ACC567 – Financial Accounting
Silence Ltd Balance sheet | Book Value | Fair value |
Assets | ||
Share capital | $ 6,50,000 | $ 6,50,000 |
General reserve | $ 20,000 | $ 20,000 |
Retained earnings | $ 2,50,000 | $ 2,50,000 |
Equipment | $ 50,000 | $ 80,000 |
Total Assets | $ 9,70,000 | $ 10,00,000 |
Liabilities | ||
Sued by a former supplier | $ 40,000 | $ 40,000 |
Total Liabilities | $ 40,000 | $ 40,000 |
Net value | $ 9,30,000 | $ 9,60,000 |
Patience Ltd Acquisition analysis | |||
Difference | |||
Fair value of consideration (what company paid up) | $ 10,00,000 | ||
Fair value of net assets | $ 9,60,000 | ||
$ 40,000 | Goodwill | ||
Book value of net assets | $ 9,30,000 | ||
$ 30,000 |
Consolidation worksheet entries (Part 2)
Consolidation worksheet of Patience Ltd | 2017 |
Assets | |
Share capital | $ 6,50,000 |
General reserve | $ 20,000 |
Retained earnings | $ 2,50,000 |
Equipment | $ 80,000 |
Total Assets | $ 10,00,000 |
Liabilities | |
Sued by a former supplier | $ 40,000 |
Total liabilities | $ 40,000 |
Net Assets | $ 9,60,000 |
Net fair value of identifiable assets and liabilities of Sebastian Ltd can be calculated as below:
1 July 2016 | Calculation | Amount |
Equity | $66 000 + $6 000 | $ 72,000.00 |
Inventory | $4 500 (1 – 30%) | $ 3,150.00 |
Patents | $15 000 (1 – 30%) | $ 10,500.00 |
Plant | $3 000 (1 – 30%) | $ 2,100.00 |
Sum | $ 87,750 |
Consideration transferred = $90 000
Goodwill = $2250
Date | Particular | Dr | Cr |
01-Jul-16 | Business combination valuation entries | ||
Accumulated depreciation | 30000 | ||
Plant | 27000 | ||
Deferred tax liability | 900 | ||
Business combination valuation reserve | 2100 | ||
01-07-2017 | Depreciation expense | 600 | |
Retained earnings | 600 | ||
Accumulated depreciation | 1200 | ||
(1/5 x $3000 p.a. for 2 years) | |||
01-07-2017 | Deferred tax liability | 360 | |
Income tax expense | 180 | ||
Retained earnings | 180 | ||
Goodwill | 2250 | ||
Business combination valuation reserve | 2250 | ||
01-07-2016 | Pre-acquisition entries | ||
01-07-2016 | Retained earnings | 6000 | |
Share capital | 66000 | ||
Business combination valuation reserve | 18000 | ||
Shares in Sebastian Ltd | 90000 | ||
30-06-2018 | Retained earnings | 19650 | |
Share capital | 66000 | ||
Business combination valuation reserve | 4350 | ||
Shares in Sebastian Ltd | 90000 | ||
Sales and profit in closing inventory | |||
Sales revenue | 21000 | ||
Cost of sales | 21000 | ||
Sales revenue | 4 500 | ||
Cost of sales | 4200 | ||
Inventory | 300 | ||
Deferred tax asset | 90 | ||
Income tax expense | 90 | ||
01-07-2017 | Profit in opening inventory of Glider Ltd | ||
Retained earnings | 420 | ||
Income tax expense | 180 | ||
Cost of sales | 600 | ||
01-07-2017 | Sale of Plant – current period | ||
Proceeds on sale of plant | 15000 | ||
Carrying amount of plant sold | 14000 | ||
Plant | 1000 | ||
Deferred tax asset | 300 | ||
Income tax expense | 300 | ||
Accumulated depreciation – plant | 100 | ||
