The income statements for the year ended 31 December 2020

The income statements for the year ended 31 December 2020 and the statements of financial position as at 31 December 2020 for Garden Plc, Leaf Ltd and Flower Ltd are given as follows:

 

Statements of financial position as at 31 December 2020

 

Garden Plc

 

Leaf Ltd

 

Flower Ltd

 

£’000

 

£’000

 

£’000

Investments

30,100

Property, plant and equipment

5,100

24,300

6,800

Inventory

2,700

4,100

2,500

Other current assets

3,500

3,000

2,500

Total assets

41,400

31,400

11,800

Share capital

6,500

2,000

900

Retained Earnings

25,650

13,550

9,300

Revaluation reserve

1,350

Payables

9,250

14,500

1,600

Equity and reserves

41,400

31,400

11,800

                                                                                                              


 

Income statements for the year ended 31 December 2020

 

Garden Plc

 

Leaf Ltd

 

Flower Ltd

£’000

 

£’000

 

£’000

Turnover

26,100

18,900

10,200

Cost of sales

(5,400)

(8,100)

(2,200)

Gross profit

20,700

10,800

8,000

Operating expenses

(4,470)

(4,400)

(800)

Profit before tax

16,230

6,400

7,200

Tax

(3,480)

(1,800)

(900)

Profit after tax

12,750

4,600

6,300

Notes

 

Garden Plc acquired 75% of Leaf Ltd on 1 January 2015 for £15,200,000 when the share capital and reserves of Leaf Ltd were £8,100,000. At the date of acquisition, the fair value of Leaf Ltd’s non-current assets was £24,300,000. Leaf Ltd has accounted for this revaluation. No changes to the share capital and non-current assets of Leaf Ltd have taken place since acquisition.

Garden Plc acquired 30% of Flower Ltd on 1 January 2017 for £5,400,000 when the share capital and reserves of Flower Ltd were £1,900,000. No changes to the share capital of Flower Ltd have taken place since acquisition. 

Goodwill for all acquisitions is capitalised. Impairment of 15% is to be recognised against the goodwill of Flower Ltd in 2020.

In 2020 Leaf Ltd sells inventory which cost £450,000 to Garden Plc for £700,000. 20% of the inventory remains with Garden Plc at the end of 2020.              

At the year end, Garden Plc charges both Leaf Ltd and Flower Ltd a management fee of 10% of turnover. None of the companies have accounted for this management fee and the management fee has not been paid or received at the year end.

Leaf Plc revalues its non-current assets at the end of 2020 by £800,000 but has not yet accounted for this revaluation.

Required

Prepare the consolidated income statement for the year ended 31 December 2020 up to profit after tax and the consolidated statement of financial position as at 31 December 2020 for Garden Plc.

You do NOT need to calculate the non-controlling interest in the income statement or the retained profit brought forward in the income statement.

Total 20 marks

 

Leave a Comment

Your email address will not be published. Required fields are marked *

GradeEssays.com
We are GradeEssays.com, the best college essay writing service. We offer educational and research assistance to assist our customers in managing their academic work. At GradeEssays.com, we promise quality and 100% original essays written from scratch.
Contact Us

Enjoy 24/7 customer support for any queries or concerns you have.

Phone: +1 213 3772458

Email: support@gradeessays.com

© 2024 - GradeEssays.com. All rights reserved.

WE HAVE A GIFT FOR YOU!

15% OFF 🎁

Get 15% OFF on your order with us

Scroll to Top