earnings of Rio Grande (104,000 ) Individual company net income $ (324,000 ) $ (154,000 ) Consolidated net income $ (345,000 )...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (739,000 ) $ (526,000 ) $ (1,265,000 ) Cost of goods sold 413,000 313,000 726,000 Operating expenses 114,000 83,000 235,000 Equity in earnings of Rio Grande (70,000 ) Individual company net income $ (282,000 ) $ (130,000 ) Consolidated net income $ (304,000 )...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:BurksForemanRevenues$(422,000)$(322,000)Expenses373,000236,000Gain on sale of equipment0(26,000)Equity earnings of subsidiary(63,000)0Net income$(112,000)$(112,000)Outstanding common shares60,00033,000Additional InformationAmortization expense resulting from Foreman’s excess acquisition-date fair value is $36,000 per year.Burks has convertible preferred stock outstanding. Each of these 6,000 shares is paid a dividend of $4 per year. Each share can be converted into four shares of common stock.Stock warrants to buy 14,000 shares of Foreman are also outstanding. For $10,...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (420,000 ) $ (320,000 ) Expenses 344,000 235,000 Gain on sale of equipment 0 (25,000 ) Equity earnings of subsidiary (62,000 ) 0 Net income $ (138,000 ) $ (110,000 ) Outstanding common shares 60,000 30,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $35,000 per year. Burks has convertible preferred stock outstanding. Each of these...
Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (745,000 ) $ (530,000 ) $ (1,275,000 ) Cost of goods sold 415,000 315,000 730,000 Operating expenses 116,000 76,000 232,000 Equity in earnings of Rio Grande (77,000 ) Individual company net income $ (291,000 ) $ (139,000 ) Consolidated net income $ (313,000 )...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (448,000 ) $ (348,000 ) Expenses 273,000 249,000 Gain on sale of equipment 0 (39,000 ) Equity earnings of subsidiary (73,000 ) 0 Net income $ (248,000 ) $ (138,000 ) Outstanding common shares 60,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $49,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (438,000 ) $ (338,000 ) Expenses 270,000 244,000 Gain on sale of equipment 0 (34,000 ) Equity earnings of subsidiary (68,000 ) 0 Net income $ (236,000 ) $ (128,000 ) Outstanding common shares 65,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $41,000 per year. Burks has convertible preferred stock outstanding. Each of these...
Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (733,000 ) $ (522,000 ) $ (1,255,000 ) Cost of goods sold 411,000 311,000 722,000 Operating expenses 107,000 81,000 206,000 Equity in earnings of Rio Grande (95,000 ) Individual company net income $ (310,000 ) $ (130,000 ) Consolidated net income $ (327,000 )...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT