Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Consolidation Statement of Financial Position: Non Current Asset

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

consolidation statement of financial position

NON CURRENT ASSET


$000
PROPERTY PLANT AND EQUIPMENT 74000 0
Good will (W3) 15000
other intangable asset 10000
investment in associate 7700

CURRENT ASSET

current asset 35100

TOTAL ASSET 141800

EQUITY AND LIABILITIES

EQEUITY 50000
Retained earning 35200

NON CONTROLLING INTEREST (W4) 7900

NON CURRENT LIABILITY


Dferred tax 23000

CURRENT LIABILITY 25700


141800
osition
W1 GROUP STURCTURE
80% OF SARACEN

W2 NET ASSET AT SUBSIDIARY


At Accquision At Reporting post accq reserve
SHARE CAPITIAL 10000 10000 0
Retained earning 12000 18000 -6000
F.V adj 4000 4000 0
dep -1000 1000
F.V integable asset 3000 3000 0
amortisation -500 500
29000 33500 4500

W3 GOOD WILL

consideration cash at accq 32000


deffered 5000
less non current asset at accq -29000
NCI AT Accq 7000
15000

W4 NCI

NCI at acq 7000


post acq reserve 900
7900

W5 GROUP RETAINED EARNING

parent R.E 34900


post acq reserve 3600
augusta post acq reserve -200
AUGUSTA impairment loss -2500
PUP -600
finance cost of deferred consid -400
35200

(w6) INVESTMENT IN ASSOCIATES

consideration paid in cash 10000


share of post acq profit 200
impairment -2500
7700

You might also like