Depreciation expense | 100 | ||
Income tax expense | 30 | ||
Deferred tax asset | 30 | ||
01-07-2017 | Sale of Inventory classified as Plant : prior period | ||
Retained earnings | 1400 | ||
Deferred tax asset | 600 | ||
Plant | 2000 | ||
Accumulated depreciation | 1000 | ||
Depreciation expense | 400 | ||
(20% x $2000 per annum for 1.5 years) | 600 | ||
01-07-2017 | Income tax expense | 120 | |
Retained earnings | 180 | ||
Deferred tax asset | 300 | ||
Sale of Plant classified as Inventory: current period | |||
Proceeds on sale of plant | 9000 | ||
Carrying amount of plant sold | 7500 | ||
Cost of sales | 1500 |
Pandora Ltd | Sebastian Ltd | Adjustments | Group | ||
Dr | Cr | ||||
Sales revenue | 64500 | 78000 | 21400 | 117000 | |
4500 | |||||
Cost of sales | 30900 | 46350 | 21000 | 49950 | |
4200 | |||||
600 | |||||
1500 | |||||
Gross profit | 33600 | 31650 | 67050 | ||
Trading expenses | 4800 | 9000 | 13800 | ||
Office expenses | 7950 | 4050 | 12000 | ||
Depreciation | 1800 | 3900 | 600 | 100 | 5800 |
400 | |||||
14550 | 16950 | 31600 | |||
Profit from trading | 19050 | 14700 | 35450 | ||
Proceeds from sale of plant | 9000 | 15000 | 15000 | ||
9000 | |||||
Carrying amount of plant sold | 7500 | 14000 | 14000 | ||
7500 | |||||
Gain/loss on sale of machinery | 1500 | 1000 | |||
Profit before tax | 20550 | 15700 | 35450 | ||
Tax expense | 11100 | 7300 | 180 | 180 | 18160 |
30 | 90 | ||||
120 | 300 | ||||
Profit | 9450 | 8400 | 17290 | ||
Retained earnings | 48000 | 31500 | 600 | 180 | 57750 |
19650 | 200 | ||||
420 | |||||
1400 | |||||
60 | |||||
Retained earnings (30/6/18) | 57450 | 39900 | 75040 | ||
Share capital | 96000 | 66000 | 66000 | 96000 | |
BCVR | 4350 | 2100 | |||
2250 | |||||
Total equity | 153450 | 105900 | 171040 | ||
Current liabilities | 21100 | 10500 | 31600 | ||
Deferred tax liability | 11000 | 15000 | 360 | 900 | 26540 |
Total liabilities | 32100 | 25500 | 58140 | ||
Total equity and liabilities | 185550 | 131400 | 229180 |
Pandora Ltd | Sebastian Ltd | Adjustments | Group | ||
Dr | Cr | ||||
Plant | 57000 | 107250 | 27000 | 134250 | |
1000 | |||||
2000 | |||||
Accumulated depreciation | -18300 | -33450 | 30000 | -22250 | |
100 | |||||
600 | |||||
Intangibles | 12000 | 11000 | |||
Shares in Glider Ltd | 90000 | 90000 | 0 | ||
Deferred tax asset | 81000 | 9450 | 90 | 30 | 18330 |
300 | 180 | ||||
600 | |||||
Inventory | 28500 | 24600 | 300 | 52800 | |
Receivables | 8250 | 12450 | 20700 | ||
Goodwill | 0 | 0 | 2250 | ||
Total assets | 185550 | 131400 | 177210 | 177210 | 229180 |
References
Beams, F.A., Brozovsky, J.A. and Shoulders, C.D., 2017. Advanced accounting. UK: Pearson.
Dagwell, R., Wines, G. and Lambert, C., 2015. Corporate accounting in Australia. Australia: Pearson Higher Education AU.
Fischer, P.M., Taylor, W.J. and Cheng, R.H., 2002. Advanced accounting. UK: South-Western/Thomson Learning.
Hoyle, J.B., Schaefer, T. and Doupnik, T., 2015. Advanced accounting. McGraw Hill.