Basics - Financial Accounting, The
Basics - Financial Accounting, The
Basics - Financial Accounting, The
Research Methods
Nigel Edley
Semiotics
Daniel Chandler
Sport Management
Robert Wilson and Mark Piekarz
Sports Coaching
Laura Purdy
Translation
Juliane House
Financial Accounting
Ilias G. Basioudis
Financial Accounting
The Basics
Ilias G. Basioudis
First published 2019
by Routledge
2 Park Square, Milton Park, Abingdon, Oxon OX14 4RN
and by Routledge
52 Vanderbilt Avenue, New York, NY 10017
Routledge is an imprint of the Taylor & Francis Group, an informa business
© 2019 Ilias G. Basioudis
The right of Ilias G. Basioudis to be identified as author of this work
has been asserted by him in accordance with sections 77 and 78 of the
Copyright, Designs and Patents Act 1988.
All rights reserved. No part of this book may be reprinted or reproduced or
utilised in any form or by any electronic, mechanical, or other means, now
known or hereafter invented, including photocopying and recording, or in
any information storage or retrieval system, without permission in writing
from the publishers.
Trademark notice: Product or corporate names may be trademarks or
registered trademarks, and are used only for identification and explanation
without intent to infringe.
British Library Cataloguing-in-Publication Data
A catalogue record for this book is available from the British Library
Library of Congress Cataloging-in-Publication Data
Names: Basioudis, Ilias G. (Ilias Grigorios), author.
Title: Financial accounting: the basics / Ilias G. Basioudis.
Description: Abingdon, Oxon; New York, NY: Routledge, 2019. |
Series: The basics | Includes bibliographical references and index.
Identifiers: LCCN 2018040269 | ISBN 9781138605503 (hardback) |
ISBN 9781138605510 (pbk.) | ISBN 9780429468063 (ebook)
Subjects: LCSH: Accounting. | Financial statements.
Classification: LCC HF5636 .B38 2019 | DDC 657—dc23
LC record available at https://lccn.loc.gov/2018040269
Typeset in Bembo
by codeMantra
Contents
Preface vi
Glossary 374
Index 386
Preface
Educators will also find this book valuable for a number of reasons:
Finally, this book will also benefit both educators and students of
advanced financial accounting modules who require an efficient
means of revisiting and revising the fundamental aspects of financial
accounting.
The current edition of the book by Routledge has only included
the basics of financial accounting. Like any subject, the basics
are the most important. The students must understand what they
are doing, why they are doing it, and how they should go about do-
ing it. This edition of the book includes two new chapters on cash
flow statements and financial statement analysis. If you have any
other suggestions and comments, you can contact the publishers
in the first instance.
If you are looking for the fun and challenge of self-practicing,
self-testing, or preparing for a financial accounting examination,
then this book is designed to help you. You can check your own
standard, monitor your progress, and learn things that you hadn’t
picked up from your main textbook. Assessing and revising system-
atically the knowledge gained in the subject matter is an important
and critical step in your understanding of financial accounting, and
this book will assist you in accomplishing this. Most importantly, this
book can be used to explicitly guide you in your study and to assist
you in judging your strengths and weaknesses more often than not.
One final point: Before you start reading or attempting to tackle
any questions from this book, I want you to arm yourself with
a thick pad of blank A4 paper, a pen, and possibly a calculator,
because this is a practical subject, and I want you to “doodle” as
little as possible and be “engaged” with the subject matter as much
as possible. Remember, novels are meant to be read in bed or in
front of the TV or computer screen, but not this kind of book! In
Preface ix
The financial statements are the end product of the accounting pro-
cess: They portray the company in financial terms, and they relate to
a specific date or cover a specific period of business activity.
3. How much cash has the business generated and spent during the
period?
à Then you look at the Cash Flow Statement.
Equally,
OE = OC + P ( or, − L ) + NC – D
It is usual to rearrange the above relationship to provide a formula
for calculating the profit (P) or loss (L) made by a business during
a period.
the gross profit for the period. The difference between gross profit
and other expenses, where gross profit exceeds expenses, is the net
profit (or net income). Where expenses exceed the gross profit, the
difference is the net loss for the period.
Profit/Loss is the net amount earned by income-producing ac-
tivities (after taking away the expenses) and kept for use in the
business.
The Statement of Cash Flows lists cash payments and receipts for a
period and shows the mechanisms within a business that generate
and absorb cash. It provides information as to the liquidity and sol-
vency of a business.
The statement is accompanied by a number of reconciliations
and a series of notes which disclose the movements of inventory,
receivables, and payables as part of a business’s normal operations.
It is published in a prescribed format.
Note that the SPL and the SFP do not provide us with any in-
formation about the source and disposition of the cash (apart from
the opening and closing cash and bank balances in the SFP).
Short questions:
Question
Ilias starts a business and introduces capital of £10,000. He also ob-
tains a loan of £6,000 to purchase non-current assets. What is the
amount of his opening net assets?
6 Financial statements
Answer:
The accounting equation states that:
Equity = Assets – Liabilities (= Net Assets )
So Ilias’s equity (capital) is £10,000 and his net assets are therefore
also £10,000.
Similarly, total assets are £16,000, and total liabilities are
£6,000, so the net assets are only £10,000.
-------------------------------
Question
A company has the following assets and liabilities on 31 December:
Premises £30,000; Trade payables £4,000; Inventory £9,000;
Amounts owed for rent on 31 December £900; Cash in hand
£2,500; Balance at bank overdrawn £3,400; Trade receivables
£3,600; Equipment £5,000.
a. How much is the company worth – i.e. what is its capital (eq-
uity) on 31 December?
b. If, six months later, the capital has increased by £4,000, what
reasons could account for this?
c. If, six months later, the capital has decreased by £2,000, what
could be the reasons for this decrease?
Answer:
a. By using the accounting equation [Equity = Assets – Liabilities],
we get £41,800.
b. Profits or introduction of new capital.
c. Losses or drawings of capital by owner(s).
-------------------------------
Question
The owner of a business introduced NC of £8,000 during the year
and withdrew £2,500 cash for his private use. The profit earned
by the business in the period was £68,500. If the net assets at the
beginning of the period were £100,000, what were the closing net
assets?
Financial statements 7
Answer:
The “changes in owners’ equity” equation states that:
OE = OC + P + NC – D
OC equals the net assets at the beginning of the period, which is
£100,000. So,
OE = £100,000 + 68,500 + 8,000 – 2,500
= £174,000
Therefore, the OE at the end of the period is £174,000, which
equals the closing net assets of the business.
-------------------------------
Question
An owner introduced NC of €15,000 during the year and with-
drew a monthly salary of €2,000. If the net assets on 1 January
and 31 December of the same year were €85,000 and €73,000,
respectively, what profit or loss was made by the business in the
period?
Answer:
The “changes in owners’ equity” equation states that:
OE = OC + P ( or, – L ) + NC – D, so
P ( or, – L ) = OE – OC – NC + D
= €73,000 – 85,000 – 15,000
+ 24,000 ( €2,000 × 12 months )
= – €3,000
So, the business made a loss of €3,000.
-------------------------------
Question
The SFPs of a business on 1 July 20x8 and 30 June 20x9 show net
assets of £85,000 and £105,000, respectively.The profit for the year
for this business is £15,000. The owner made regular cash drawings
of £200 per month and also withdrew goods for her own personal
8 Financial statements
use on several occasions during the year. On 1 May 20x9, she won
the national lottery and put all of her winnings into the business
as NC. What is the amount by which the cost of goods withdrawn
by the owner exceeds or falls short of the amount of her national
lottery win?
Answer:
The “changes in owners’ equity” equation states that:
OE = OC + P ( or, –L ) + NC – D.
Break the drawings (D) into two parts: D1 = cash drawings, and
D2 = goods withdrawals. So, the equation becomes:
OE = OC + P + NC – ( D1+ D2 ) , so
NC–D2 = OE – OC – P + D1
= £105,000 – 85,000 – 15000
+ 2400 ( £200 × 12 months )
= £7,400.
So, the goods withdrawn fall short of the national lottery winnings
by £7,400, or the NC invested into the business (national lottery
winnings) exceeds the goods withdrawn by £7,400.
-------------------------------
Question
Alan sets up a business. Before he actually sells anything, he has
bought the following:
He did not pay in full for the goods for resale and still owes €400
for them. He borrowed €3,000 from a friend for the business. Af-
ter the above transactions, he has €100 cash in hand and €700 in
the bank.
Calculate the OE of the business.
Financial statements 9
Answer:
Use the accounting equation:
EQUITY= ASSETS - LIABILITIES
Assets €
Motor vehicles 2,000
Premises 5,000
Inventory 1,000
Bank account 700
Cash 100
8,800
LIABILITIES
Loan 3,000
Trade payable 400
3,400
EQUITY = €8,800 – €3,400 = €5,400.
-------------------------------
Question
The following table shows the cumulative effects of a succession of
separate transactions on the assets and liabilities of a business.
Identify clearly and as fully as you can what transaction has
taken place in each case. Do not copy out the table, but use the
reference letter for each transaction.
TRANSACTION A B C D E F
ASSETS £000 £000 £000 £000 £000 £000 £000
Buildings 80 80 80 80 80 80 80
Equipment 78 78 88 88 88 88 88
Inventory 33 38 38 36 36 36 36
Trade receivables 42 42 42 42 42 31 31
Bank 14 14 11 14 10 21 18
247 252 259 260 256 256 253
10 Financial statements
LIABILITIES
AND CAPITAL
Capital 126 126 126 127 127 127 124
Loan 75 75 82 82 82 82 82
Trade payables 46 51 51 51 47 47 47
247 252 259 260 256 256 253
Notes:
1. Notice that “Capital” is the business equity and is dealt with as a single item (any
profits or drawings will affect this balance).
2. There are two possible answers to transaction “F”; try to identify both.
Answer:
A. Purchase of inventory costing £5,000 on credit terms.
B. Purchase of new equipment costing £10,000. This was partly
financed by a loan of £7,000.
C. Inventory costing £2,000 has been sold for £3,000 cash. The
profit of £1,000 has been added to the capital.
D. Paid £4,000 to payables.
E. Received £11,000 cash from receivables.
F. Either (a) paid business expenses of £3,000 in cash, thus
reducing profit;
or (b) proprietor withdrew £3,000 from the business.
-------------------------------
QUESTIONS
Answers to most questions are at the end of this chapter.
Question 1
Red Horse and Associates, a firm of real estate agents, had the
following transactions represented during September.
Question 2
A business had the following transactions, among others, during
May.
Question 3
Indicate the effect of each of the following transactions upon
the total assets of a business by using one of the appropriate
phrases as below:
12 Financial statements
Question 4
1. The owner’s equity of Shun Connery is $150,000 and is
equal to one-quarter the amount of total assets. What is
the amount of total liabilities?
2. The assets of Pierce Brosman amounted to $60,000 on 30
June 20x7 but increased by $35,000 by 30 June 20x8. During
the same year, liabilities decreased by $5,000 and drawings
amounted to $10,000. If the owner’s equity on 30 June 20x7
was $20,000, then what was the profit for the year ended 30
June 20x8 and the owner’s equity as of 30 June 20x8?
3. On 30 June 20x8, the assets of Daniel Creg were $75,000.
One year later, the assets had increased to $100,000 and
the owner’s equity was $55,000. Liabilities were $20,000
greater on 30 June 20x9 than they had been on 30 June
20x8. What was the owner’s equity on 30 June 20x8?
Question 5
Study carefully the following SFPs and state the transactions
that resulted in each change.
LondonCarRental Ltd
Statement of Financial Position
as of 03 as of 04 as of 05 as of 06 as of 07 as of 08
March 20x9 March 20x9 March 20x9 March 20x9 March 20x9 March 20x9
€ € € € € € € € € € € €
Current assets
Bank 700 200 --- 4,000 2,000 1,500
Receivables 1,050 1,050 1,050 1,050 1,050 1,050
Inventory 5,900 7,650 5,900 7,150 5,900 6,950 5,900 10,950 5,900 8,950 5,900 8,450
Non-current assets
Land and
buildings 45,000 45,000 45,000 45,000 45,000 45,000
Office
equipment 3,500 48,500 3,500 48,500 4,000 49,000 4,000 49,000 8,000 53,000 8,000 53,000
Financial statements
13
14
Current liabilities
Bank --- --- 300 --- --- ---
Financial statements
Payables 1,500 1,500 1,000 1,000 1,000 1,300 1,000 1,000 3,000 3,000 3,000 3,000
Non-current liabilities
Mortgage on
land and
buildings 40,000 40,000 40,000 40,000 40,000 40,000
14,650 14,650 14,650 18,950 18,950 18,450
Owner’s equity
Capital 14,650 14,650 14,650 18,950 18,950 18,950
Less:
Drawings --- --- --- --- --- 500
14,650 14,650 14,650 18,950 18,950 18,450
Financial statements 15
Question 6
You are given the following information for a retailer, George
Mikael, as of 30 June 20x0:
Question 7
On 31 October 20x1, Mobile Centre Ltd, owned by Alex
Fergusons, had the following assets and liabilities:
Current assets
Non-current
assets
Total assets
Liabilities
Current liabilities
Non-current
liabilities
Financial statements 17
Total
liabilities
Owner’s equity
Capital – Alex
Fergusons
Question 8
Twelve months ago, Linda Evangelischa decided that she
wanted to grow grapes and eventually produce wine. The
business is called The Model’s Vineyard Ltd, and the transac-
tions below are for the year ended 30 June 20x3.
Transactions:
20x2–20x3:
July 2 An account in the name of the business
was opened and an amount of cash
capital deposited.
Sept. 15 Purchased land and sheds for $125,000,
paying $35,000 cash as the deposit
and a mortgage from the bank for the
balance. Repayments to the bank are to
begin in one year’s time.
18 Financial statements
Bank
Land and sheds
Farm equipment
Farm supplies
Mortgage
NET ASSETS
Owner’s equity
Capital, Linda
Evangelischa
Financial statements 19
Question 9
Harrison Fords is the owner of Fine Artist Ltd, and during
November, the following transactions occurred:
Required:
Question 10
David Bowies, a sole trader, has extracted the following trial
balance as of 31 January 20x7.
Required:
1 . Prepare the SPL for the year ended 31 January 20x7, and
2. Prepare the SFP as of that date.
Question 11
The following transactions are for Drew Barrynore, who began
a business named Hollywood’s Acting Training Ltd.The business
began on 1 July 20x4 and has been operating for one month.
Transactions:
20x4
July 1 The owner opened an account in the name of
the business, depositing $67,000 in cash.
8 The owner purchased a bus to allow picking
up young students. She paid $45,000 in cash
for the vehicle.
18 Equipment was purchased on credit on 30-day
terms. The cost of equipment was $7,500.
22 Financial statements
Required:
Loan
Trade payables
Net assets
Owner’s equity
Capital, Drew Barrymore
Financial statements 23
Question 12
The following transactions relate to Aston Products Ltd,
owned by Al Pacinhio.
20x6
June 1 Commenced business with the following: cash
$2,000; vehicle $3,000; land and buildings
$35,000; office furniture $800; shop fixture and
fittings $3,000; inventory $10,000; mortgage
on land and buildings $30,000; and loan from
Coventry Building Society $12,000.
2 Bought a van from Allen Ford – paid a deposit
of $1,000. The remaining $4,000 was financed
by HFI Finance Ltd.
3 Withdrew $100 from the business bank account
for personal use.
4 Paid $2,000 of the loan from Coventry
Building Society.
5 Purchased office furniture for $750.
6 Purchased shop fittings for $340.
7 Raised short-term bank loan of $3,000.
8 Paid payables $150.
9 Contributed another vehicle worth $5,000 and
$2,500 cash to the business.
10 Reduced the mortgage by $3,000.
Required:
Question 13
Enrique Inklesias, a sole trader, extracted the following trial
balance from his books at the close of business on 31 July
20x9:
Dr Cr
£ £
Purchases and sales 6,500 12,870
Capital 1 August 20x8 2,470
Bank 1,430
Cash 50
Discounts allowed and 480 330
received
Returns inwards 250
Returns outwards 190
Rent, rates, and insurance 650
Fixtures and fittings 3,800
Delivery van 900
Receivables and payables 3,970 2,540
Wages and salaries 3,030
General office expenses 200
19,830 19,830
Required:
Answers
Answer 1
Requirement 1:
Requirement 2:
Requirement 3:
Requirement 4:
Requirement 5:
Answer 2
Requirement 1:
Requirement 2:
Requirement 3:
Requirement 4:
Requirement 5:
Requirement 6:
Answer 3
Requirement 1:
Answer 4
Requirement 1:
Liabilities = $450,000
Requirement 2:
Profit = $50,000
Owner’s equity = $60,000
Financial statements 27
Requirement 3:
Answer 5
Requirement 1:
20x9
March 4 Paid payables €500.
5 Bought €500 of office equipment with cash.
6 The owner(s) contributed €4,300 to the
business.
7 Bought €4,000 of office equipment, paying
€2,000 cash and the balance on credit.
8 The owner(s) withdrew €500 for personal use.
Answer 6
Requirement 1:
George Mikael
Retailer
Statement of Financial Position
as of 30 June 20x0
$ $ $
Assets
Cash at bank 4,000
Trade receivables 12,000
Inventory on hand 16,000
Buildings 16,000 48,000
Less:
Liabilities
Accrued expenses 2,000
Trade payables 10,000
Mortgage 8,000 (20,000)
Equity
Capital 1 July 20x9 22,800
Plus profits
1 July 20x9–30 June 20x0 7,200
30,000
Less: Drawings (2,000)
Capital/equity 30 June 20x0 28,000
Answer 7
No solution, for students to attempt.
Answer 8
Requirement 1:
Bank 49,000
Land and sheds 125,000
Farm equipment 38,000
Farm supplies 8,000
220,000
Mortgage 90,000
Answer 9
Requirement 1:
Current assets
Inventory 1,700
Cash 500
Trade receivables 800 3,000
Current liabilities
Bank overdraft * 4,500
Trade payables 1,500 6,000
Long-term liabilities
Loan 15,000 15,000
28,000
Equity-Capital
(23,000 + 5,000) 28,000
* Bank: 23,000 + 30,000 – 30,000 – 3,000 + 2,500 – 3,500 – 9,500 – 4,000 –
15,000 + 5,000 = (4,500).
Answer 10
Requirement 1:
Expenses:
Telephone and internet 1,000
Salaries 15,200
Rent 7,200
Insurances 600 24,000
Net profit 3,000
Requirement 2:
Current assets
Trade receivables 8,100
Bank 3,900
Cash 100 12,100
Current liabilities
Trade payables 1,900 1,900
55,700
Equity
Capital 52,700
Profit for the year 3,000
55,700
Answer 11
No solution is given for this question. Students should attempt
to answer it themselves.
Financial statements 31
Answer 12
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 13
Requirement 1:
Enrique Inklesias
Statement of Profit or Loss as of July 20x9
£ £
Sales 12,870
Return inwards (250) 12,620
Purchases 6,500
Return outwards (190) (6,310)
Gross profit 6,310
Discounts received 330
Expenses:
Discounts allowed 480
Rent, rates, and 650
insurance
Wages and salaries 3,030
General expenses 200 (4,360)
Net profit 2,280
Requirement 2:
Enrique Inklesias
Statement of Financial Position as of 31 July
£ £
Non-current assets
Motor vans 900
Fixtures and fittings 3,800 4,700
Current assets
32 Financial statements
Current liabilities
Bank 1430
Trade payables 2,540 3,970
4,750
Equity
Capital 2,470
Profit for the year 2,280
4,750
2
Processing accounting
information
an entry on the DEBIT side is: an entry on the CREDIT side is:
Trial balance
• A trial balance lists all accounts of a business, with their balances
at the end of the period.
• It is divided between accounts with debit balances and credit
balances.
• The total of debit and credit balances must be the same (check
by entering on the trial balance the balance of each account and
then add each side).
Questions
Answers to most questions are at the end of this chapter.
Question 1
The transactions below are for the business Consulting Ser-
vices Ltd owned by Jere Duckin. The business began on 1
September 20x8 and has been operating for one month. The
following transactions took place in the month of September:
36 PROCESSING ACCOUNTING INFORMATION
20x8
Sept. 2 The owner’s initial investment for the
business to commence was $85,000 cash.
7 A small shop costing $50,000 was purchased
and was paid for with a cheque.
14 Office equipment costing $14,500 was
purchased and paid for with cash.
19 Shop fittings and furniture costing $5,600 were
purchased on credit from Real Furniture Ltd.
28 A loan for $15,000 was obtained from a local
branch of the NatWest Bank. The money was
used to purchase a motor vehicle. The loan
repayments begin on 1 December 20x8.
30 $3,000 was paid to Real Furniture Ltd for the
fittings and furniture purchased on the 19th.
Required:
BANK
38 PROCESSING ACCOUNTING INFORMATION
Question 2
Interflow Plumbing Services Ltd began operating from its
head office in Birmingham three months ago. Transactions re-
lating to these three months have been as follows:
20x7
Sept. 5 The owner, Simon Collin, invested £155,000
of his own money for the business.
13 He purchased a small office and warehouse for
£145,000. A deposit of £35,000 was paid and
a mortgage for the balance was taken out from
HSBC Bank.
28 Office furniture costing £24,000 was
purchased from PC World Ltd on credit.
Oct. 5 Five vans were purchased from Motor Centre
Ltd. Credit of £85,000 was arranged with the
car company while the balance of the purchase
cost, £29,000, was paid for with cash.
PROCESSING ACCOUNTING INFORMATION 39
Required:
Bank
PROCESSING ACCOUNTING INFORMATION 41
Question 3
You employ a very inexperienced bookkeeper who, since you
started in business a few days ago, has recorded the following
in your accounts:
42 PROCESSING ACCOUNTING INFORMATION
Cash Account
£ £
Sept. 1 Capital 12,000 Sept. 3 Office 700
furniture
Sept. 7 Machinery 1,000 Sept. 16 Office 100
furniture
Sept. 25 Capital 2,000 Sept. 16 Strong 4,550
Tools Ltd.
Sept. 28 Bank 3,500
Sept. 30 Machinery 1,500
Capital Account
Sept. 1 Cash £12,000 Sept. 25 Cash £2,000
Office Furniture
Sept. 16 Cash £100 Sept. 3 Cash £700
Machinery
£
Sept. 7 Cash 1,000
Sept. 30 Cash 1,500
Tools
Sept. 12 ST Ltd. £5,000
Bank Account
Sept. 28 Cash £3,500
Required:
Cash Account
£
Capital Account
Office Furniture
Machinery
£
44 PROCESSING ACCOUNTING INFORMATION
Tools
Bank Account
Current assets
Bank
Cash
Current liabilities
Trade payables
Net assets
Equity/Capital
PROCESSING ACCOUNTING INFORMATION 45
Question 4
1. Show the accounts involved in the transactions below un-
der the five main headings of the financial statements (i.e.
assets (A), liabilities (L), equity/capital (C), revenue (R),
and expenses (E)):
Question 5
Show the general journal entries that are needed to record
the following transactions of Johnson’s Cleaning Services Ltd.
Question 6
Even though a business’s trial balance balanced, the following
errors have been detected.You are required to prepare the cor-
recting journal entries.
Question 7
The trial balance of Copying Specialist Service Ltd as of 31
July 20x8 was as follows:
PROCESSING ACCOUNTING INFORMATION 47
20x8
August 4 Purchased photocopy supplies, $150.
7 Cash fees for photocopying, $50.
12 Receipts from debtor, $4,000.
13 Billed customers for photocopying services,
$8,000.
16 Cash fees for photocopying, $80.
Paid fortnightly accounts:
Vehicle expenses $250
Wages $1,000
Office expenses $310
48 PROCESSING ACCOUNTING INFORMATION
Required:
Question 8
Five general ledger accounts are shown below in the
T-account format. Describe the transactions that took place
following the recording of double entries as per below:
Discount Received
£
(c) 40
Question 9
Below is a list of transactions for July 20x6 for Painting Job
Done Ltd in its first month of operations.
20x6
July 1 Elton Johnie invested €10,000 cash to start
Painting Job Done Ltd. He also borrowed
€5,000 from his bank as an interest-only loan
for three years.
3 Rented a shop and paid €440 rent for the first
month.
5 Purchased painting equipment for €2,800 cash
and bought supplies on credit for €1,120.
6 Purchased a second-hand van as a work vehicle
for €5,500 cash.
8 Paid €550 in advance for newspaper and online
advertising.
10 Billed clients €2,400 for completed work.
13 Billed clients €900.
50 PROCESSING ACCOUNTING INFORMATION
Required:
Question 10
Dixens Ltd, a wholesaler of electrical equipment, starts a busi-
ness on 1 January with £100,000 in cash.The following trans-
actions took place in January:
Required:
Question 11
A university undergraduate student has extracted the follow-
ing trial balance.
Note: The amounts are correct per the ledger accounts but
entered under the incorrect headings of debit balances or
credit balances.
52 PROCESSING ACCOUNTING INFORMATION
Trial Balance
Dr Cr
£ £
Capital 51,000
Premises 37,000
Motor Vehicles 8,000
Office Equipment 4,000
Sales 16,400
Purchases 9,200
Rates 1,100
Wages and Salaries 4,100
Insurances 500
General Expenses 1,100
Trade Receivables 6,700
Trade Payables 5,000
Advertising 700
48,300 96,500
Required:
Question 12
David Becham, a sole trader, does not have any accounting
background, but he has managed to extract the following trial
balance from the books of his business as of 30 November
20x9:
PROCESSING ACCOUNTING INFORMATION 53
Dr Cr
£ £
Purchases 4,990
General Office Expenses 990
Bank Overdraft 1,880
Sales 10,880
Wages and Salaries 1,880
Cash in Hand 90
Sundry Receivables 6,100
Sundry Payables 1,990
Office Furniture 2,900
Capital Account 1st December 20x8 ???
18,830 12,870
Required:
Answers
Answer 1
Requirement 1:
Requirement 2:
Bank
Capital 85,000 Shop 50,000
Equipment 14,500
Trade Payables 3,000
PROCESSING ACCOUNTING INFORMATION 55
Shop
Bank 50,000
Office Equipment
Bank 14,500
Fittings & Furniture
Trade Payables 5,600
Loan
Motor Vehicle 15,000
Motor Vehicle
Loan 15,000
Answer 2
No solution is given for this question. Students should attempt
to answer it themselves.
56 PROCESSING ACCOUNTING INFORMATION
Answer 3
Requirement 1:
Cash Account
£ £
Sept. 1 Capital 12,000 Sept.3 Office furniture 700
Sept. 25 Capital 2,000 Sept.7 Machinery 1,000
Sept.16 Office furniture 100
Sept.16 Strong Tools Ltd. 4,550
Sept.28 Bank 3,500
Sept.30 Machinery 1,500
Capital Account
Sept. 1 Cash £12,000
Sept. 25 Cash £2,000
Office Furniture
Sept. 3 Cash £700
Sept. 16 Cash £100
Machinery
£
Sept. 7 Cash 1,000
Sept. 30 Cash 1,500
Tools
Sept 12 ST Ltd. £5,000
PROCESSING ACCOUNTING INFORMATION 57
Requirement 2:
Current assets
Bank 3,500
Cash 2,650
Current liabilities
Payables 450
Net assets 14,000
Equity/Capital 14,000
58 PROCESSING ACCOUNTING INFORMATION
Answer 4
Requirement 1:
Current assets
Cash at bank
Trade receivables
Decorating supplies
Premises
Motor vehicles
Current liabilities
Trade payables
Loan
Owner’s equity
Capital
Drawings
Revenue
Service fees
E xpenses
Requirement 2:
Answer 5
Requirement 1:
GENERAL JOURNAL Dr Cr
$ $
a Cash at bank 2,000
Computer equipment 5,000
Capital 7,000
b Cash at bank 1,283
Cleaning fees 1,283
c Inventory of cleaning materials 766
Trade payables 766
d Cleaning tools 240
Cash at bank 240
e Cleaning equipment 10,000
Cash at bank 2,500
Loan 7,500
f Dry cleaning 70
Cash at bank 70
g Wages 810
Cash at bank 810
h Drawings 200
Cash at bank 200
i Drawings 80
Inventory of cleaning 80
materials
j Trade receivables 1,500
Cleaning fees 1,500
PROCESSING ACCOUNTING INFORMATION 61
Answer 6
Requirement 1:
GENERAL JOURNAL Dr Cr
($) ($)
a Rent 495
Cash at bank 495
b Rent 210
Insurance 210
c Cash at bank 180
Trade payables 90
Trade receivables 90
d Trade receivables 200
Fees revenue 200
e Drawings 100
Bank loan 100
Answer 7
Requirement 1:
Requirement 2:
Answer 8
Requirement a:
Requirement b:
Requirement c:
Answer 9
Requirement 1:
Requirement 2:
Requirement 4:
Liabilities
Trade payables 400
Bank loan 5,000 5,400
Net assets 10,160
Owner’s equity
Capital – E. Johnie 10,000
Add: Net profit 1,260
11,260
Less: Drawings 1,100 10,160
Answer 10
Requirement 1:
Cash
£ £
01-Jan Capital 100,000 02-Jan Premises 35,000
09-Jan Sales 6,100 07-Jan Bank 25,000
07-Jan Bank 5,500
savings
14-Jan Van 67
expenses
17-Jan Wages 500
26-Jan Wages 450
30-Jan General 1,000
expenses
30-Jan Balance c/d 38,583
106,100 106,100
01-Feb Balance b/d 38,583
Premises
£
02-Jan Cash 35,000 30-Jan Balance c/d 35,000
Bank Savings
07-Jan Cash 5,500 30-Jan Balance c/d 5,500
01-Feb Balance b/d 5,500
Bank
£ £
11-Jan Cash 25,000 11-Jan Advertising 1,140
13-Jan Motor van 4,500
14-Jan Van expenses 180
14-Jan Van expenses 350
19-Jan Machinery 940
25-Jan Internet 40
30-Jan Balance c/d 17,850
25,000 25,000
01-Feb Balance b/d 17,850
Motor Vans
13-Jan Bank 4,500 30-Jan Balance c/d 4,500
01-Feb Balance b/d 4,500
Machinery
19-Jan Bank 940 30-Jan Balance c/d 940
01-Feb Balance b/d 940
Trade Receivables - Small Electrical Shop Ltd.
21-Jan Sales 3,100 30-Jan Balance c/d 3,100
01-Feb Balance b/d 3,100
PROCESSING ACCOUNTING INFORMATION 69
Trade Receivables - Dr X
29-Jan Sales 8,500 30-Jan Balance c/d 8,500
01-Feb Balance b/d 8,500
Purchases
£
05-Jan CU 8,500 30-Jan SPL* 10,000
Supplies
23-Jan CU 1,500
Supplies
10,000 10,000
Sales
£ £
30-Jan SPL 17,700 09-Jan Cash 6,100
21-Jan Small 3,100
electrical
Shop Ltd.
29-Jan Dr X 8,500
17,700 17,700
Advertising
£ £
11-Jan Bank 1,140 30-Jan SPL 1,140
Van Expenses
£ £
14-Jan Cash 180 30-Jan SPL 597
14-Jan Bank 350
14-Jan Bank 67
597 597
70 PROCESSING ACCOUNTING INFORMATION
Wages
£ £
17-Jan Cash 500 30-Jan SPL 950
26-Jan Cash 450
950 950
Internet
£ £
25-Jan Bank 40 30-Jan SPL 40
General Expenses
£ £
30-Jan Cash 1,000 30-Jan SPL 1,000
* SPL = Statement of Profit or Loss
Requirement 2:
Expenses:
Advertising 1,140
Van Expenses 597
Wages 950
Telephone 40
General Expenses 1,000 3,727
Net Profit 3,973
PROCESSING ACCOUNTING INFORMATION 71
Requirement 3:
Current Assets
Trade receivables 11,600
Bank 17,850
Bank savings 5,500
Cash 38,583 73,533
Current Liabilities
Trade payables 10,000 10,000
103,973
Equity
Capital 100,000
Profit for the year 3,973
103,973
72 PROCESSING ACCOUNTING INFORMATION
Answer 11
Requirement 1:
Trial Balance
Dr Cr
£ £
Capital 51,000
Premises 37,000
Motor vehicles 8,000
Office equipment 4,000
Sales 16,400
Purchases 9,200
Rates 1,100
Wages and salaries 4,100
Insurances 500
General expenses 1,100
Trade receivables 6,700
Trade payables 5,000
Advertising 700
72,400 72,400
Answer 12
Requirement 1:
Lower-of-cost-or-market-value
(LCM) method
Having identified the cost of closing inventory at the end of the pe-
riod, based on one of the inventory valuation methods, the account-
ant has to undertake two further principal investigations which are
concerned with the “saleability” of the items contained in the clos-
ing inventory figure. These are:
Under the LCM method (or rule), a market-price test is run where
the current market price (NRV – what it could be sold for) is com-
pared with the historical cost derived under one of the three inven-
tory valuation methods (i.e. the figure currently shown in closing
inventory).
Under the LCM method, the lower of the two is conservatively
selected as the basis for the valuation of inventory.
Thus, if the NRV is lower than the cost, then the accountant
needs to adjust the inventory downwards, and the NRV must be
the amount shown in the accounts for that inventory.
Reminder: Accounting standards assert that “Provision is made
for all known liabilities (expenses or losses), whether the amount
of these is known with certainty, or is a best estimate in the light
of the information available”.
So, the adjustments made will take the form of an allowance
(or, a provision) – in the interests of prudence and conservatism.
In order to achieve the desired value of inventory, an estimate of
the amount of inventory must be written off.
The bookkeeping is as follows:
Journal entries:
Ex ample:
Based on the historical cost and NRV figures of the following in-
ventory items, what will be the amount of closing inventory shown
in the Statement of Financial Position (SFP)?
Inventory item Cost NRV
A 1,200 1,000
B 1,000 1,100
C 850 600
£3,050 £2,700
Answer:
Inventory item Cost NRV LCM method
A 1,200 1,000 1,000
B 1,000 1,100 1,000
C 850 600 600
£3,050 £2,700 £2,600
So, the amount of closing inventory shown in the SFP would
be £2,600.
where:
A + B = goods available for sale; and
C = inventory left over at the end of accounting year.
1. First In, First Out (FIFO): Using this method, we assume that
components of inventory or goods for resale are used in the
order in which they are received from suppliers, i.e. we assume
that the earlier inventories held are the first to be sold.
2. Last In, First Out (LIFO): This involves the opposite assumption,
so using this method, we assume that the latest inventories held
are the first to be sold.
3. Weighted Average Cost (WAC): Using this method, we assume
that purchase prices change with each new delivery of goods,
and as a result, the average price of the inventories held is con-
stantly changed too. Under this method, each batch of inventory
at any moment is assumed to have been purchased at the average
price of all inventories held at that moment.
where:
CR = transportation (delivery) costs to move the goods from
the supplier (seller) to the buyer;
PR = unsuitable purchases (goods) returned to the supplier (seller);
PA = when the buyer receives a deduction (an allowance) from
the amount owed to the supplier; and
PD = when the buyer receives a deduction from the amount owed
to the supplier by making an early payment to the supplier.
10. Carriage outwards (or freight-out) is paid by the seller and is not
part of the cost of the inventory. Instead, carriage outwards is the
expense of delivering goods to customers, and as such it appears
in the operating (other) expenses in the SPL.
11. Also bear in mind the following formula, which computes net sales
(see also the “Credit Sales and Discounts” section in Chapter 5):
Short questions:
Question
Aston Ltd’s inventory valuation excludes a number of free samples
from potential customers. They would normally cost £100 and
could probably be sold to Aston Ltd’s customers for £150. What
is the effect on the company’s profit of excluding this inventory?
Accounting for inventories 79
Answer:
The profit is stated correctly, as it is correct to exclude free samples
from the inventory valuation. Besides, applying the LCM method, it
is clear that the lower of cost and NRV is nil.
---------------------------
Question
Madona’s inventory valuation includes certain damaged goods
(clothes) at their original cost of £11,655. These could be repaired
at a cost of £1,570 and sold for £12,150. What is the effect on
Madona’s profit of including these clothes at cost?
Answer:
The NRV of that inventory is £10,580 (£12,150 − £1,570),
and since the NRV is lower than the cost, the inventory should
be adjusted downwards and valued at £10,580 instead of £11,655.
Hence, the effect of error is to overstate profit by that amount.
---------------------------
Question
The following details are taken from the books of Harison Fords Ltd:
¥ ¥
Purchases 35,610 Opening inventory 2,100
Returns inwards 990 Carriage outwards 2,990
Closing inventory 4,870 Carriage inwards 1,430
Calculate the business’s cost of goods sold.
Answer:
The calculation is:
Cost of goods sold = Opening inventory + (Purchases + Carriage
Inwards) – Closing inventory = 2,100 + (35,610 + 1,430) - 4,870 =
¥34,270
Note: Returns inwards are sales returns and as such a reduction
in sales, and thus they do not affect the cost of goods sold. Carriage
outwards is a distribution expense in the SPL and is therefore un-
related to the above calculation.
---------------------------
80 Accounting for inventories
Questions
Answers to most questions are at the end of this chapter.
Question 1
Suppose a division of a computer manufacturing company has
these inventory records for January 20x6
Required:
Question 2
Required
Question 3
Calculate the missing SPL amounts for each of the following
companies (amounts adapted, and in millions):
Question 4
X Ltd, maker of DVDs and computer consumables, reported the
following comparative SPL for the years ended 30 September
20x5 and 20x4:
X Ltd
Statement of Profit or Loss
Years ended 30 September 20x5 and 20x4
20x5 20x4
Sales revenue.............. £249,000 £222,000
Cost of goods sold:
O pening
inventory................ £18,000 £11,000
Purchases................ 75,000 64,000
Cost of goods
available.................. 93,000 75,000
Closing inventory..... (19,000) (18,000)
C ost of goods sold.... 74,000 57,000
Gross profit................. 175,000 165,000
Operating expenses..... 130,000 123,000
Net profit................... £45,000 £42,000
Accounting for inventories 83
Question 5
Babycare’s accounting year ends each 31 January. Assume you
are dealing with a single Babycare store in Leamington Spa,
Warwickshire, and that the following transactions need to be
recorded: opening inventory in 20x5 of 20,000 units that cost
a total of £1,200,000. During the year, the store purchased
goods on credit as follows:
Required
Question 6
Silect Ltd, a fabric manufacturer, began March with 73 metres
of fabric that cost €23 per yard. During the month, Silect
made the following purchases:
Required
Question 7
Pizza Hat’s records include the following accounts with regard to
purchases of plastic glasses as of 31 December of the current year:
Required:
Question 8
Dexons Ltd reported these data (adapted; amounts in billions):
Required:
Question 9
The House of Frazer Department Stores Ltd operates a
number of department stores in the United Kingdom. Let’s as-
sume that the company’s accounting year ends each 31 January.
The store in London had an opening inventory in year
20x1 of 55,000 units that cost £1,650,000. During the year,
the store purchased goods on credit as follows:
Required
Question 10
Assume the Harrots store in London began in July with 50
(thousand) goods that cost £19.00 each.The sale price of each
of these goods was £36.00. During July, Harrots completed
these inventory-relevant transactions:
Accounting for inventories 87
Required:
Question 11
Trade Cars Ltd had opening inventory in February of 150 car
wheels that cost £77.00 each. During February, the garage
made the following purchases:
Required:
3. How much income tax would Trade Cars Ltd save during
February by using LIFO versus FIFO? The income tax
rate is 31%.
Question 12
The records of Fordie Car Manufacturer Ltd include the follow-
ing for a line of car exhausts on 31 March of the current year:
Required:
Question 13
The extract SPL of Air Control Specialists Ltd is as follows
(in millions):
Required:
Question 14
UK Airways Ltd is nearing the end of its first year of opera-
tions. The company made inventory purchases of €745,000
during the year as follows:
Sales for the year are 5,500 units for €1,500,000 of sales
revenue. Expenses other than cost of goods sold and in-
come taxes are €185,000. The directors of the company
are undecided about whether to adopt the FIFO or the
LIFO inventory valuation method (assuming there is a
choice).
The company has storage capacity for 5,000 additional
units of inventory. Inventory/stock prices are expected to
stay at €160.00 per unit for the next few months. The di-
rectors are considering purchasing 1,000 additional units
of inventory at €160.00 each before the end of the year.
They wish to know how the purchase would affect net
income under both FIFO and LIFO. The income tax rate
is 31%.
Required:
Question 15
Assume a Parda factory outlet store began in August 20x9
with 65 units of goods that cost £140 each. The sale price
of these units was £270. During August, the store completed
these inventory transactions.
Accounting for inventories 91
Required:
Question 16
Accounting records for The Best Pie Ltd include the following
information for the year ended 31 December 20x8 (amounts
in thousands):
Closing inventory, 31 December 20x7.................. £ 390
Purchases of goods (on credit).............................. 3,100
Sales of goods – 80% on credit; 20% in cash......... 4,500
Closing inventory at the lower of FIFO cost or
market value, 31 December 20x8 610
Required:
Question 17
You have found a source which can supply you with popular
movies in DVDs at £2.50 each (normal retail price £7.99
plus). As a student, and being inexperienced, you see an oppor-
tunity to make some extra spending money by buying these
DVDs and then reselling them to your own family, friends, and
colleagues and to their friends. After some deliberation, you
decide to purchase a supply of DVDs (at £2.50 each) and sell
them at £4.50.
Over the next two weeks, the following purchases and
sales take place:
Week 1 No. of DVDs bought No. of DVDs sold
Monday 20
Tuesday 6
Wednesday 8 2
Thursday 3
Friday 7
Week 2
Monday 10
Tuesday 15 4
Wednesday 19
Thursday 6
Friday 4
Required:
Answers
Answer 1
Requirement 1:
Cost of
goods
available for
sale 3,590 3,590 3,590
Closing
inventory (900) (720) (808)
Cost of
goods sold 2,690 2,870 2,782
Gross profit 6,310 6,310 6,218
Operating
expenses 2,900 2,900 2,900
Operating
income: £3,410 £3,230 £3,318
94 Accounting for inventories
Computations:
Opening 100 × £8 = £800
inventory:
Purchases (60 × £9) + (150 × £9) + (90 × £10)= £2,790
Closing inventory
FIFO: 90* × £10 = £900
LIFO: 90 × £8 = £720
WAC: 90 × £8.975** = £808 (rounded from £807.75)
*Number of units in closing inventory = 100 + 60 + 150 + 90 − 90 − 310 = 90.
**£3,590/400 units† = £8.975 per unit.
†Number of units available = 100 + 60 + 150 + 90 = 400.
Requirement 2:
Answer 2
Requirement 1:
Requirement 2:
a.
Inventory
Balance b/d 36,000 339,500 Cost of goods sold (COGS)
Trade payables 352,500 49,000 Balance c/d
96 Accounting for inventories
Requirement 3:
Requirement 4:
Answer 3
a. £1,691 (Let a = opening inventory;
a + £6,254 – £1,399 = £6,546, so
a = £1,691)
b. £14,910 (£21,456 – £6,546)
d. £20,855 (£31,329 – £10,474)
Note: Must solve for d before determining c.
c. £12,461 (Let c = Net purchases;
£9,876 + c – £1,482 = £20,855, so
c = £12,461)
e. £8,663 (£18,726 – £10,063)
f. £3,992 (£997 + £2,995)
g. £761 (Let g = Closing inventory;
£433 + £1,325 – g = 997, so
g = £761)
ASTA
Statement of Profit or Loss
Year ended 31 December 20xx
(Millions)
Net sales £3,992
Cost of goods sold:
Opening inventory £ 433
Net purchases 1,325
Cost of goods available 1,758
Closing inventory (761)
Cost of goods sold (997)
Gross profit 2,995
Operating expenses (1,256)
Income before tax 1,739
Income tax expense (£1,739 × 0.31) (539)
Net income (profit) £1,200
98 Accounting for inventories
Answer 4
After the adjustment and correction in the SPL, X Ltd actu-
ally has not performed as well in 20x5 as in 20x4, with net
profits down from £48,000 to £39,000. The understatement
of inventory at the end of 20x4 caused 20x4 net profit to be
understated.Then this same error caused 20x5 net profit to be
overstated, giving the false impression that profits were higher
in 20x5. In reality, net profit was down in 20x5 by £9,000
(despite the increase in the sales revenue).
X Ltd
Statement of Profit or Loss
Years ended 30 September 20x5 and 20x4
20x5 20x4
Sales revenue £249,000 £222,000
Cost of goods sold:
Opening
inventory £24,000 £11,000
Net
purchases 75,000 64,000
Cost of goods
available 99,000 75,000
Closing
inventory (19,000) (24,000)*
C ost of goods
sold 80,000 51,000
Gross
profit 169,000 171,000
Operating
expenses 130,000 123,000
Net profit £ 39,000 £ 48,000
*£18,000 + £6,000 = £24,000.
Accounting for inventories 99
Answer 5
Requirement 1:
Inventory.................................... 11,500,000
Trade payables..................... 11,500,000
Trade payables............................. 11,190,000
Cash................................... 11,190,000
Cash........................................... 5,300,000
Trade receivables......................... 11,100,000
Sales revenue....................... 16,400,000
Cost of goods sold...................... 12,100,000
Inventory............................ 12,100,000
[£6,300,000 + £3,250,000 +
£1,950,000 + (10,000 units ×
£60*)]
Operating expenses..................... 3,500,000
Cash (£3,500,000 × 0.75)....... 2,625,000
Accrued expenses
(£3,500,000 × 0.25). 875,000
Income tax expense.................... 240,000
Accrued income tax................ 240,000
(£16,400,000 – £12,100,000
– £3,500,000) × 0.30 =
£240,000
*£1,200,000 / 20,000 units = £60 per unit
100 Accounting for inventories
Requirement 2:
Inventory
Balance b/d 1,200,000 COGS 12,100,000
Purchases 11,500,000 Balance c/d 600,000
Balance b/d 600,000
Requirement 3:
Answer 6
Requirement 1:
1. W
AC:
Closing inventory: €13,963 / 478 = €29.21 per unit;
60 × €29.21 = €1,753
Cost of goods sold: €13,963 − €1,753 = €12,210
2. FIFO cost:
Closing inventory: (44 × €35) + (16 × €32) = €2,052
Cost of goods sold: €13,963 − €2,052 = €11,911
3. LIFO cost:
Closing inventory: (60 × €23) = €1,380
Cost of goods sold: €13,963 − €1,380 = €12,583
Requirement 2:
The cost of goods sold for Silect Ltd is highest under LIFO
because (a) the company’s prices are not falling, and (b) LIFO
assigns to the cost of goods sold the cost of the latest inventory
purchases. When unit prices are rising, the latest inventory
prices are the highest, and that makes the cost of goods sold
the highest under LIFO.
Requirement 3:
Answer 7
Requirement 1:
Pizza Hat
Statement of Profit or Loss
Year ended 31 December 20xx
WAC FIFO LIFO
Accounting for inventories
Requirement 2:
When inventory unit prices are not falling, then using the
LIFO method minimises income tax, as the cost of goods sold
is highest (gross profit is lowest).
Answer 8
Requirement 1:
Dexons Ltd
Statement of Profit or Loss (amounts in billions)
Years ended 20x8, 20x7, and 20x6
20x8 20x7 20x6
Net sales revenue................ € 37 € 34 € 31
Cost of goods sold:
Opening inventory......... € 5 €2 €2
Purchases........................ 25 24 22
Cost of goods available.... 30 26 24
Closing inventory........... (4) (5) (2)
Cost of goods sold.......... 26 21 22
Gross profit......................... 11 13 9
Operating expenses............. 10 9 8
Net profit........................... € 1 €4 €1
Requirement 2:
Requirement 3:
Answer 9
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 10
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 11
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 12
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 13
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 14
Requirements 1 and 2:
UK Airways Ltd
Statements of Profit or Loss
FIFO LIFO
Sales revenue € 1,500,000 € 1,500,000
Cost of goods sold
Opening
inventory € 0 € 0
Purchases
(6,000 units) 745,000 745,000
Cost of goods
available 745,000 745,000
Closing inventory
(1,000 units) (80,000)* (50,000)*
Cost of goods
sold 665,000 695,000
Gross profit 835,000 805,000
Operating
expenses 185,000 185,000
Profit before tax
expense 650,000 620,000
Tax expense
(€650,000 × .31) 201,500
(€620,000 × .31) 192,200
Net profit for the
year € 448,500 € 427,800
*Computations: Closing inventory: FIFO 500 units at €160.00 = €80,000; LIFO
500 units at €100.00 = €50,000.
106 Accounting for inventories
Requirement 3:
Answer 15
Requirements 1 and 2:
Periodic system
Cost of goods sold:
Opening inventory (65 × £140)............. £9,100
Purchases: 80 × £141 = £11,280
18 × £142 = 2,556 13,836
Cost of goods available............................ 22,936
Closing inventory (FIFO)
41 × £141 = £5,781
18 × £142 = 2,556 (8,337)
Cost of goods sold.................................. £14,599
Answer 16
No solution is given for this question. Students should attempt
to answer it themselves.
108 Accounting for inventories
Answer 17
Requirement 1
For some current assets (e.g. inventory), their costs are matched to
the single period in which the associated revenues are recognised.
But what about assets that are not used up quickly (i.e. within a year)?
entire life of the asset. It is the difference between the total ac-
quisition cost and the predicted residual value.
• The estimated useful life of the asset. This is the number of years
before an asset wears out or becomes obsolete, whichever comes
first (also known as the economic life of the asset). This is nor-
mally measured in terms of years or in terms of units of service
provided by the asset.
• The residual value of the asset. This is the amount predicted to
be received from sale or disposal of a non-current asset at the
end of its useful life (also known as disposal value, scrap value,
salvage value, or terminal value).
Dr Depreciation expense
Cr Allowance (or provision) for depreciation
Journal entries:
A disposal-of-non-current-asset account is opened:
Dr Cash (or bank or receivables)
Cr Disposal of non-current assets
Short questions:
Question
Indicate whether the following payments are “capital expenditure”
or “revenue expenditure”.
Answer:
Capital expenditure: 1 and 7
Revenue expenditure: 2, 3, 4, 5, and 6
-----------------------------
Question
Classify the following items as “capital expenditure” or “revenue
expenditure”.
Answer:
Capital expenditure: b*
Revenue expenditure: a, c, and d
*(b) Installation costs (and legal fees) are usually regarded as part of
the cost of the asset.
-----------------------------
Question
An asset costs ¥15,000, has a residual value of ¥1,000, and an es-
timated useful life of five years. Using the straight line method of
depreciation, what is the asset’s NBV after one year?
NON-CURRENT ASSETS AND DEPRECIATION 115
Answer:
Depreciable amount: ¥15,000 − ¥1,000 = ¥14,000
Annual depreciation charge: ¥14,000 / 5 = ¥2,800
NBV after one year: 15,000 − 2,800 = ¥12,200
-----------------------------
Question
An asset costs £15,000, has a residual value of £1,000, and an es-
timated useful life of five years. Using the straight line method of
depreciation, what is the asset’s NBV after three years?
Answer:
Depreciable amount: £15,000 − £1,000 = £14,000
Annual depreciation charge: £14,000 / 5 = £2,800
NBV after three years: 15,000 − (2,800 × 3) = £6,600
-----------------------------
Question
An asset costs €15,000, has a residual value of €1,000, and an esti-
mated useful life of five years. Using the reducing balance method
and a 40% rate per annum, what is the asset’s NBV after one year?
Answer:
Depreciation charge in the first year: €15,000 × 40% = €6,000
NBV after one year: 15,000 − 6,000 = €9,000
-----------------------------
Question
An asset costs $15,000, has a residual value of $1,000, and an esti-
mated useful life of five years. Using the reducing balance method
and a 40% rate per annum, what is the asset’s NBV after three
years?
Answer:
Depreciation charge in the first year: $15,000 × 40% = $6,000
NBV after one year: $15,000 − $6,000 = $9,000
116 NON-CURRENT ASSETS AND DEPRECIATION
-----------------------------
Question
An asset costs $15,000, has a residual value of $1,000, and an esti-
mated useful life of five years. Using the reducing balance method
and a 40% rate per annum, what is the profit or loss made in the
second year if the asset is disposed of for $5,000?
Answer:
NBV after two years (see above): $5,400
So, loss on disposal of $400 is made.
-----------------------------
Question
A small business has the following balances, appearing in the books
as of 1 April 20x7:
Answer:
Motor vehicles (at cost)
£ £
Balance b/d 43,800 12,000 Disposal account
Bank 8,500
Trade-in 5,500 45,800 Balance c/d
57,800 57,800
So, the SFP figure for the cost of motor vehicles is £45,800 on 31
March 20x8.
Motor vehicles
Allowance for depreciation
£ £
Disposal account 15,300 Balance b/d
(2 × 20% × £12,000) 4,800 9,160 Charge for the year
Balance c/d 19,660 - (£45,800 × 20%)
24,460 24,460
So, the SFP figure for the accumulated depreciation on motor v ehicles
is £19,660 on 31 March 20x8.
-----------------------------
Question
The balance in the buildings account is €400,000, whilst the SFP
shows the book value of the buildings at €217,600. The notes to the
financial statements indicate that straight line depreciation is used
for all plant assets and that residual values are estimated at 5% of cost.
The estimated life of the buildings is 25 years.What is the age of the
asset in question, providing all assets were acquired at the beginning
of the year?
118 NON-CURRENT ASSETS AND DEPRECIATION
Answer:
€400,000 × 0.95 = €380,000 depreciable amount
€380,000 / 25 = €15,200 annual depreciation
€400,000 − €217,600 = €182,400 balance in accumulated depreciation
€182,400 / €15,200 = 12 years old
-----------------------------
Question
The following balances appeared in the SFP of Addax Limited on
31 March 20x1.
£
Plant and equipment – cost 840,000
Accumulated depreciation 370,000
Questions
Answers to questions are at the end of this chapter.
Question 1
Kayne West’s accounting year end is on 31 December. On 1
January 20x7, he purchased a vehicle for £1,000 with an ex-
pected useful life of three years and an estimated residual value
of £343.
Required:
Question 2
Fairy Ltd commenced business on 1 January 20x6 with two
vehicles – X and Y – costing £9,000 and £12,500 respectively.
On 21 April 20x7, vehicle X was written off in an accident
and Fairy Ltd received £500 from the insurance company
later in the year. On 1 May 20x7 the business purchased an-
other vehicle (vehicle H) which cost £15,000.
The business’s policy is to charge a full year’s depreciation
in the year of acquisition and no depreciation in the year of
disposal.
122 NON-CURRENT ASSETS AND DEPRECIATION
Required:
Show the relevant SPL and SFP extracts for the three years up
to 31 December 20x6, 31 December 20x7, and 31 December
20x8 assuming that:
Question 3
Northeast Drycleaning Service Ltd has the following accounts
on 31 May 20x8.
£
Machinery and plant 500,000
Allowance for depreciation on motor vehicles 400,000
Required:
Machinery disposals
Depreciation expense
124 NON-CURRENT ASSETS AND DEPRECIATION
Question 4
Mr Flo Rida owns a small factory and uses the reducing bal-
ance method of depreciation for plant with a 60% write off
each year, and maintains a plant account to record all entries
concerning the plant.
An extract from the SFP as of 31 July 20x8 is as follows:
Plant A/c
20x7 £ 20x7 £
01 Aug. Cost 01 Aug. Allowance
balance for depre
b/d 391,000 ciation b/d 137,500
20x8 20x8
30 Apr. Allowance 30 Apr. Cost of
for depre plant sold 45,000
ciation on
plant
sold 28,200
09 May Assets 31 July Depreciation
purchased for the year 71,810
(at cost) 110,000
31 July Balance 31 July Balance
c/d 181,110 c/d 456,000
710,310 710,310
Required:
Plant account
126 NON-CURRENT ASSETS AND DEPRECIATION
Depreciation expense
Question 5
Britney Speers’s accounting year end is on 31 December. On
31 December 20x8, her business had the following balances:
£
Motor vehicles 50,000
Allowance for depreciation on motor vehicles 24,500
Required:
Vehicles – cost
Vehicles – Disposal
128 NON-CURRENT ASSETS AND DEPRECIATION
Question 6
The accounting year end of Phillipps Ltd is on 31 May. On
31 May 20x8, the business had the following balances on the
motor vehicles account:
£
Motor vehicles at cost 30,300
Less: depreciation 7,100
NBV 23,200
Required:
Answers
Answer 1
Requirement 1:
Annual depreciation:
For 20x7: 30% of £1,000 = £300
For 20x8: 30% of (£1,000 − £300) = £210
For 20x9: 30% of [£1,000 − (£300 + £210)] = £147
20x9 20x9
31 Dec. Balance c/d 657 1 Jan. Balance b/d 438
31 Dec. Depreciation
expense
account 219
657 657
20x0
1 Jan. Balance b/d 657
20x9 20x9
31 Dec. Balance c/d 657 1 Jan. Balance b/d 510
31 Dec. Depreciation
expense
account 147
657 657
20x0
1 Jan. Balance b/d 657
Answer 2
Requirement 1:
Loss on disposal of X:
20x7 (£9,000 − £1,800) − £500 = £6,700
Accumulated depreciation:
20x6 £4,300
20x7 £4,300 − 1,800 + £5,500 = £8,000
20x8 £8,000 + £5,500 = £13,500
Fairy Ltd
Statement of Profit or Loss as of 31 December
20x6 20x7 20x8
£ £ £
Depreciation expense 4,300 5,500 5,500
Loss on disposal of
vehicle X – 6,700 –
NON-CURRENT ASSETS AND DEPRECIATION 133
Fairy Ltd
Statement of Financial Position as of 31 December
20x6 20x7 20x8
£ £ £
Non-current assets
Motor vehicles at cost 21,500 27,500 27,500
Less: accumulated
depreciation 4,300 8,000 13,500
NBV 17,200 19,500 14,000
Requirement 2:
20x7
Vehicle Y: 20% × (£12,500 − £2500) = £2,000
Vehicle H: 20% × £15,000 = £3,000 £5,000
20x8
Vehicle Y: 20% × (£12,500 − £2,500 −
£2,000) = £1,600
Vehicle H:20% × (£15,000 − £3,000) = £2,400 £4,000
Loss on disposal of X:
20x7 (£9,000 − £1,800) − £500 = £6,700
Accumulated depreciation:
20x6 £4,300
20x7 £4,300 − 1,800 + £5,000 = £7,500
20x8 £7,500 + £4,000 = £11,500
134 NON-CURRENT ASSETS AND DEPRECIATION
Fairy Ltd
Statement of Profit or Loss as of 31 December
20x6 20x7 20x8
£ £ £
Depreciation expense 4,300 5,000 4,000
Loss on disposal of
vehicle X – 6,700 –
Fairy Ltd
Statement of Financial Position as of 31 December
20x6 20x7 20x8
£ £ £
Non-current assets
Motor vehicles at cost 21,500 27,500 27,500
Less: accumulated
depreciation 4,300 7,500 11,500
NBV 17,200 20,500 16,000
Answer 3
Requirement 1:
Machinery disposals
20x7 £ 20x7 £
31 Dec. Machinery 31 Dec. Cash
and plant 250,000 190,000
31 Dec. Profit on 31 Dec. Allowance
sale 115,000 for
depreciation 175,000
365,000 365,000
Depreciation expense
20x8 £ 20x8 £
31 May Allowance 31 May SPL 115,000
for
depreciation 115,000
Requirement 2:
Answer 4
Requirement 1:
Plant account
20x8 £ 20x8 £
01 Aug. Balance b/d 456,000 10 Nov. Disposals a/c 80,000
20x9 20x9
16 June Bank 110,000 31 July Balance c/d 486,000
566,000 566,000
01 Aug. Balance b/d 486,000
80,000 80,000
Depreciation expense
20x9 £ 20x9 £
31 July Allowance 31 July SPL 229,705
for
depreciation* 229,705
* Depreciation expense for the year:
(274,890 − 2,048) × 60% = 163,705
110,000 × 60% = 66,000
£229,705
Answer 5
Requirement 1:
Depreciation on
disposals:
31 March 20% × 10,000 × 3/12 = 500
20x9 − Vehicle A:
30 September 20% × 8,000 × 9/12 = 1,200
20x9 − Vehicle B:
Depreciation on
acquisitions:
31 March 20% × (3,750 + 5,250) × 9/12 = 1,350
20x9 − Car Z:
1 May 20x9 − Van: 20% × 7,500 × 8/12 = 1,000
Depreciation on
remainder:
20% × (50,000 – 10,000 – 8,000) = 6,400 £10,450
Vehicles – cost
20x9 £ 20x9 £
01 Jan. Balance b/d 50,000
31 Mar. Bank 5,250 31Mar.
Disposal of
car A 10,000
31 Mar. Part exchange 30 Sept. Disposal of
3,750 car B 8,000
01 May Bank 7,500 31 Dec. Balance c/d 48,500
66,500 25,800
20x0
01 Jan. Balance b/d 48,500
NON-CURRENT ASSETS AND DEPRECIATION 139
Vehicles – Disposal
20x9 £ 20x9 £
31 Mar. Vehicle A - 31 Mar. Proceeds –
cost 10,000 part exchange 3,750
30 Sept. Vehicle B - 31 Mar. Allowance for
cost 8,000 depreciation 4,000
30 Sept. Proceeds -
bank 5,100
30 Sept. Allowance for
depreciation 3,600
30 Sept. Profit on 30 Sept. Loss on
disposal disposal
(car B) 700 (car A) 2,250
18,700 18,700
140 NON-CURRENT ASSETS AND DEPRECIATION
Answer 6
Requirement 1:
Depreciation on remainder:
20% × (£30,300 − £3,150 − £9,800 − £4,900) 2,490
6,175
NON-CURRENT ASSETS AND DEPRECIATION 141
Vehicles – cost
20x8 £ 20x8 £
01 June Balance b/d 30,300 30 Sept. Disposal
of saloon
car 3,150
31 Aug. Bank 10,300 30 Nov. Disposal
of mini-bus 9,800
30 Sept. Bank 11,100
20x9 20x9
31 Jan. Bank 9,900 28 Feb. Disposal
of pick-up
truck 4,900
31 May Balance c/d 43,750
61,600 61,600
Credit trade receivables (in other words, we remove the debt from
the business’s books).
If the business receives in subsequent years an amount by the de-
faulted customer (who was already treated as bad debt previously),
then the business has managed to recover a debt previously written
off. The double entry is as follows:
Debit bank or cash account;
Credit bad debt expense account.
Even if a customer has not yet defaulted, a business may have
reasons to suspect that he or she will do so. And even in cases
where there is no specific suspicion, past experience will indicate
to a business that a certain proportion of its debts will never be
collected and the likely level of possible defaulters. To cater to this
situation, an allowance (or a provision) is made, and businesses
may open an account called “allowance for doubtful debts”.
Allowing (providing) for a debt that is doubtful is different from
writing off a debt that is definitely bad. A debt that is merely doubt-
ful should not be written out of the trade receivables account; in
other words, do not make the entry “credit trade receivables”. The
correct double entry when making or increasing an allowance for
doubtful debts is as follows:
Debit bad debts expense account;
Credit allowance for doubtful debts account.
Conversely, when the allowance for doubtful debts is decreas-
ing, the double entry is as follows:
Debit allowance for doubtful debts account;
Credit bad debts expense account (i.e. opposite of the increas-
ing allowance).
The amount entered in the above two double entries is the differ-
ence in the allowance for doubtful debts between the beginning of
the year and the end of the year. The allowance for doubtful debts
at the end of the year represents the level of provision required by
the business, and the adjustment to the existing level of the allow-
ance is done by using one of the above two double entries.
Consequently, the difference in the allowance for doubtful debts
account between the beginning of the year and the end of the year ap-
pears in the SPL as an expense (via the bad debts expense account). The
eventual balance on the allowance for doubtful debts account is shown
as a deduction from trade receivables in the current assets of the SFP.
Finally, when a business decides to write off a defaulted trade
receivable as bad debt against which allowance has already been
Final adjustments to accounts 149
Suspense accounts
A suspense account is a temporary “holding” account into which we
place amounts in order to make the trial balance totals agree. Eventu-
ally, the business must establish the nature of the suspense balance and
make the entries necessary to clear it. Errors concerning relatively
large (“material”) amounts should be found before the SPL and the
SFP are drawn up. If a discrepancy for a smaller amount cannot be
explained, then we do not allow this to delay the preparation of the
final accounts. Instead, a suspense account is drawn up.
There are two fairly common reasons why a suspense account
could be opened:
Short questions:
Question
Springsteen has paid rent of £1,200 for the period 1 January 20x9 to
31 December 20x9. His first accounts are prepared for the ten months
ended 31 October 20x9. What should his first accounts show?
150 Final adjustments to accounts
Answer:
His first accounts should show a rent expense of £1,000 in the SPL,
and a prepayment of £200 as a current asset in the SFP.
-----------------------------
Question
On 1 January 20x9, the accounts of a trader show accrued rent paya-
ble of £800. During the year, she pays rent bills totalling £9,000, in-
cluding one bill for £450 in respect of the quarter ended 31 January
20x0. What is the profit and loss charge for rent for the year ended
31 December 20x9?
Answer:
There is a prepayment of £150 (1/3 × £450) on 31 December
20x9, so the SPL charge for the rent expense is £8,050.
The T-account would look like this:
Rent expense
20x9 20x9
31-Dec Bank 9,000 01-Jan Balance b/d 800
SPL 8,050
Balance c/d 150
9,000 9,000
-----------------------------
Question
A company has made the following payments in respect of electric-
ity and internet expenses:
Answer
1. The company should have accrued an amount in respect of the
months of November and December 20x6, i.e. 2/3 × £450 =
£300 balance brought down (on the credit side).
2. The company should have accrued an amount in respect of the
month of December 20x6, i.e. 1/3 × £495 = £165, but the com-
pany also owed the quarter ended 30 November 20x6 at the end
of the accounting period (since it was paid on 1 F
ebruary 20x7),
and as a result, the accrued amount brought down was (£165 +
£525) £690 balance brought down (on the credit side).
152 Final adjustments to accounts
3. The bill for the quarter ended 31 January 20x8 was paid on 1
November 20x7, but only two-thirds of this bill (i.e. November
and December 20x7) were related to 20x7. Hence, the balance is
a prepayment on 31 December 20x7, that is 1/3 × £630 = £210
balance carried down (on the credit side).
4. The company should have accrued one-third of the bill for the
quarter ended 28 February 20x8, that is, the amount for the
month December 20x7 was not paid by the end of the year;
hence, the amount is 1/3 × £660 = £220. However, the com-
pany also owed the quarter ended 30 November 20x7 at the end
of the accounting period (since it was paid on 1 February 20x8),
and as a result, the accrued amount carried down was (£220 +
720) £940 balance carried down (on the debit side).
5. It should be £150 + 450 + 630 + 630 + 420 = £2,280. The
T-account should look like this:
Electricity expense
20x7 20x7
31-Dec Bank 2,790 01-Jan. Balance b/d 300
SPL 2,280
Balance c/d 210
2,790 2,790
Internet expense
20x7 20x7
31-Dec Bank 2,190 01-Jan. Balance b/d 690
SPL 2,440
Balance c/d 940
3,130 3,130
-----------------------------
Final adjustments to accounts 153
Question
A rent accrual of €450 was treated as a prepayment in preparing
the SPL of a business. What is the effect on the profit for the
year?
Answer
We know that as a rule of thumb, the accruals at the end of the
year are added to the relevant expense accounts, whilst the pre-
payments at the end of the year are deducted from the relevant
expense accounts. With this in mind, and by classing a liability as
an asset, the business has improved the profit figure. In effect, the
business has treated the amount as a €450 increase in profit, in-
stead of a €450 deduction from profit.The net effect is to overstate
profit by €900.
-----------------------------
Question
An electricity accrual of £400 was ignored completely when pre-
paring a trader’s SPL. What is the result of the above?
Answer
Profit was overstated by £400 in the SPL, and current liabilities
understated by £400 in the SFP.
We know that as a rule of thumb, the accruals at the end of
the year are added to the relevant expense accounts. With this
in mind, and by ignoring a liability at the end of the year, the
business has improved the profit figure and reduced the amount
of liabilities.
-----------------------------
Question
Costa’s business had trade receivables of £100 on 1 February 20x7
and £90 on 31 January 20x8. Credit sales amounted to £790 and
cash received from receivables was £770; a bad debt of £10 was
written off. How much discount was allowed to customers during
the year?
154 Final adjustments to accounts
Answer
The discount allowed was £20. The T-account should look like
this:
Trade receivables
01 Feb. Balance b/d 100 Bank 770
Sales 790 Bad debt 10
Discount allowed 20
31 Jan. Balance c/d 90
890 890
-----------------------------
Question
On 1 January 20x8, Scottish Castle Ltd had a balance on receivables
account and an allowance for doubtful debts as follows:
Dr balance $1,840,000
Cr balance $9,200
Answer
There will be total charges of $28,650 in the SPL, and the trade
receivables figure would be $1,562,150 in the SFP.
The calculations are as follows: The remaining receivables af-
ter bad debts at the end of the year is $1,570,000 ($1,600,000 −
30,000). Hence, the allowance for doubtful debts at the end of the
year will be $7,850 ($1,570,000 × 0.5%). There is a decrease in the
allowance for doubtful debts of $1,350, which is a credit entry in
the bad debts expense account. So, overall, the bad debts expense
account has already got a debit entry of $30,000, and the net effect
is a charge of $28,650 in the SPL.
Final adjustments to accounts 155
-----------------------------
Question
A business starts its year with ¥800 in the allowance for doubtful debts
account. At the end of the year, receivables total ¥12,000, of which
¥600 are considered doubtful.What is the effect on the SPL and SFP?
Answer
¥200 is added to profit and the SFP shows trade receivables less
allowance as ¥11,400.
-----------------------------
Question
A business had a suspense account balance of £580 (debit) before
the following errors were detected and corrected:
a. £140 worth of credit sales had been entered on the sales ac-
count but not on the receivables account.
b. A payment of £165 to a payable had been entered in their ac-
count, but the cash book had not received any entry for this
transaction.
Answer
Debit trade receivable £140, credit suspense £140; credit bank
£165, debit suspense £165.
The trade receivables account needs an entry to reflect the in-
crease in debt. This can only be achieved by debiting that account.
The bank account should have had a payment recorded from it.
This can only be achieved by crediting that account. In each case,
the suspense account receives the other half of the double entry.
-----------------------------
156 Final adjustments to accounts
Question
Referring back to the information in the above question, what
would the revised balance on the suspense account be?
Answer
£605 (debit).
£580 (debit) is the opening balance. The account will receive a
credit of £140, reducing the balance to £440 debit, but then a
further debit of £165 will increase the balance to £605 debit.
-----------------------------
Questions
Answers to questions are at the end of this chapter.
Question 1
A business has an accounting year ending on 31 December.
On 31 December 20x7, the records contained the following
accounts:
£
Trade receivables 19,000
Allowance for doubtful debts 1,000
Required:
Question 2
This is a continuation of the above question.
During the year ended 31 December 20x9, business C was
declared bankrupt, and a first payment of £150 was received
by the administrator (this payment was not the final pay-
ment). Business M was also declared bankrupt, and a first
and final payment of £30 was received by the administrator.
Business A paid its debt in full during the year. A further
debt of £350 owed by business R that is included in the re-
ceivables on 31 December 20x9 proved to be bad.
The trade receivables as of 31 December 20x9 were
£22,070. This figure is the final figure of trade receivables
before taking into account bad debts.
Required:
Business M
Business R
Question 3
A business’s allowance for doubtful debts was $900 on 31
December 20x5. During the year ended 31 December 20x6,
the business received $200 from a trade receivable towards
the settlement of a debt of $565, which had been written off
as bad debt by the business in 20x1. This payment of $200
seems to be the final payment of that trade receivable to the
business.
Trade receivables on 31 December 20x6 amounted to
$20,400, and bad debts decided to be written off at the end
of the year are as follows: business A $950, and business X
$450.
The allowance for doubtful debts continues to be 5% of
receivables at the year end.
Required:
Question 4
At the end of the calendar year 20x7, the allowance for doubt-
ful debts account is 2.5% of the trade receivables of £40,000
on that date. During the year 20x8, bad debts of £2,500 were
written off. At the end of calendar year 20x8, the allowance
for doubtful debts is required to be 2.5% against receivables
of £48,000.
In the year 20x9, bad debts of £100 are to be written
off. At the end of calendar year 20x9, an allowance of 0.8%
against receivables of £87,500 is required.
Required:
Question 5
The trade receivables account as of 31 December 20x4 was
£39,800. The allowance for doubtful debts on the same date
was 3.5% of the balance outstanding from receivables.
During 20x5, the company’s sales totalled £350,000, of
which 91% in value was on credit and £318,150 was received
from credit customers in settlement of their debts totalling
£320,000. In addition, £450 was received from a trade re-
ceivable in a settlement of a debt which had been written off
as bad during 20x4.
On 31 December 20x5, the following outstanding debts
were written off as bad: business F £280 and business H
£920.
The allowance for doubtful debts continues to be 3.5% of
receivables at the year end.
Required:
1. Show the double entry for the trade receivables, bad debts,
and allowance for doubtful debts accounts for the year
ended 31 December 20x6.
2. Show the relevant SFP extract.
Question 6
Your local newsagent has an accounting year ending on 31
December. The following amounts have been paid for gas
heating:
Date paid Quarter ended £
20 March 20x4 29 February 20x4 105
28 June 20x4 31 May 20x4 74
30 September 20x4 31 August 20x4 79
5 January 20x5 30 November 20x4 89
25 March 20x5 28 February 20x5 114
Final adjustments to accounts 161
Required:
Question 7
Your local fish and chip shop has an accounting year ending
on 31 December. The following amounts have been paid as
electricity:
Required:
Question 8
Your local internet café has an accounting year ending on 31
December. The following amounts have been paid in respect
of telephone and internet:
Required:
Question 9
A supermarket’s financial year runs from 1 January to 31
December, and the business maintains a combined rent and
rates account. Rent is payable quarterly in advance. Rent was
£4,200 for the 12-month period ended 31 July 20x8 and
£4,440 for the 12-month period ended 31 July 20x9.
The following amounts have been paid in respect of rent:
Required:
Question 10
You are given the balances of the following accounts as of 1
July 20x7:
€
Vehicles (at cost) 14,850
Allowance for depreciation of vehicles 7,510
Rent and rates – accrued 3,100
– prepaid 2,890
164 Final adjustments to accounts
Required:
You are required to show the double-entries for all the ac-
counts above for the year ended 30 June 20x8.
Note: This question requires having studied Chapter 4 of
this book first.
Answers
Answer 1
Requirement 1:
Answer 2
Requirement 1:
£
Specific allowance – business C (£250 − £150) 100
General allowance – (£22,070 − £120 − £350
− £100) × 5% 1,075
Specific plus general allowance 1,175
Business C
20x9 £ 20x9 £
01 Jan. Balance b/d 250 31 Dec. Bank 150
31 Dec. Balance c/d 100
250 250
20x0
01 Jan. Balance b/d 100
Business M
20x9 £ 20x9 £
01 Jan. Balance b/d 150 31 Dec. Bank 30
31 Dec. Allowance 120
150 150
Business R
20x9 £ 20x9 £
01 Jan. Balance b/d 350 31 Dec. Bad debts 350
Final adjustments to accounts 167
20x0
01 Jan. Balance b/d 1,175
Answer 3
Requirement 1:
20x7
01 Jan. Balance b/d 950
Answer 4
Requirement 1:
20x9
01 Jan. Balance b/d 1,200
20x0
01 Jan. Balance b/d 700
170 Final adjustments to accounts
Answer 5
Requirement 1:
Trade receivables
20x5 £ 20x5 £
Balance b/d 39,800 Bank 318,150
Sales Discount allowed
(91% × 350,000) 318,500 (320,000−318,150) 1,850
Bad debts 1,200
Balance c/d 37,100
358,300 358,300
20x6
01 Jan. Balance b/d 1,299
Requirement 2:
Answer 6
Requirement 1:
Answer 7
Requirement 1:
Answer 8
Requirement 1:
Telephone
20x8 £ 20x8 £
01 Jan. Prepayment
b/d 250
01 Feb. Bank 780 31 Dec. SPL 3,170
01 May Bank 795
01 Aug. Bank 795 31 Dec. Prepayment c/d 275
03 Nov. Bank 825
3,445 3,445
20x9
01 Jan. Prepayment
b/d 275
174 Final adjustments to accounts
Internet
20x8 £ 20x8 £
03 Mar. Bank 840 01 Jan. Accrual b/d 280
02 June Bank 825 31 Dec. SPL 3,405
01 Sept. Bank 855
01 Dec. Bank 870
31 Dec. Accrual c/d 295
3,685 3,685
20x9
01 Jan. Accrual b/d 295
Answer 9
Requirement 1:
Answer 10
Requirement 1:
20x8 20x8
01 July Prepayment 2,440 01 July Accrual b/d 2,990
b/d
Vehicles – cost
20x7 € 20x7 €
01 July Balance b/d 14,850
20x8 20x8
30 June Bank 9,200 30 June Disposal 5,320
30 June Part 30 June Balance c/d 20,480
exchange 1,750
25,800 25,800
Vehicles – Disposal
20x8 € 20x8 €
30 June Vehicles 30 June Allowance for
- cost 5,320 depreciation 3,690
30 June Profit on Proceeds (part
disposal 120 exchange) 1,750
5,440 5,440
6
Incomplete records
Example
%
Sales 125
(-) COGS 100
GP 25
• If sales, then
• If COGS, then
GP margin % = GP / sales
• If sales, then
• If COGS, then
Short questions:
Question
The following information is available in respect of a sole trader:
€
Drawings 9,500
Net profit for the year 8,000
Capital at the end of the year 25,000
1 The bank account records cheques drawn on the business bank account and
cheques received from customers and other sources. The cash account records
till receipts and any expenses or drawings paid out of till receipts before banking.
