Set out below are the financial statements of Emma, a limited liability company. You have been asked to prepare the company's statement of cash flows, implementing IAS 7 Statement of cash flows.

EMMA

STATEMENT OF PROFIT OR LOSS FOR THE YEAR ENDED 31 DECEMBER 20X2

$＇000

Sales revenue 2,553

Cost of sales 1,814

Gross profit 739

Distribution costs 125

Administrative expenses 264

Operating profit 350

Interest received 25

Interest paid 75

Profit before tax 300

Income tax expense 240

Profit for the year 60

EMMA

STATEMENTS OF FINANCIAL POSITION AS AT 31 DECEMBER

20X2 20X1

$'000 $'000

Non-current assets

Tangible assets 380 305

Intangible assets 250 200

Investments -- 25

630 530

Current assets

Inventories 150 102

Receivables 390 315

Short-term investments 50 --

Cash in hand 2 1

592 418

1,222 948

Equity and liabilities

Share capital ($1 ordinary shares) 200 150

Share premium account 160 150

Revaluation surplus 100 91

Retained earnings 160 100

620 491

Non-current liabilities

Long-term loan 100 --

Current liabilities

Trade payables 127 119

Bank overdraft 85 98

Taxation 290 240

502 457

1,222 948

The following information is available.

(a) The proceeds of the sale of non-current asset investments amounted to $30,000.

(b) Fixtures and fittings, with an original cost of $85,000 and a carrying amount of $45,00 ,were sold for $32,000 during the year.

(c) The current asset investments fall within the definition of cash equivalents under IAS 7.

(d) The following information relates to property, plant and equipment.

31.12.20X2 31.12.20X1

$'000 $'000

Cost 720 595

Accumulated depreciation 340 290

Carrying amount 380 305

(e) 50,000 $1 ordinary shares were issued during the year at a premium of 20c per share.

【論述題】

Prepare a statement of cash flows for the year to 31 December 20X2 using the format laid out in IAS 7,together with the relevant notes to the statement.

The following information has been extracted from the books of Tonson, a limited liability company, as at 31 October 20X6.

Dr Cr

$'000 $'000

Cash 15

Insurance 75

Inventory at 1 November 20X5 350

General expenses 60

Energy expenses 66

Marketing expenses 50

Wages and salaries 675

Discounts received 50

Share premium account 200

Retained earnings at 1 November 20X5 315

Allowance for receivables at 1 November 20X5 40

Sales revenue 5,780

Telephone expenses 80

Property expenses 100

Bank 94

Returns inward 95

Trade payables 290

Loan note interest 33

Trade receivables 900

Purchases 3,570

7% loan notes 470

Irrecoverable debts 150

$1 ordinary shares 1,800

Accumulated depreciation at 1 November 20X5

Buildings 360

Motor Vehicles 80

Furniture and equipment 420

Land at cost 740

Buildings at cost 1,500

Motor vehicles at cost 240

Furniture and equipment at cost 1,200

9,899 9,899

You have also been provided with the following information:

(a) Inventory at 31 October 20X6 was valued at $275,000 based on its original cost. However, $45,000 of this inventory has been in the warehouse for over two years and the directors have agreed to sell it in November 20X6 for a cash price of $20,000.

(b) The marketing expenses include $5,000 which relates to November 20X6.

(c) The allowance for receivables is to be increased to the equivalent of 5% of trade receivables.

(d) There are wages and salaries outstanding of $40,000 for the year ended 31 October 20X6.

(e) Buildings are depreciated at 5% of cost. At 31 October 20X6 the buildings were professionally valued at $1,800,000 and the directors wish this valuation to be incorporated into the financial statements.

(f) Depreciation is to be charged as follows:

(i) Motor vehicles at 20% of carrying amount

(ii) Furniture and equipment at 20% of cost

(g) No dividends have been paid or declared.

(h) Tax of $150,000 is to be provided for the year.

(i) During October 20X6 a bonus issue of one for ten shares was made to ordinary shareholders. This has not been entered into the books. The share premium account was used for this purpose.

【論述題】

The statement of profit or loss for the year ended 31 October 20X6

The statement of financial position as at 31 October 20X7

The statement of changes in equity for the year ended 31 October 20X7

You are presented with the following trial balance of Malright, a limited liability company, at 31 October 20X7.

Dr Cr

$'000 $'000

Buildings at cost 740

Buildings, accumulated depreciation, 1 November 20X6 60

Plant at cost 220

Plant, accumulated depreciation, 1 November 20X6 110

Land at cost 235

Bank balance 50

Revenue 1,800

Purchases 1,105

Discounts received 90

Returns inwards 35

Wages 180

Energy expenses 105

Inventory at 1 November 20X6 160

Trade payables 250

Trade receivables 320

Administrative expenses 80

Allowance for receivables, at 1 November 20X6 10

Directors' remuneration 70

Retained earnings at 1 November 20X6 130

10% loan notes 50

Dividend paid 30

$1 ordinary shares 650

Share premium account 80

3,280 3,280

Additional information as at 31 October 20X7:

(a) Closing inventory has been counted and is valued at $75,000.

(b) The items listed below should be apportioned as indicated.

Cost of Distribution Administrative

sales costs expenses

% % %

Discounts received -- -- 100

Energy expenses 40 20 40

Wages 40 25 35

Directors' remuneration -- -- 100

(c) An invoice of $15,000 for energy expenses for October 20X7 has not been received.

(d) Loan note interest has not been paid for the year.

(e) The allowance for receivables is to be increased to the equivalent of 5% of trade receivables. Anyexpenses connected with receivables should be charged to administrative expenses.

(f) Plant is depreciated at 20% per annum using the reducing balance method. The entire charge is to be allocated to cost of sales.

(g) Buildings are depreciated at 5% per annum on their original cost, allocated 30% to cost of sales, 30% to distribution costs and 40% to administrative expenses.

(h) Income tax has been calculated as $45,000 for the year.

【論述題】

The statement of profit or loss for the year ended 31 October 20X7

A company's gross profit as a percentage of sales increased from 24% in the year ended 31 December 20X1 to 27% in the

year ended 31 December 20X2.

Which of the following events is most likely to have caused the increase

An increase in sales volume

A purchase in December 20X1 mistakenly being recorded as happening in January 20X2

Overstatement of the closing inventory at 31 December 20X1

Understatement of the closing inventory at 31 December 20X1

Which of the following transactions would result in an increase in capital employed

Selling inventory at a profit

Writing off a bad debt

Paying a payable in cash

Increasing the bank overdraft to purchase a non-current asset

From the following information regarding the year to 31 August 20X6, what is the accounts payable payment period You

should calculate the ratio using purchases as the denominator.

$

Sales43,000

Cost of sales32,500

Opening inventory6,000

Closing inventory3,800

Trade accounts payable at 31 August 20X64,750

40 days

50 days

53 days

57 days

Which of the following is a ratio which is used to measure how much a business owes in relation to itssize

Asset turnover

Profit margin

Gearing

Return on capital employed

A business operates on a gross profit margin of 331/3%. were $680.Gross profit on a sale was $800, and expenses

What is the net profit margin

3.75%

5%

11.25%

22.67%