2 When cash receipts are lodged in the bank, then debit bank account and credit
cash account.
184 INCOMPLETE RECORDS
Answer
Using the “changes in the owners’ equity” formula, we can derive the
opening capital for the period.
OE = OC + P + NC − D è OC = OE − P − NC + D =
25,000 − 8,000 − 0 + 9,500 = 26,500
So, the business’s opening capital is €26,500.
We can also observe that the net assets of the business (which
equals the owner’s equity) have fallen over the year by £1,500.
-----------------------------
Question
Madona does not keep full accounting records, but the following
information is available in respect of her accounting year ended 31
March 20x9:
£
Trade payables on 1 April 20x8 22,870
Trade payables on 31 March 20x9 19,530
Cash purchases during the year 52,248
Cash paid for goods supplied on credit 81,549
In her SPL for the year ended 31 March 20x9, what will be M
adona’s
figure for purchases?
Answer
We can calculate the missing information with regard to credit pur-
chases as a balancing figure on trade payables account.
In other words, using the trade payables T-account:
Trade payables
£ £
Bank 81,549 22,870 Balance b/d
Balance c/d 19,530 78,209 Purchases
(balancing figure)
101,079 101,079
INCOMPLETE RECORDS 185
Rearranging, we get:
-----------------------------
Question
The following information is available:
£
Sales 300,000
Opening inventory 25,000
Purchases 250,000
Closing inventory 30,000
Answer
a. The COGS is £245,000 and GP is therefore £55,000.
Hence, the markup cost is:
GP / COGS = (£55,000 / £245,000) × 100% = 22.45%.
b. The GP margin is:
GP / Sales = (£55,000 / £300,000) × 100% = 18⅓%
-----------------------------
Question
If sales are £20,000 and the gross profit margin is 20%, what is the
COGS?
186 INCOMPLETE RECORDS
Answer
We first solve the GP margin formula for the unknown gross profit,
as follows:
GP = GP margin × sales = 20% × £20,000 = £4,000,
and therefore,
COGS = sales − GP = £(20,000 − 4,000) = £16,000.
-----------------------------
Question
Fergie is a sole trader. The following information is available in re-
spect of her accounting year ended 31 March 20x9:
Opening Closing
Balance Balance
€ €
Inventory 5,000 1,500
Trade payables 2,500 4,800
Trade receivables 4,000 5,500
Answer
We can calculate the missing information with regard to purchases as
a balancing figure on trade payables account.
In other words, using the trade payables T-account:
Trade payables
€ €
Bank 55,000 2,500 Balance b/d
Balance c/d 4,800 57,300 Purchases
(balancing figure)
59,800 59,800
INCOMPLETE RECORDS 187
-----------------------------
Question
Dixan’s business achieves a gross profit margin of 40% and her COGS
in 20x2 was ¥480,000. All sales are for cash, and her cash account
balance at the start and end of the accounting year were ¥10,000
and ¥8,000, respectively. Cash banked during the year amounted
to ¥610,000, and cash expenses paid directly from the cash account
were ¥22,000. Dixon cannot remember the amount of her own cash
drawings and asks for your help.
Answer:
Solving the GP margin formula, we get
Sales = COGS / (1 − GP margin %) = ¥480,000 / 0.60 = ¥800,000
188 INCOMPLETE RECORDS
Cash account
€ €
Balance b/d 10,000 22,000 Expenses
Sales 800,000 610,000 Bank
170,000 Drawings
(balancing figure)
8,000 Balance c/d
810,000 810,000
-----------------------------
Question
Your local newsagent makes sales of £52,000 and purchases of
£31,000 over the last accounting year. The owner took goods for
his own use costing £455 without paying for them. Closing inven-
tory was valued at its cost of £1,200 and the gross profit margin
achieved is 40% on sales.
What is the cost of the opening inventory?
Answer
We solve the GP margin formula for the unknown gross profit, as
follows:
GP = GP margin × sales = 40% × £52,000 = £20,800.
It follows that COGS (which is sales − GP) = £(52,000 −
20,800) = £31,200.
Hence, using the COGS formula, we derive the missing open-
ing inventory figure as follows:
COGS = opening inventory + purchases − closing inventory
è Opening inventory = COGS − purchases + closing inven-
tory = £(31,200 − (31,000 − 455) + 1,200) = £1,855.
-----------------------------
INCOMPLETE RECORDS 189
Question
Harrison Fords has opening inventory of €30,000 and makes pur-
chases during the year of €340,000. He removes goods costing
€1,500 for his own use, and the business achieves a constant markup
of 20% on cost. Sales for the period are €360,000.
What is Harrison’s closing inventory?
Answer
Using the markup cost formula (GP / COGS) and replacing the
COGS with (sales − GP), we get:
COGS = 5/6 × sales = 5/6 × €360,000 = €300,000.
Hence, using the COGS formula, we derive the missing closing
inventory figure as follows:
COGS = opening inventory + purchases − closing inventory
è Closing inventory = opening inventory + purchases −
COGS = €(30,000 + (340,000 − 1,500) − 300,000) = €68,500.
-----------------------------
Questions
Answers to questions are at the end of this chapter.
Question 1
The trial balance of a business called “Whamm”, a sole trader,
on 1 January 20x7 is as follows:
Debit Credit
£’000 £’000
Inventory 300
Trade receivables 480
Trade payables 150
Repayments - Telephone and internet 34
- Advertising 16
Accruals - Accountant’s fee 12
- Rent and rates 3
190 INCOMPLETE RECORDS
£’000
Owners’ personal withdrawals 80
Depreciation 50
Receipts from customers 1,200
Bad debts written off 6
Payments to suppliers 900
Discounts allowed 10
Payments for: Telephone and internet 90
Advertising 30
Accountant’s fee 25
Rent and rates 13
Public relations service fee 250
£000
Inventory 350
Trade receivables 250
Prepayments – Telephone and internet 40
– Rent and rates 5
Trade payables 190
Accruals – Accountant’s fee 20
– Advertising 10
INCOMPLETE RECORDS 191
Required:
1. You are required to show the double entries for the fol-
lowing accounts for the year ended 31 December 20x7:
bank, trade payables, trade receivables, telephone and in-
ternet, advertising, accountant’s fee, and rent and rates.
2. Prepare Whamm’s SPL for the year.
3. Prepare Whamm’s SFP as of 31 December 20x7.
Question 2
The owner of Bodyshopp, a retailer, does not keep proper
books of accounts, but he was able to supply his accountant
with the following information on 1 April 20x8:
¥
Fixtures and fittings 5,500
Freehold premises 85,000
Trade receivables 5,700
Bank 19,854
Cash 100
Inventory 25,000
Trade payables 7,440
¥
Takings banked 41,200
Interest from private investment received 1,220
Payments to suppliers of goods 44,800
Insurance 360
Rates 450
Advertising 1,240
Light and heat 480
Drawings 3,800
192 INCOMPLETE RECORDS
Cash
¥
Receipts from goods sold 57,150
Cash paid into bank 41,200
Drawings 7,000
Wage payments 8,100
Repairs and decorations 100
Carriage outwards 250
¥
Inventory 21,200
Trade receivables 6,100
Trade payables 6,500
Required:
Question 3
The Fotiades brothers own the SouvlakiHat, a casual Greek
restaurant, but they do not keep a full set of accounting records.
INCOMPLETE RECORDS 193
£ £
1 September 20x8 Purchase of
balance b/d 15,820 delivery van B 16,000
Sale of private Motor vehicle
holiday house 40,000 expenses 1,350
Sale of delivery Advertising 2,560
van A 10,000 Rent and rates 10,200
Receipts from trade Wages 25,000
receivables 121,000 Electricity 390
Payments to
suppliers 105,000
Insurances 550
Drawings 22,000
31 August 20x9
balance c/d 3,770
£186,820 £186,820
3. All receipts are banked and all payments are made from
the business bank account.
4. Discounts received during the year ended 31 August 20x9
from trade payables amounted to £3,100.
5. A trade debt of £540 owing by Meat Suppliers Ltd and
included in the trade receivables on 31 August 20x9 is to
be written off as irrecoverable.
6. It is SouvlakiHat’s policy to provide depreciation at the
rate of 20% per annum on the cost of delivery vans held
at the end of each accounting year; no depreciation is
provided in the year of sale of a delivery van.
Required:
a.
Prepare SouvlakiHat’s SPL for the year ended 31
August 20x9.
b. Prepare SouvlakiHat’s SFP as of 31 August 20x9.
Question 4
Mr Xo owns a retail shop in Birmingham.You prepare annu-
ally the SPL and SFP from records consisting of a bank state-
ment and a file of unpaid suppliers and outstanding receivables.
The following balances were shown on his SFP on 1
August 20x0:
£
Shop fittings (cost £1,250) at net book value 1,000
Inventory in hand 150
Trade receivables 350
Cash at bank 500
Cash float in till 50
Shop trade payables 1,250
INCOMPLETE RECORDS 195
Required:
Answers
Answer 1
Requirement 1:
Bank
£’000 £’000
Trade receivables 1,200 Balance b/d 15
Trade payables 900
Telephone and
internet 90
Advertising 30
Accountant’s fee 25
Rent and rates 13
Public relations
service fee 250
Balance c/d 203 Drawings 80
1,403 1,403
Trade payables
Bank 900 Balance b/d 150
Balance c/d 190 Purchases 940
1,090 1,090
Trade receivables
Balance b/d 480 Bank 1,200
Sales 986 Discount allowed 10
Bad debts 6
Balance c/d 250
1,466 1,466
Advertising
Prepayment b/d 16 SPL 56
Bank 30
Accrual c/d 10
56 56
Accountant’s fee
Bank 25 Accrual b/d 12
Accrual c/d 20 SPL 33
45 45
Requirement 2:
Whamm
Statement of Profit or Loss
For the year ended 31 December 20x7
£’000 £’000
Sales 986
Less: cost of sales
Inventory on 1 Jan. 20x7 300
Add: purchases 940
1,240
Less: inventory on 31 Dec. 20x7 350 890
Gross profit 96
Less: Expenditure
Telephone and internet 84
Advertising 56
Accountant’s fee 33
198 INCOMPLETE RECORDS
Requirement 3:
Whamm
Statement of Financial Position
as of 31 December 20x7
£’000 £’000 £’000
Non-current assets 500
Less: accumulated depreciation
(150 + 50) 200 300
Current assets
Inventory 350
Prepayments (40 + 5) 45
Trade receivables 250 645
Owner’s equity
Capital balance on 1 Jan. 20x7 1,000
Less: net loss 398
602
Less: drawings 80
Balance on 31 Dec. 20x7 522
INCOMPLETE RECORDS 199
Answer 2
Requirement 1:
Bodyshopp
Statement of Profit or Loss for the year ended 31
March 20x9
¥ ¥
Sales 58,000
Less: cost of sales
Inventory on 1 April 20x8 25,000
Add: purchases 43,860
75,890
Less: inventory on 31 March 20x9 21,200 47,660
Gross profit 10,340
Less: expenditure
Insurance (360 − 120) 240
Rates 450
Advertising 1,240
Light and heat 480
Wages (8,100 + 350) 8,450
Repairs and decorations 100
Carriage outwards 250
Discounts allowed 450
Depreciation of fixtures (5,500 × 10%) 550 12,210
Net loss 1,870
Requirement 2:
Bodyshopp
Statement of Financial Position
as of 31 March 20x9
¥ ¥
Non-current assets
Premises 85,000
Fixtures and fittings 5,500
Less: accumulated depreciation 550
89,950
200 INCOMPLETE RECORDS
Current assets
Inventory 21,200
Trade receivables 6,100
Prepaid insurance 120
Bank 11,144
Cash 600 39,164
Owner’s equity
Capital balance on 1 April 20x8 133,714
New capital introduced 1,220
Less: loss for year 1,870
133,064
Less: drawings (3,800 + 7,000) 10,800
Balance on 31 March 20x9 122,264
Workings:
1.
Bodyshopp
Statement of Financial Position as of 1 April 20x8
¥
Fixtures 5,500
Premises 85,000
Trade receivables 5,700
Bank 19,854
Cash 100
Inventory 25,000
141,154
Less: shop payables 7,440
Capital (equity) on 1 April 20x8 133,714
INCOMPLETE RECORDS 201
2.
Bank
¥’000 ¥’000
Balance b/d 19,854 Suppliers 44,800
Takings banked 41,200 Insurance 360
Interest from
private investment 1,220 Rates 450
Advertising 1,240
Light and heat 480
Drawings 3,800
Balance c/d 11,144
62,274 62,274
Cash
Balance b/d 100 Bank 41,200
Takings 57,150 Drawings 7,000
Wages 8,100
Repairs and
decorations 100
Carriage outwards 250
Balance c/d 600
57,250 57,250
Trade Payables
Bank 44,800 Balance b/d 7,440
Balance c/d 6,500 Purchases 43,860
51,300 51,300
Trade Receivables
Balance b/d 5,700 Bank 57,150
Sales 58,000 Discounts allowed 450
Balance c/d 6,100
63,700 63,700
202 INCOMPLETE RECORDS
Answer 3
Requirement 1:
SouvlakiHat
Statement of Profit or Loss for the year ended 31
August 20x9
£ £
Sales 117,960
Less: cost of sales
Inventory on 1 September 20x8 2,700
Add: purchases 107,580
75,890
Less: inventory on 31 August 20x9 2,900 107,380
Gross profit 10,580
Add: discount received 3,100
Profit on sale of van 1,000
14,680
Less: Expenditure
Rent and rates 10,150
Wages 25,000
Motor vehicle expenses 1,350
Advertising 2,560
Electricity 390
Insurances 800
Bad debts 540
Depreciation on vans 3,200 43,990
Net loss 29,310
INCOMPLETE RECORDS 203
Requirement 2:
SouvlakiHat
Statement of Financial Position as of 31 August 20x9
£ £
Non-current assets
Delivery van B at cost 16,000
Less: depreciation for year 3,200
Net book value 12,800
Current assets
Inventory 2,900
Trade receivables (9500 − 540) 8,960
Prepayments 1,300
Bank 3,770 16,930
Workings:
1.
SouvlakiHat
Statement of Financial Position
as of 1 September 20x8
Assets £ £
Motor vans (£22,500 − £13,500) 9,000
Inventory 2,700
204 INCOMPLETE RECORDS
Answer 4
Requirement 1:
Mr Xo
Statement of Profit or Loss for the year ended 31
July 20x1
£ £
Sales (33,045 + 255) 33,300
Less: cost of sales
Inventory on 1 August 20x0 150
Add: purchases 5,490
75,890
Less: inventory on 31 July 20x1 550 5,090
Gross profit 28,210
Less: expenditure
Mr Yhow − Repairs to fittings (310 − 250) 60
Postage and stationery 150
Rent 1,440
Sundry expenses (80 + 20) 100
Wages 13,000
Depreciation on fittings 150
Accountancy charges 100 15,000
Net profit 13,210
Requirement 2:
Mr Xo
Statement of Financial Position as of 31 July 20x1
£ £
Non-current assets
Shop fittings at cost (1,250 + 250) 1,500
Less: accumulated depreciation 400
1,100
Current assets
Inventory 550
206 INCOMPLETE RECORDS
Owner’s equity
Capital balance on 1 August 20x0 800
Add: profit for year 13,210
14,010
Less: drawings (10,400 + 255) 10,655
Balance on 31 July 20x1 3,355
Workings:
1.
Mr Xo
Statement of Financial Position as of 1 August 20x0
£
Shop fittings 1,000
Inventory 150
Trade receivables 350
Bank 500
Cash 50
2,050
Less: shop payables 1,250
Capital (equity) on 1 August 20x0 800
INCOMPLETE RECORDS 207
2.
Bank
£ £
Balance b/d 500 Shop fittings 310
Takings banked 9,850 Suppliers 5,440
Postage and stationery 150
Rent 1,800
Sundry expenses 80
Balance c/d 2,570
10,350 10,350
Cash
Balance b/d 50 Bank 9,850
Takings Drawings (£200 x 52) 10,400
(balancing figure) 33,275 Wages (£250 x 52) 13,000
Balance c/d 75
33,325 33,325
Trade payables
Bank 5,440 Balance b/d 1,250
Balance c/d 1,300 Purchases 5,490
6,740 6,740
208 INCOMPLETE RECORDS
Trade receivables
Balance b/d 350 Bank 33,275
Sales 33,045 Balance c/d 120
33,395 33,395
3.
Depreciation = 10% × (£1,250 + £250) = £150
Aggregate depreciation = £1,250 − £1,000 + £150 = £400
7
Partnerships
• Partnership accounts
• Changes in the structure of a partnership
• Dissolution of partnerships
• Conversion of a partnership to a limited company
Partnership accounts
The main difference between the accounts of a partnership and
those of a sole trader is the need to keep track of the equity stake
of each of the partners. In other words, the equity side of a partner-
ship’s Statement of Financial Position (SFP) is more complicated,
and for this reason, two more accounts are introduced:
The CAPITAL account for each partner contains only the original
capital put into the business by each partner, PLUS any further cap-
ital introduced at a later date MINUS any withdrawals of capital
made by any of the partners.
Balance b/d … … …
capital balance of the sole trader’s business in the SFP, in the case
of a partnership, things are not as simple.
After the SPL has been prepared and the net profit (or loss)
earned by the partnership has been calculated, a Profit and Loss
Appropriation account must be prepared to determine the allocation
of that profit (or loss) between the partners.
If partners have agreed to charge themselves interest on any drawings
made from the partnership, then such interest is debited to the partner’s
current account and credited to the appropriation account, increasing in
this way the profit available for sharing between the partners.
If partners are paid a salary, then it is credited to the partner’s
current account and taken out of the “pool” available for appro-
priation (i.e. the appropriation account is debited). Similarly, if
partners are entitled to interest on their capital account balances and
interest to any loans they have made to the partnership, then each
partner is credited with the interest (on capital and loan) and again
the “pool” is reduced appropriately (i.e. the appropriation account
is debited).
Finally, the remaining amount (i.e., the residual pool of prof-
its or losses) is shared amongst the partners in the agreed profit-
sharing ratio (PSR).
It is worth remembering that the double entry for the items in
the profit and loss appropriation account is on the opposite side of
the partners’ current accounts.
The T-account of the profit and loss appropriation account is as
follows (assuming a partnership of A, B, & C):
Interest on capital
A …
B …
C … …
Share of residual profit
A …
B …
C … …
xxx xxx
2 . ________ _________
Dr Revaluation a/c
Cr Partners’ capital a/c With the net gain in the
_________ _________ partners’ old PSR
or,
_________ ___________
Dr Partners’ capital a/c
Cr Revaluation a/c With the net loss in the
_________ _________ partners’ old PSR
Revaluation account
Dr Partnership of A & B Cr
Decrease in assets Increase in assets
& &
Increase in liabilities Decrease in liabilities
Gain on revaluation Loss on revaluation
capital a/c of partner A capital a/c of partner A
capital a/c of partner B capital a/c of partner B
Goodwill
__________ __________
Dr Goodwill
Cr Partners’ capital a/c With the net gain in the
__________ __________ partners’ old PSR
1. _________ _________
Dr Goodwill
Cr Partners’ capital a/c With the net gain in the
_________ _________ partners’ old PSR
(as before)
2 . _________ _________
Dr Partners’ capital a/c With share of goodwill in
Cr Goodwill the new partners’ PSR
____________ _________
To remove goodwill
from accounts
(i.e. no balance to c/d)
PARTNERSHIPS 215
Note: This method has the effect of charging the new partner with
a premium (or a bonus), in that his/her capital introduced has
been reduced by his/her share of the goodwill. This premium
represents the purchase by the new partner of his/her share of
goodwill.
1. Prepare a set of final accounts from the end of the previous ac-
counting year to the date of dissolution.
2. Sell the assets (or allow partners to take over some or all of the
assets) and collect money from trade receivables.
3. Pay the partnership’s liabilities in the following order: trade pay-
ables, loans, and then any partners’ loans.
4. Close current accounts and transfer to partners’ capital
accounts.
5. Finally, close the partners’ capital accounts and disburse the re-
maining cash to the partners in their PSR.
Dr Realisation account Cr
Transfer of all assets (except cash Allowances for depreciation of
or bank) at book values plant assets
Payment of expenses for Allowance for doubtful debts
dissolution
Any interest paid for early Cash receipts upon dissolution
settlement of loans (e.g. from the sale of assets
and/or collection of trade
receivables)
Any loss on settlement of Any gain on settlement of
liabilities liabilities (e.g. discount received
by trade payables)
Any assets taken over by
partners at the agreed value
(debit partner’s capital account)
Gain on realisation (balancing figure) Loss on realisation (balancing figure)
___________ ____________
Dr Payable a/c Any gains
Cr Realisation a/c (e.g., discount) on
___________ ____________ settlement
___________ ____________
Dr Realisation a/c Share of profit on
Cr Capital a/c realisation
___________ ____________
___________ ____________
Dr Capital a/c Share of loss on
Cr Realisation a/c realisation
___________ ____________
Conversion of a partnership to a
limited company
There are two possibilities of converting a partnership into a limited
company: (a) when a partnership is transferred to a company, and
(b) when a partnership is sold to an existing company.
a. Transfer to a company
In this case, the total fair value of net assets determines the fair
value of any shares issued as consideration. Any difference between
the nominal value of shares issued and the fair value of net assets is
credited to a share premium account.
Case 2: Fair value of shares in consideration and the fair value of
net assets acquired are given.
In this case, goodwill is the difference between the fair value
of consideration given and the total fair value of the separable net
assets acquired.
Short questions:
Question
Dang, Ding, and Dong are partners sharing residual profits in the
ratio 3:2:1. The partnership agreement provides for a salary for
Ding of £35,000 per annum and for interest on capital at the
rate of 10% per annum. The balances on partners’ capital accounts
during the year were as follows: Dang £50,000, Ding £45,000,
and Dong £40,000, and the partnership’s net profit for 20x9 was
£128,000.
Answer
-----------------------------
Question
Alf and Bert are partners in a newsagent business. They share resid-
ual profits in the ratio 3:2 after interest on partners’ capital of 8%
per annum and interest on partners’ drawings of 11% per annum.
Their capital balances in 20x7 were £30,000 and £25,000, respec-
tively, and the current account balances were £4,000 and £1,500,
respectively. The average balances on their drawings accounts were
£40,000 and £45,000. The partnership’s net profit for 20x7 was
£94,000.
Answer
Alf Bert Total
£ £ £
Profit for 20x7 94,000
Interest on capital (2,400) (2,000) (4,400)
Interest on drawings 4,400 4,950 9,350
2,000 2,950 98,950
Residual profits shared 3:2:1 (59,370) (39,580) (98,950)
57,370 36,630 0
2. The net amount of all the sums transferred from the appropria-
tion account to the current account of Alf is £57,370.
-----------------------------
Question
Iliana and Ilias commenced a partnership on 1 January 20x9, each
contributing capital of €25,000, and agreed to share profits equally.
The partnership’s net profit is €9,000 for the period up to 30 June
20x9, and on that date, they are joined in partnership by Iliadae,
who contributes capital of €30,000. At that time, goodwill was
valued at €15,000, and the three partners agree to share profits
equally. They do not wish to retain goodwill in the partnership’s
accounts.
What is the balance on Iliadae’s capital account on 1 July 20x9?
PARTNERSHIPS 221
Answer
QUESTIONS
Answers to questions are at the end of this chapter.
QUESTION 1
Stan and Stuart, partners in a manufacturing business, share
profits and losses equally. They have the following partnership
agreement:
Stan Stuart
£ £
Salaries per annum 70,000 60,000
Interest on fixed capital (per annum) 10% 10%
Required:
Question 2
Dixon, Cowell, and Cooper are in partnership sharing profits
and losses in the ratio 2:2:1, respectively.
During the year ended 31 December 20x5, the net profit
of the firm was €30,538. You are also given the following
information:
Dixon Cowell Cooper
€ € €
Partners’ drawings 6,000 5,500 3,900
Interest on partners’ drawings 180 165 117
PARTNERSHIPS 223
Required:
Question 3
Harisson Fort and Al Pachino, two actors, decided to form a
partnership. They agreed that they would have their own re-
gional selling areas and be responsible for their own sales. The
partnership agreement provided that:
Required:
Question 4
Elisabeth and Philip are in partnership, sharing profits and
losses in the ratio 2:1.
The following trial balance was prepared as of 28 February
20x8:
Dr Cr
$ $
Inventory 1 March 20x7 5,340
Purchases and sales 11,250 28,010
Trade receivables and trade payables 5,000 2,500
Rent, rates, and insurance 650
Fixture and fittings 990
Bad debts 400
226 PARTNERSHIPS
Required:
Question 5
Chip, Dale, and Duck are partners of a trading firm and share
profits and losses in the ratio 3:2:1. The firm’s SFP on 31
December 20x6 was as follows:
£ £
Non-current assets
Freehold premises 25,000
Motor vehicles at cost less
depreciation 19,000
44,000
Current assets
Inventory 12,000
Receivables 15,000
Balance at bank 11,000 38,000
Current liabilities
Payables 8,000 8,000
Net assets 74,000
Partners’ capital accounts £
Chip 36,000
Dale 24,000
Duck 12,000 72,000
Partners’ current accounts
Chip 2,400
Dale Dr (1,600)
Duck 1,200 2,000 74,000
Required:
Question 6
Bill, George, and Obama were partners with capitals of
£80,000, £100,000, and £20,000, respectively. They shared
profits and losses in proportion to their capitals. George
retired from the partnership on 31 December 20x7. The
partnership deed provided that, in the event of dissolution,
goodwill would be valued at three years’ purchase of the av-
erage partnership profits of the last four years. These profits
were £22,900, £34,100, £19,600, and £23,400. The SFP of
the partnership on 31 December 20x8, prior to dissolution,
was:
£ £
Assets
Sundry assets 90,000
Cash 150,000 240,000
Liabilities
Sundry payables 40,000 40,000
Required:
Question 7
Farkha, Sakhira, and Sab are in partnership sharing profits and
losses: Farkha 5/12, Sakhira 1/3, and Sab 1/4. On 1 September
20x9, Sakhira retired from the partnership, and on the same
date, Nazick was admitted to the partnership, introducing cash
of €50,000. From this date, profits are to be shared equally be-
tween the three new partners, and in view of this, Sab agreed
to pay a further €12,000 into the partnership as capital.
The SFP on 31 August 20x9 is as follows:
€ €
Non-current assets
Buildings 100,000
Furniture and fixtures 45,000
145,000
Current assets
Inventory 120,000
Trade receivables 75,000
Bank 95,000 290,000
Capital accounts
Farkha 150,000
Sakhira 120,000
Sab 70,000 340,000
230 PARTNERSHIPS
Current accounts
Farkha 9,000
Sakhira 15,000
Sab 11,000 35,000
375,000
Required:
Question 8
Marshall, Brendan, and Nick are partners and sharing prof-
its or losses in the ratio of 2:1:1, respectively. On 31 July
20x9, they agree to dissolve the partnership. Their SFP ac-
counts as of 31 July 20x9 (i.e. the date of dissolution) are
listed below:
Statement of Financial Position accounts
as of 31 July 20x9
£ £
Capital Marshall 20,000 Premises 28,500
Brendan 14,000 Machinery 16,700
Nick 11,500 Vehicles 3,640
Loan 3,100 Trade receivables 11,950
Trade payables 4,500 Inventory 11,000
Mortgage 18,500
Bank overdraft 190
71,790 71,790
Required:
Question 9
Bonnie and Clyde have been in partnership for several years
sharing profits equally. The partnership accounting year end is
31 December. On 20 February 20x4, they have decided to dis-
solve the partnership. After preparing the SPL for the period
from 1 January 20x4 to 20 February 20x4, the SFP as of the
latter date is as follows:
$ $ $
Assets
Motor vehicles 45,000
Less: allowance for
depreciation 12,200 32,800
Inventory 5,700
Trade receivables 21,800
Less: allowance for
doubtful debts 1,100 20,700
Prepaid expenses 290 26,690
PARTNERSHIPS 233
Less: liabilities
Trade payables 25,490
Bank overdraft 5,000
Bank loan 9,000
Accrued expenses 3,000 42,490
17,000
Required:
Question 10
Theressa and Hilary are in partnership, sharing profits and
losses in the ratio 3:2. On 1 May 20x6, they agree to sell their
business to “Save the Planet” Ltd. The partnership SFP was as
follows:
Current assets
Inventory 17,000
Sundry receivables 21,700
Balance at bank 12,300
51,000
Current liabilities
Sundry payables 13,200
13,200
NET ASSETS 161,000
Capital accounts
Theressa 96,390
Hilary 56,610
153,000
Current accounts
Theressa 3,400
Hilary 4,600
8,000
161,000
PARTNERSHIPS 235
Required:
1 . Realisation account.
2. Bank account.
3. Partners’ capital accounts.
4. The opening SFP of the new company as of 1 May 20x6.
236 PARTNERSHIPS
Answers
Answer 1
Requirement 1:
Requirement 2:
Share of
Balance c/d 81,950 68,850 profits 7,650 7,650
89,150 74,850 89,150 74,850
Balance b/d 81,950 68,850
Requirement 3:
Current assets
Inventory 25,000
Receivables 15,800
Bank 45,000
Cash 5,000
90,800
Current liabilities
Trade payables 3,200
Net assets 197,800
Capital accounts £ £ £
Stan 30,000
Stuart 17,000 47,000
Current accounts
Stan 81,950
Stuart 68,850 150,800
197,800
238 PARTNERSHIPS
Answer 2
Requirement 1:
Workings:
Interest on capital
Dixon: (€35,000 × 6%) + (€10,000
× 6% × 6/12) = €2,400
Cowell: €49,000 × 6% = €2,940
Cooper: (€50,000 × 6%) – (€10,000
× 6% × 6/12) = €2,700
Requirement 3:
Answer 3
Requirement 1:
Requirement 2:
Requirement 3:
Non-current assets £ £ £
Office 10,000
Office equipment 5,000
Less Allowance for
depreciation 500 4,500
Motor Vehicles 18,000
Less Allowance for
depreciation 3,600
14,400
29,900
Current assets
Inventory 25,000
Trade receivables 17,900
Bank 7,800
Cash 300
Advertising prepaid 400 51,400
Current liabilities
Trade payables 14,700
Telephone and
internet accrued 100 14,800
Capital accounts
H 34,000
A 29,000 63,000
Current accounts
H 1,000
A 1,500 2,500
65,500
244 PARTNERSHIPS
Answer 4
Requirement 1:
Expenses
Rent, Rates, Insurance 600
Discounts allowed 750
Bad Debts 400
Wages and Salaries 4,600
General Expenses 920
7,270
Share of profits
Elisabeth 2,400
Philip 1,200
8,890 8,890
PARTNERSHIPS 245
Requirement 2:
Current assets
Inventory 4,340
Trade receivables 5,000
Bank 2,950
Cash 190
Rates prepaid 50 12,530
Current liabilities
Trade payables 2,500
Wages and salaries
accrued 200 2,700
Capital accounts
- Elisabeth 5,000
- Philip 3,000 8,000
Current accounts
- Elisabeth
(3,100 − 520 − 2400) (180)
- Philip (3900 − 410 −
5290 − 1200) 3,000 2,820
10,820
246
ANSWER 5
REQUIREMENT 1:
PARTNERSHIPS
Capital Accounts
Chip Dale Duck Chip Dale Duck
£ £ £ £ £ £
Goodwill (out) 13,500 --- 4,500 Balance b/d 36,000 24,000 12,000
Current a/c --- 1,600 --- Goodwill (in) 9,000 6,000 3,000
Loan a/c --- 14,200 --- --- --- ---
Cash --- 14,200 --- --- --- ---
Balance c/d 31,500 --- 10,500 --- --- ---
REQUIREMENT 2:
Answer 6
Requirement 1:
Requirement 2:
Goodwill
£ £
Capital a/c – Bill 30,000 Balance c/d 75,000
Capital a/c – George 37,500
Capital a/c – Obama 7,500
75,000 75,000
Requirement 3:
Liabilities
Sundry payables 40000
Loan – George 137,500 177,500
Net assets 137,500
Answer 7
Requirement 1:
Revaluation Account
€ €
Allowance for
doubtful debts 1,708 Buildings 20,000
Furniture and
Professional fees 500 fixtures 4,000
Capital – Farkha 9,080
– Salhira 7,264
– Sab 5,448
24,000 24,000
Requirement 2:
Bank Account
€ €
Balance b/d 95,000 Capital - Sakhira 55,000
Capital – Nazick 50,000 Balance c/d 102,000
Capital – Sab 12,000
157,000 157,000
Requirement 3:
Capital Accounts
Farkha Sakhira Sab Nazick Farkha Sakhira Sab Nazick
€ € € € € € € €
Goodwill 13,320 --- 13,320 13,320 Balance b/d 150,000 120,000 70,000 ---
Bank --- 55,000 --- --- Current a/c 9,000 15,000 11,000 ---
Loan a/c 151,410 100,584 75,118 16,680 Bank --- --- 12,000 50,000
Balance c/d 20,000 --- 20,000 20,000 Share profit 9,080 7,264 5,448 ---
Goodwill 16,650 13,320 9,990 ---
184,730 155,584 108,438 50,000 184,730 155,584 108,438 50,000
Balance b/d 20,000 --- 20,000 20,000
PARTNERSHIPS
249
250 PARTNERSHIPS
Requirement 4:
Current assets
Inventory 120,000
Trade receivables 75,000
Allowance for doubtful
debts 1,708 73,292
Bank 102,000 295,292
Current liabilities
Trade payables 60000
Accrued fees 500 60,500
Long-term liabilities
Farkha 151,410
Sakhira 100,584
Sab 75,118
Nazick 16,680 343,792
Equity – capital
Farkha 20,000
Sab 20,000
Nazick 20,000 60,000
PARTNERSHIPS 251
Answer 8
Requirement 1:
Realisation Account
£ £
Premises 28,500 Capital a/c (Inventory) – Nick 11,610
Machinery 16,700 Capital a/c (Premises) – Marshall 38,000
Capital a/c (Machinery) –
Vehicles 3,640 Marshall 9,500
Trade Capital a/c (Receivables) –
receivables 11,950 Marshall 7,500
Inventory 11,000 Capital a/c (Vehicles) – Brendan 2,960
Capital a/c (Machinery) –
Expenses 679 Brendan 8,055
Bank (Remaining trade
receivables) 2,300
Profit on
realisation
Marshall 3,728
Brendan 1,864
Nick 1,864
79,925 79,925
Requirement 2:
Bank Account
£ £
Debt Agency 2,300 Balance b/d 190
Marshall 8,272 Loan 3,100
Expenses 679
Brendan 4,849
Nick 1,754
10,572 10,572
252
PARTNERSHIPS
Requirement 3:
Capital Accounts
Marshall Brendan Nick Marshall Brendan Nick
£ £ £ £ £ £
Inventory --- --- 11,610 Balance b/d 20,000 14,000 11,500
Trade
Premises 38,000 --- payables 4,500 --- ---
Machinery 9,500 8,055 --- Mortgage 18,500 --- ---
Trade Profit on
receivables 7,500 --- --- Realisation 3,728 1,864 1,864
Vehicles --- 2,960 --- Bank 8,272 --- ---
Bank --- 4,849 1,754
Answer 9
Requirement 1:
Realisation Account
$ $
Capital (vehicle) –
Vehicles 45,000 Clyde 10,000
Allowance for
Inventory 5,700 depreciation 12,200
Allowance for
Receivables 21,800 doubtful debts 1,100
Prepayments 290 Bank – vehicles 15,500
Loan interest 250 Bank – inventory 6,500
Bank - dissolution Bank – trade
expenses 1,500 receivables 17,800
Bank – prepayments 290
Trade payables 4,590
Bank – goodwill 3,000
loss on realisation:
Bonnie 1,780
Clyde 1,780
74,540 74,540
Requirement 2:
Bank
$ $
Realisation – Balance b/d 5,000
Vehicles 15,500 Trade payables 20,900
inventory 6,500 Bank loan 9,250
Receivables 17,800 Realisation – expenses 1,500
Prepayments 290 Accrued expenses 3,000
Goodwill 3,000
254 PARTNERSHIPS
Capital – Clyde 8,780 Capital – Bonnie 12,220
51,870 51,870
Requirement 3:
Capital Accounts
Bonnie Clyde Bonnie Clyde
$ $ $ $
Current a/c --- 2,000 Balance b/d 9,000 5,000
Vehicles --- 10,000 Current a/c 5,000 ---
Loss on
realisation 1,780 1,780
Answer 10
Requirement 1:
Realisation Account
£ £
Premises 65,000 Payables 13,200
Plant and “Save the
Machinery 49,000 Planet” Ltd 190,000
Fixtures and
Fittings 9,200
Inventory 17,000
Receivables 21,700
PARTNERSHIPS 255
Profit on realisation:
- Theressa 24,780
- Hilary 16,520
203,200 203,200
Requirement 2:
Bank Account
£ £
Balance b/d 12,300 Capital – Theressa 23,770
“Save the
Planet” Ltd 30,000 Capital – Hilary 18,530
42,300 42,300
Requirement 3:
Requirement 4:
Current assets
Inventory 14,500
Trade receivables 18,000 32,500
Current liabilities
Trade payables 13,200 13,200
190,000
• Importance of cash
• Some misconceptions
• Cash Flow Statement (based on IAS 7)
• Cash flow analysis
• Interpretation using the cash flow statement
Introduction
The Statement of Profit or Loss (SPL) (Profit and Loss Account) and
the Statement of Financial Position (SFP) (Balance Sheet) do not
provide us with any information about the source and disposition of
the cash during the accounting period (apart from the opening and
closing cash and bank balances between the two SFP dates).
The simple answer is NO, because the cash received and the cash
paid is adjusted to reflect the operational activity for a particular
accounting period.
Note: Based on the “realisation” and “matching” concepts, the
sales and various expenses are earned and accrued respectively, and
adjustments need to be made to the SPL to reflect those accruals
and prepayments.
258 CASH FLOW STATEMENTS AND ANALYSIS
Importance of cash
It’s important for a business to hold cash to remain solvent, but what
are the reasons for a business to hold cash?
Some misconceptions
The following are usual misconceptions that you need to be aware
of:
So, the question is, what is the cash (liquidity) position of a business?
To answer the above question, another type of statement is
introduced:
The CASH FLOW STATEMENT.
• The liquidity of the business: Can it meet its liabilities when they
fall due?
• The viability of the business: Can it survive in the long run by
recruiting adequate long-term funds to finance investment that
maintains competitive ability?
• The adaptability of the business: Can it take advantage of new
products and opportunities and the need to change in order to
keep abreast of market movements?
In essence, does the cash flow statement disclose future cash flows?
The answer is no as the cash flow statement reports current
events. But it also provides:
The cash flow statement, therefore, analyses the changes that have
taken place between the two SFP dates so far as sources and uses
of cash funds are concerned. This statement shows changes in the
capital structure (the cash funds that have been recruited to finance
the business) and asset structure of a business (how the supplied cash
funds have been applied) during the period and, together with the
SPL, explains the events which have led up to the most recent SFP.
The cash flow statement is published in a prescribed format. The
IAS 7 also requires the statement to be accompanied by a number
of reconciliations and a series of notes.
Free cash flow describes the cash remaining from operations after
adjustment for capital expenditures and dividends.
CASH FLOW STATEMENTS AND ANALYSIS 263
Free cash flow can be calculated as follows (there are other possi-
ble calculations too):
The first item is derived from the cash flow statement, heading 1,
from Operations.
The second item is derived from the cash flow statement, head-
ing 2, from Investment.
Free cash flow indicates the amount of money available for other
necessary payments.
It also provides a cushion for emergency cash needs.
It helps to exploit sudden investment opportunities.
Questions
Answers to questions are at the end of this chapter.
Question 1
An extract from the SPL of Spin Ltd for the year ended 31
March 20x7 is given below, together with the company’s SFP
as of 31 March 20x6 and 31 March 20x7.
266 CASH FLOW STATEMENTS AND ANALYSIS
Spin Ltd
Statement of Profit or Loss (extract)
for the year ended 31 March 20x7
£’000 £’000
Profit on ordinary activities before taxation 205,600
Tax on profit on ordinary activities 46,980
Profit on ordinary activities after taxation 158,620
Retained profits brought forward 19,990
178,610
Transfer to general reserve 90,000
Dividends: paid Preference shares 5,000
Ordinary shares 45,000
Proposed ordinary dividend 10,000 150,000
Retained profits carried forward 28,610
Receivables and
prepayments 86,500 121,630
Cash at bank and in
hand --- 710
Treasury bills --- 5,000
219,830 298,560
Current liabilities
Payables and accruals 61,530 89,370
Taxation 42,660 45,930
Proposed dividends 20,000 10,000
Bank overdraft 23,490 ---
147,680 145,300
Net current assets 72,150 153,260
169,990 298,610
11% debenture stock --- 30,000
Net Assets 169,990 268,610
Financed by
Preference share
capital 50,000 50,000
Ordinary share
capital 100,000 100,000
General reserve --- 90,000
SPL 19,990 28,610
169,990 268,610
Additional information:
1. The 11% debentures were issued on 1 October 20x6, and
the first half-year’s interest was paid on 31 March 20x7.
2. Bank overdraft interest paid during the year amounted to
£1,320.
268 CASH FLOW STATEMENTS AND ANALYSIS
Required:
Question 2
The following summarised information relates to CGill Ltd:
Statement of Profit or Loss
for the year ended 31 October 20x9 £’000
Gross profit 2,400
Distribution costs 190
Administration expenses 900
Profit before taxation 1,310
Taxation 200
Profit after taxation 1,110
Dividends 170
Retained profits for the year 940
Statement of Financial
Position as of 31 October 20x8 20x9
£’000 £’000
Non-current (fixed) assets
At cost 3,400 5,800
Accumulated depreciation 1,400 2,100
NBV 2000 3700
CASH FLOW STATEMENTS AND ANALYSIS 269
Current assets
Inventories 700 100
Trade receivables (net of
allowance) 2,000 6,000
Other receivables 200 250
Bank and cash 950 -----
3,850 6,350
Current liabilities
Bank overdraft ----- 400
Trade payables 300 1,200
Other payables 400 210
Taxation 350 450
Dividend 100 150
1,150 2,410
Long-term liabilities
15% debentures ----- 2,000
4,700 5,640
Additional information:
Required:
Answers
Answer 1
Requirement 1:
Answer 2
Requirement 1:
Financing activities
Issue of debenture loan 2000
Decrease in cash during the year (1,350)
Note 1:
Operating profit (1,310 + 300) 1,610
Interest paid (2,000 × 15%) (300)
Corporation tax paid (350 + 200 − 450) (100)
Equity dividends paid (100 + 170 − 150) (120)
Depreciation charges (2,100 − (1,400 − 400)) 1,100
Profit on sale of tangible fixed assets
(650 − 400 − 300) (50)
Increase in provision for bad and doubtful debts 400
Decrease in stock (700 − 100) 600
Increase in trade debtors
((6,000 + 500) − (2,000 + 100)) (4,400)
Increase in other debtors (250 − 200) (50)
Increase in trade creditors (1,200 − 300) 900
Decrease in other creditors (210 − 400) (190)
(600)
Requirement 2:
Requirement 3:
Introduction
In this chapter, we shall attempt to answer the following question:
How should users of financial statements analyse and interpret
the data provided in order to obtain the (predictive) information
required?
Although financial statements do not provide direct forecasts
and forecast-based approaches to the measurement of income and
value, nonetheless, users of financial statements require future-
orientated information to make rational economic and financial
decisions.
However, interpretation of the relative importance of certain
items and the meanings of changes in the relationship of one fig-
ure to another in the financial statements can bring the operations
of the business into sharper focus. Comments can often be made
on the planned future position of a business as well as on accounts
reflecting past operations. The role of the financial statements
analysis is important in this regard.
interpretation of financial statements 275
Ratio analysis
Ratios should be treated as indicators, supplying evidence of what
may be taking place in a business. A number of red flags may emerge
that should help focus the attention.
Some assumptions:
In order for the ratios to be comparable, we assume:
Note:
A ratio compares two values, and changes in either of these under-
lying values over time may be obscured in the final ratio figure.
Example:
The ratio does not say anything about the trends of its indi-
vidual components – only about the combined effect of both
components.
Note that the formulas presented here for each ratio may differ from
those reported elsewhere. This means that when you compare ratios
computed by different sources, you must be sure they are all com-
puted in the same way.
The net profit before interest and tax is also usually referred to
as earnings before interest and tax (EBIT).
ii. Ratio of capital employed as a percentage of equity
This ratio is a primary financing ratio and expresses how
many times bigger the capital employed is than the sharehold-
ers’ equity/funds.
Capital employed
Shareholders’ equity / funds
iii. Return on capital employed (ROCE)
The ROCE is a primary operating ratio, a fundamental meas-
ure of the profitability of a business. It is an indicator of man-
agement efficiency; it contrasts the net profit generated by the
company with the total value of fixed and current assets (which
are presumed to be under management control), minus the cur-
rent liabilities; in other words, ROCE demonstrates how well
the management has utilised the capital employed.
Net profit before interest & tax
Capital employed
Current assets
Current liabilities
Subsidiary r atios
Debt/equity ratio:
Long − term debt ( D ) The D/E ratio can be used to evaluate
Shareholders’ equity ( E ) how much gearing a company is using. It
measures a company’s debt relative to the
value of its net assets. A high D/E ratio is
often associated with high risk; it means
that a company has been aggressive in
financing its growth with debt.
Shareholders’ ratio:
Shareholders’ funds It represents the proportion of capital employed
Capital employed that is made up by shareholders’ equity/funds.
It shows the number of times that a company turns over (sold and
replaced) its average/normal level of inventory during the account-
ing period.
Dividend cover:
*In some textbooks, net income in the equation above refers to the
income before interest and tax, and elsewhere, to the income that
remains after subtracting all operating expenses, taxes, interest, and
preferred share dividends from a company’s total revenue.
By using the above DuPont equation, users can determine
whether operating efficiency, asset use efficiency, or leverage is
most responsible for ROE variations.
There is nothing mystical about the above equation. With a little
algebra, it collapses to net income divided by equity, which is just the
equation for ROE. However, it is extremely useful as a tool to estab-
lish a beginning point for analysis. Whether the ROE is declining, or
not as high as the company’s competitors, determines if the problems
are with the margin, volume, or leverage of the company. Note that
high leverage may mask problems with margin and volume/turnover.
Once you have located the problem, examine the inputs to the
troublesome ratio for additional clues. For example, if total asset
turnover is declining, is it because sales have dropped or because
the business has acquired additional assets? The ratios will provide
flags that prompt further investigation and possibly generate new,
more probing questions.
Overtr ading
1 . Current ratio
2. Acid test ratio
3. Inventory turnover ratio
interpretation of financial statements 285
Time-series analysis
In addition to ratio analysis, an equally important method of fi-
nancial analysis is time-series analysis, which mainly involves
comparing the business’s current performance to prior periods. This
method allows the user to identify trends, changes over time that
are more or less consistent in one direction. Unless the business has
undergone some type of major restructuring, prior period numbers
are a near perfect comparison against today’s figures.
The following time-series analysis can be performed.
The percentage change (positive or negative) for each item in the finan-
cial statements between two accounting periods needs to be calculated.
Calculations are straightforward, but the skill rests with their
interpretation.
286 interpretation of financial statements
For example:
Profit and Loss Statement % change 20x7 20x6
£’000 £’000
Turnover 38.8 139,444 100,480
Cost of sales 40.8 106,972 76,001
Gross profit 32.7 32,472 24,479
Administrative expenses 27.5 9,533 7,476
Operating profit 34.9 22,939 17,003
Net interest payable 37.8 5,373 3,898
Profit before taxation 34.0 17,566 13,105
Taxation 36.5 770 564
Profit attributable to shareholders 33.9 16,796 12,541
Dividends 14.0 3,894 3,417
Retained earnings for the year 41.4 12,902 9,124
The trend shows a positive increase in the net profit every year. How-
ever, there is a constant decrease in percentage change from one year
to the next (from 30% down to 21.36%).
For example:
20x2 20x3 20x4 20x5 20x6
£000 £000 £000 £000
Net profit 150 195 249 309 375
Index number 100 130 166 206 250
We set the first year (normally) to 100 and it becomes the base year,
and the future years are scaled according to the base year.
Vertical analysis
Further analysis can combine the vertical analysis with the horizon-
tal analysis. The horizontal analysis can be adopted after the vertical
analysis has been done for some years. For example:
20x7 20x6
£’000 £’000
Turnover 100.0 100.0
Cost of sales 76.7 75.6
Gross profit 23.3 24.4
Administrative expenses 6.8 7.4
Operating profit 16.5 16.9
Net interest payable 3.9 3.9
Profit before taxation 12.6 13.0
Taxation 0.6 0.5
Profit attributable to shareholders 12.0 12.5
Dividends 2.8 3.4
Retained earnings for the year 9.3 9.1
Segmental analysis
Historical summaries
Short questions
Question
Miden Ltd has sales of £500,000, operating profit of £50,000, in-
terest expense of £10,000, tax expense of £20,000, total equity of
£125,000, and total debt of £275,000. On the basis of the debt-
to-equity ratio, Miden would be considered to have:
Answer
Too much debt, making it a risky company to invest in.
( £275,000 / £125,000 = 220% ( > 100% is risky ) )
Question
Firm A has an ROE equal to 24%, whilst firm B has an ROE of 15%
during the same year. Both firms have a total financial leverage equal
to 0.5. Firm A has an asset turnover ratio of 0.9, whilst firm B has an
asset turnover ratio equal to 0.4.Which firm has a higher profit margin?
Answer
Firm B has a higher profit margin than firm A (Profit margin of firm
A = 5.33%; profit margin of firm B = 7.5% – use DuPont equation).
Question
If a firm has $100 in inventories, a current ratio equal to 1.2, and a
quick ratio equal to 1.1, what is the firm’s net working capital?
Answer
Below, current assets is denoted as CA and current liabilities as CL.
CA / CL = 1.2 and (CA − 100) / CL = 1.1 => Solve and find
CL = 1,000 and CA = 1,200 => so CA − CL = 200
Question
To measure a firm’s solvency as completely as possible, we need to
consider
interpretation of financial statements 291
Answer
d.
Questions
Answers to questions are at the end of this chapter.
Question 1
Maps Ltd is a small manufacturing business with premises in
the West Midlands, UK. The SFP is shown below, together
with other significant figures extracted from the accounts:
Maps Ltd
Statement of Financial Position as of 31 March
£’000 £’000 £’000
Non-current assets
Buildings 400 400
Plant 800 424 376
Vehicles 30 6 24
800
Current assets
Inventory 480
Receivables 720
Investments 80 1,280
292 interpretation of financial statements
Current liabilities
Payables 200
Tax 60
Overdraft 300 560
Long-term liabilities
10% loan 800
720
Shareholders’ equity
Ordinary shares of £1 each 240
Reserves 480
720
Sales 1,600
Gross profit 320
Net profit 160
Required:
Question 2
You have been hired as an analyst for PAST Consulting,
and your team is working on an independent assessment of
Daffy Duck Food Plc (DDF Plc). DDF Plc is a company
that specialises in the production of freshly imported farm
products from France and Belgium. Your assistant has pro-
vided you with the following data for DDF Plc and their
industry.
interpretation of financial statements 293
Required:
Question 3
Bianqa Ltd, a medium-sized company operating in the agri-
food sector supplies quality prepared food products in the
Irish and UK markets.
The average performance of companies in the same indus-
try as Bianqa Ltd for 20x0 is detailed in the table as follows:
Required:
Question 4
The data summarised in the table below show the perfor-
mance of two firms, A and B, over five years.
Years
1 2 3 4 5
Firm
Gross profit A 42 37 35 37 35
margin % B 30 32 32 33 34
Net profit A 16 13 12 12 10
margin % B 10 11 11 12 12
ROCE % A 14 13 12 12 11
B 9 10 10 11 11
Acid test ratio A 2.7 2.6 2.5 2.5 2.4
B 1.7 1.8 1.5 0.8 1.0
Required:
Question 5
The managing director of Boot & Shoe Ltd, a company in the
boot and shoe industry, has just received a statistical bulletin
showing the performance of the industry as a whole for the
year ended 30 June. She would like to assess the results of the
company for the same period, using these statistics for com-
parison purposes.
296 interpretation of financial statements
The list of accounts of Boot & Shoe Ltd for the year ended
30 June this year are given below:
£’000
Trade receivables 75
Equipment at cost 26
Long-term investment in associated company 2.5
Land 20
Cash at bank 11
Plant and buildings 21
Inventory 55
General reserve 13
Ordinary share capital 50
Trade payables 47.5
Taxation (payable 1 Jan. next year) 7
Long-term loan 30
Allowance for depreciation on equipment 13
SPL 42
Taxation (payable 1 Jan. year after next) 8
Required:
Question 6
Celia Clough wonders whether to invest in the shares of
SpotsDirect Plc, and she has analysed the financial statements
of the company over the last three years to assist her decision.
She supplies you with a copy of her analysis and has given you
the following information:
Required:
Answers
Answer 1
Requirement:
Answer 2
Requirement a:
Requirement b:
Requirement c:
Answer 3
Requirement a:
1. ROI
= Net profit / Capital employed × 100
= 50,000 / (500,000 + 100,000 + 300,000) × 100
= 50,000 / 900,000 × 100
= 5.56%
interpretation of financial statements 301
2. Current ratio
= Current assets / Current liabilities
= 155,000 / 85,000
= 1.82
4. Debt/equity ratio
= Long-term debt / Equity capital
= 300,000 / (500,000 + 100,000)
= 300,000 / 600,000
= 0.5
Requirement b:
Comparison of ratios
Bianqa Industry average
ROI 5.56% 11%
Current ratio 1.82 2
Acid test ratio 0.88 1.2
1. Profitability
ROI
The ROI for Bianqa Ltd is 5.6%, which measures the return
on capital for investors in a business. This is half the average
performance of companies in the same industry. However,
it is a new company and its ROI still compares favourably
with the prevailing interest rates currently available on deposit
accounts, e.g. a permanent NatWest bank personal savings
account offering a return of 2.1%.
302 interpretation of financial statements
2. Liquidity
Current ratio
The average industry result in 20x0 had a very healthy level of
working capital. It had €2 available to pay for every €1 of lia-
bilities. Maintaining this healthy working capital is essential for
a business’s cash flow. Bianqa Ltd has €1.82 available to pay for
every €1 owed, a little below the ideal of 2:1. It should make
every effort to maintain its current ratio so that it can pay its
short-term debts as they fall due. If the liquidity position of a
new business is poor and it cannot pay its current liabilities, it
may have to go into liquidation.
Or
Answer 4
Requirement a:
Requirement b:
Requirement c:
Requirement d:
Answer 5
Requirement a:
Expenses
Loan interest (10%) 3
General expenses 49
Depreciation of equipment 2.5
Profit before tax 13.1
Tax 8
Profit after tax and before dividends 5.1
Dividends 2.5
Net profit 2.6
Requirement b and c:
Answer 6
Requirement 1:
Requirement 2:
Requirement 3:
Requirement 4:
Requirement 5:
Requirement 6:
Requirement 7:
EPS has increased, but share price (market value) has fallen.
The PE ratio must be decreasing.
Requirement 8:
Question 1
Angelina opened a business in London on 1 January. She was
able to arrange two main agencies under the same business –
one for word processing and the other for shoe repairs.
For the first six months, Angelina was able to produce the
following information:
Cash receipts $ $
Initial deposit to start business 5,000
Customers - Word processing 6,000
- Shoe repairs 3,000
14,000
Cash payments
To word processor 4,000
To shoe repairer 2,500
Rent 1,000
Wrappings 500
Advertising 500
Motor vehicle 5,000
Motor vehicle
expenses 300 13,800
Required:
Question 2
Prepare an SPL to determine gross and net profit from the
following information:
Sales £ 214,000 Sale returns £ 21,000
Purchases 138,000 Purchase returns 15,000
Electricity 8,320 Carriage inwards 400
Discounts received 200 Commission received 500
Discounts allowed 110 Wages 28,040
Advertising 200 Rent expense 2,200
Office expenses 670 Insurance 300
Inventory 38,000 Inventory 30/6/20x2 22,500
1/7/20x1
GENER AL QUESTIONS 311
Question 3
On 31 May 20x8, the Statement of Financial Position (SFP) of
Daponte Trading Ltd appears as follows:
Daponte Trading Ltd
Statement of Financial Position as of 31 May 20x8
Current assets
Cash $10,000
Receivables 12,000
Supplies 6,000
Inventory 25,000 53,000
Non-current assets
Plant 30,000
Less: accumulated
depreciation 10,000 20,000
Current liabilities
Payables $18,000
55,000
Owner’s equity
Capital 55,000
Question 4
The following SFP is for Ditbit Co. Limited as of June 20x6:
Current assets
Cash £30,000
Inventory 40,000
Receivables 6,000 76,000
Non-current assets
Equipment 25,000
Less: Accumulated
depreciation 10,000 15,000
£91,000
Current liabilities
Payables £25,000
Wages owing 3,000
28,000
£63,000
Shareholders’ funds
Paid-up capital 60,000
Retained profits 3,000
£63,000
GENER AL QUESTIONS 313
Question 5
Below is the trial balance of Mobile Phone Services Ltd, prior
to adjustment, and the adjustments which must be made on
SFP day.
Mobile Phone Services Ltd
Trial balance as of 30 June 20x6
Debit Credit
Cash $26,400
Trade receivables 8,400
Prepaid rent 1,800
Prepaid insurance 1,100
Supplies 2,400
Equipment 42,200
Trade payables $ 6,800
Revenue received 92,600
314 GENER AL QUESTIONS
Question 6
The transactions below are for a business owned by Mickey
Rooney. The business was started on 1 July 20x8 and has an
accounting year end on 30 June.
July 1 Mickey commenced business by
transferring £10,000 to a bank account.
3 Bought fixtures for the shop, £600,
paying by cheque.
4 Made cash sales, £1,250.
6 Purchased goods from Nice Supplier
Ltd on credit, £2,040.
9 Paid £900 by cheque for the first
quarter’s rent on the premises.
10 Bought goods from Nice Supplier Ltd,
£800, paying in cash.
11 Paid an insurance premium by cheque,
£80.
14 Paid wages in cash, £350.
15 Sold goods on credit to Nina, £500.
17 Purchased further goods from Nice
Supplier Ltd on credit, £1,350.
21 Paid Teal Ltd by cheque the balance on
their account.
24 Made cash sales, £1,100.
29 Paid wages in cash, £300.
31 Nina settled her account cash.
31 Mickey’s business owed £50 to his
secretary.
Required:
Question 7
Cosi, a painter and decorator, has the following transactions
during September 20x5:
Sept. 1 Cosi starts business with £7,000 in cash.
2 Purchases various equipment for
£150 in cash.
3 Purchases ladders for £120 in cash.
8 Pays £1,000 cash into a business bank
account.
9 Pays insurance premiums of £100
in cash.
12 Purchases paint and wallpaper for
Job. No. 1 for £135 on credit from
Paint Ltd.
15 Completes Job No. 1 and receives
£240 cash from customer.
18 Purchases materials for Job No. 2 for
£190 – pays by cheque.
21 Pays secretary’s wages, £400 in cash.
24 Purchases second-hand van for
£1,900 – pays by cheque.
27 Completes Job No. 2 for £410. His
customer, Mr Aris, has agreed to pay in
one month’s time.
30 Pays account of WPS Ltd in full by
cheque.
Required:
Question 8
The adjusted trial balance of Happy Car Garage Ltd as of 30
June 20x5 appears as follows:
Happy Car Garage Ltd
Adjusted trial balance, 30 June 20x5
Cash $36,000
Trade receivables 4,000
Supplies 7,000
Equipment 24,000
Accumulated depreciation:
Equipment $3,000
Accrued salaries 3,500
Loan from AZ Finance 19,200
Owner capital 41,300
Owner drawings 800
Service revenue 17,200
Rent expense 1,800
Supplies expense 1,200
Salaries expense 6,400
Depreciation expense 3,000
$84,200 $84,200
Question 9
Boat Repairs Services Ltd has the following trial balance as of
June 20x1:
Cash £ 4,300
Trade receivables 9,200
Prepaid insurance 3,500
Supplies 1,700
318 GENER AL QUESTIONS
Question 10
Cutting Tree Services Ltd, which began operations on 1 July
20x3, had the following transactions:
July 1 Received €50,000 from Ilias, the owner,
as an investment to commence his business.
2 Purchased €15,000 worth of office
equipment, paying for it in cash; the
equipment has a life of six years.
GENER AL QUESTIONS 319
Required:
Question 11
Quick Cleaning Service Ltd rents a shop in Edinburgh. It also
does pickup and delivery for a small fee. It owns two delivery
vans and employs three assistants. The SFP as of 30 June 20x9
was as follows:
Quick Cleaning Service Ltd.
Statement of Financial Position as of 30 June 20x9
£ £
Current assets
Bank 1,600
Cleaning materials 950
Receivables 1,500 4,050
Non-current assets
Shop fittings 8,550
Vehicles 15,100
Equipment 40,100 63,750
Current liabilities
Payables 2,870
Non-current liabilities
Loan – RBS
Finance 10,100
Net assets 54,830
Owner’s equity
Capital 50,000
Add: net profit 6,500
Less: drawings (1,670)
54,830
Question 12
Data for Jennifer Aniston’s business as of 31 December 20x9
is as follows:
£
Cash at bank 4,000
Fees earned 52,000
Wages 21,000
Trade receivables 7,500
322 GENER AL QUESTIONS
Required:
Question 13
Tom Cruise’s business has the following SFP items on 31
December 20x8:
£
Cash at bank (1,200)
Trade receivables 500
Office supplies 1,400
Equipment 15,000
Furniture 400
Motor vehicles 5,200
Trade payables 730
Bank loan (due December 20x9) 10,000
Capital – Tom Cruise ?
GENER AL QUESTIONS 323
Required:
Question 14
Theo Paphetes, a retailer of office equipment and stationery,
works from home and started his business on 1 March with
324 GENER AL QUESTIONS
Required:
Question 15
Starbacks Ltd’s account balances on 31 December 20x5 are as
follows:
£ £
Bank overdraft 1,620 Cash on hand 400
Receivables 4,000 Payables 5,000
Cash sales 54,000 Cash purchases 42,000
Credit
purchases 9,000 Credit sales 26,000
Purchase
Sales returns 950 returns 1,100
Inventory Inventory
(1 Jan. 20x5) 6,500 (31 Dec. 20x5) 5,400
Office
Electricity 350 equipment 6,900
Office
furniture 1,200 Motor vehicles 28,000
Bank loan 17,000 Rent expense 9,800
Advertising 3,000 Wages 5,600
Office Carriage
expenses 1,300 inwards 850
Carriage Discount
outwards 1,280 received 380
Discount Sundry
allowed 1,000 expenses 870
Stationery 450 Capital 18,350
Commission
Drawings 1,250 received 1,250
Question 16
Phototronic Services Ltd has employed you as their account-
ant to record their business transactions. On 1 September
20x8, the following SFP is presented:
Phototronic Services Ltd
Statement of Financial Position as of
1 September 20x8
£ £
Current assets
Trade receivables 9,000
Inventory 15,000 24,000
Non-current assets
Land 25,000
Warehouse 20,000
Motor vehicles 18,000 63,000
Current liabilities
Bank overdraft 2,100
Trade payables 7,200 9,300
Owners’ equity
Capital – Matt Damon 68,000
Plus: profit 17,000
Less: drawings 7,300 77,700
Additional information:
Sept. 3 Sold goods on credit to Russell Crowe for £300.
Received from George Clooney £2,940 cash and
a discount allowed of £60.
Purchased goods on credit from Hilary Duff £480.
6 Damon deposited £24,000 in the business’s bank
account.
GENER AL QUESTIONS 327
Required:
Question 17
Below is the trial balance on 31 December 20x8 of a sole trad-
er’s business, prior to adjustment, and the adjustments which
must be made on SFP day.
Dr Cr
€ €
Fixtures and fittings (cost) 1,500
Allowance for depreciation of
fixtures and fittings 800
Inventory 1,800
Purchases 7,500
Discounts allowed 350
Rent and rates 670
Cash 120
Sales 12,940
Returns inwards 200
Returns outwards 90
Trade receivables and trade payables 4,300 3,300
Wages and salaries 3,250
General expenses 330
Motor vehicles (cost) 3,000
GENER AL QUESTIONS 329
Additional information:
Required:
Question 18
The following trial balance was extracted from the books of a
sole trader as of 31 December 20x6:
£ £
Trade payables 7,555
Sales 72,500
Furniture and fittings 1,000
Motor vans 1,610
Inventory 5,100
Discounts received 1,367
Trade receivables 4,980
General expenses 1,888
Purchases 52,587
Motor expenses 1,100
330 GENER AL QUESTIONS
Equipment 4,510
Rent and rates 421
Discounts allowed 875
Wages and salaries 9,800
Bank 8,451
Capital account 11,400
Lighting and heating 500
92,822 92,822
Motor vans
20x6 £ 20x6 £
Balance b/d Cash – sale
1 Jan. (old van) 354 1 Jan. of old van 244
Cash – cost
of new van 1,500 31 Dec. Balance c/d 1,610
1,854 1,854
20x7
1 Jan. Balance c/d 1,610
Note: The Balance c/d of £354 on 1 January 20x6 is the net book value of
the old van.
Required:
Question 19
The following trial balance was extracted from the books of a
sole trader as of 31 December 20x8:
£ £
Sales 65,000
Repairs to buildings 3,500
Car expenses 440
Provision for doubtful debts 170
Freehold land and buildings 10,000
Furniture and fittings 1,500
Purchases 48,000
Wages and salaries 8,606
Rates and insurances 348
Discounts allowed 1,199
Motor car 1,850
Discounts received 1,040
Drawings 2,500
Bad debts 390
Trade receivables 4,987
General expenses 1,680
Trade payables 5,310
Bank 1,420
Capital account 21,000
Opening inventory 6,100
92,520 92,520
Required:
Question 20
Alex Boots, a retailer, has produced the following information:
Required:
Question 21
On 1 January 20x6, a business’s list of assets and liabilities are
as follows:
£ £
Mortgage loan 50,000 Premises 80,000
Rates in advance 450 Inventory 3,820
Trade payables 2,810 Bank 6,555
Motor vehicles 11,100
The business’s sales are strictly cash only. The owner of the
business does not keep any books at all.
334 GENER AL QUESTIONS
Required:
Question 22
Astony Ltd commenced trading on 1 January 20x8. Prem-
ises were acquired for £900,000, plant for £632,000, and
vehicles for £70,000. Materials were purchased on credit
terms for £60,000. This expenditure was financed by issuing
650,000 £1 ordinary shares and raising a long-term loan of
£1,000,000 at 10%.
During the first year, transactions were as follows:
GENER AL QUESTIONS 335
£
Sales on credit terms 720,000
Sales for cash 130,000
Wages paid 95,000
Rates paid (1 January 20x8 to 31 March 20x9) 40,000
Electricity paid 22,000
Materials purchased on credit terms 185,000
Materials purchased for cash 28,000
Cash received from receivables 600,000
Cash paid to payables 150,000
Administration costs paid 71,000
Insurance paid (annual premiums up to 30 June 20x9) 60,000
Required:
Answers
Answer 1
Requirement 1:
Less: expenses
Word processor 4,300
Shoe repairer 2,500
Rent 1,000
Wrappings 300
Advertising 250
Motor vehicle
expenses 300
Depreciation of
motor vehicle 500 9,150
Answer 2
No solution is given for this question. Students should attempt
to answer it themselves.
GENER AL QUESTIONS 337
Answer 3
Requirement 1:
Requirement 2:
Non-current assets
Plant 30,000
Less: accumulated
depreciation 10,500 19,500
Current liabilities
Payables $19,000
59,430
338 GENER AL QUESTIONS
Owner’s equity
Capital 55,000
Profit 4,430
59,430
Answer 4
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 5
Requirement 1:
Interest expense 75
Accrued interest 75
Interest accrued on bank loan
Bad debts expense 420
Allowance for doubtful debts 420
Allowance for 5% doubtful debts
Requirement 2:
Requirement 3:
Equipment 42,200
Less: accumulated
depreciation 4,220 37,980 $74,560
Liabilities
Trade payables $6,800
Loan 6,000
Deposits received 1,400
Accrued salaries 1,200
Accrued interest 75 15,475
Net assets 59,085
Owners’ equity
Capital 28,000
Plus: net profit 43,085
71,085
Less: drawings 12,000
59,085
Answer 6
Requirement 1:
Capital
31 July Balance c/d 10,000 1 July Bank 10,000
Bank
£ £
1 July Capital 10,000 3 July Fixtures 600
9 July Rent 900
11 July Insurance 80
21 July Nice Supplier 3,390
31 July Balance c/d 5,030
10,000 10,000
GENER AL QUESTIONS 341
Fixtures
3 July Bank 600 31 July Balance c/d 600
Cash
4 July Sales 1,250 10 July Purchases 800
24 July Sales 1,100 14 July Wages 350
31 July Nina 500 29 July Wages 300
30 July Balance c/d 1,400
2,850 2,850
Purchases
6 July Nice Supplier 2,040 31 July Balance c/d 4,190
10 July Nice Supplier 800
21 July Teal Ltd 1,350
4,190 4,190
Sales
31 July Balance c/d 2,850 4 July Cash 1,250
15 July Nina 500
24 July Cash 1,100
2,850 2,850
Rent
9 July Bank 900 31 July Balance c/d 300
31 July Prepayment 600
900 900
342 GENER AL QUESTIONS
Wages
14 July Cash 350 31 July Balance c/d 700
29 July Cash 300
31 July Accrual 50
700 700
Prepaid rent
31 July Rent 600 31 July Balance c/d 600
Insurance
11 July Bank 80 31 July 80
Accrued wages
31 July Balance c/d 50 31 July Wages 50
Requirement 2:
Answer 7
Requirement 1:
Capital
£ £
30 Sept. Balance c/d 7,000 1 Sept. Cash 7,000
1 Oct. Balance c/d 7,000
Cash
£ £
1 Sept. Capital 7,000 2 Sept. Equipment 150
15 Sept. Sales 240 3 Sept. Equipment 120
9 Sept. Insurance 100
8 Sept. Bank 1,000
21 Sept. Wages 400
30 Sept. Balance c/d 5,470
7,240 7,240
1 Oct. Balance c/d 5,470
Equipment
£ £
2 Sept. Cash 150 30 Sept. Balance c/d 270
3 Sept. Cash 120
270 270
Bank
£ £
8 Sept. Cash 1,000 18 Sept. Purchases 190
24 Sept. Motor 1,900
vehicle - van
344 GENER AL QUESTIONS
Insurance
9 Sept. Cash 100 30 Sept. SPL 100
100 100
Purchases
12 Sept. Paint Ltd 135 30 Sept. SPL 325
18 Sept. Bank 190
325 325
Wages
21 Sept. Cash 400 30 Sept. SPL 400
400 400
GENER AL QUESTIONS 345
Sales
30 Sept. SPL 650 15 Sept. Cash 240
27 Sept. Receivable – 410
Mr Aris
650 650
Requirement 2:
Expenses:
Insurances 100
Wages 400 500
Net loss (175)
Requirement 3:
Current assets
Receivables 410
Cash 5,470 5,880
Current liabilities
Bank 1,225 1,225
£ 6,825
Capital £ 7,000
Loss for the year 175
£ 6,825
346 GENER AL QUESTIONS
Answer 8
No solution is given for this question. Students should attempt
to answer it themselves
Answer 9
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 10
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 11
No solution is given for this question. Students should attempt
to answer it themselves.
Answer 12
Requirement 1:
Less: expenses
Wages 21,000
Advertising 2,200
Insurance 4,200
Stationery used 250
Discount allowed 100 27,750
Requirement 2:
Non-current assets
Land and buildings 85,000
Motor vehicles 18,550 103,550
Current liabilities
Trade payables 4,800
Long-term liabilities
Mortgage on land and
buildings 45,000
Owner’s equity
Capital – 1 January 20x9 (2) 33,400
Net profit for year 41,400
Less: drawings (8,800)
Capital – 31 December 20x9 (1) 66,000
Answer 13
Requirement 1:
Less: expenses
Wages 1,550
Rent 1,000
Petrol 700
Office supplies used 850 4,100
Requirement 2:
Non-current assets
Equipment 16,000
Furniture 900
Motor vehicle 5,200 22,100
Current liabilities
Bank overdraft 1,360
Trade payable 1,000
Bank loan 8,000 10,360
Owner’s equity
Capital – 31 December 20x8 10,570
Plus: net profit 6,700
Plus: additional capital 2,500
Less: drawings 80
Capital – 14 January 20x9 £ 19,690
Answer 14
Requirement 1:
Capital
£ £
28 Mar. Balance c/d 450,000 1 Mar. Cash 450,000
Cash
£ £
1 Mar. Capital 450,000 1 Mar. Office 500
furniture
9 Mar. Sales 51,000 22 Mar. Wages 800
12 Mar. Sales 22,000 31 Mar. Bank 500,000
28 Mar. Sales 15,000 31 Mar. Balance c/d 48,700
29 Mar. Sales 12,000
550,000 550,000
90,000 90,000
1 Apr. Balance c/d 50,000
350 GENER AL QUESTIONS
Office furniture
1 Mar. Cash 500 31 Mar. Balance c/d 500
Motor vans
3 Mar. Garage Ltd 2,100 31 Mar. Balance c/d 2,100
Bank
£ £
15 Mar. His uncle 20,000 21 Mar. Rent 500
31 Mar. Cash 500,000 24 Mar. Stationery 40,000
supplies
27 Mar. Van expenses 900
31 Mar. Balance c/d 478,600
520,000 520,000
Purchases
£ £
1 Mar. Stationery 65,000 31 Mar. SPL 90,000
supplies
7 Mar. Stationery 10,000
supplies
15 Mar. Stationery 15,000
supplies
90,000 90,000
Sales
£ £
31 Mar. SPL 103,000 9 Mar. Cash 51,000
12 Mar. Cash 22,000
18 Mar. James Caane 3,000
28 Mar. Cash 15,000
29 Mar. Cash 12,000
103,000 103,000
Rent
£ £
21 Mar. Bank 500 31 Mar. SPL 500
352 GENER AL QUESTIONS
Van expenses
£
24 Mar. Bank 900 31 Mar. SPL 900
Wages
£
22 Mar. Cash 800 31 Mar. SPL 800
Requirement 2:
Expenses:
Rent 500
Van expenses 900
Wages 800 2,200
Net profit £ 10,800
Requirement 3:
Current assets
Trade receivables 3,000
Bank 478,600
Cash 48,700 530,300
GENER AL QUESTIONS 353
Current liabilities
Trade payables 50,000
Loan 20,000
Other payables 2,100 72,100
£ 460,800
Owners’ equity
Capital 450,000
Profit for the year 10,800
£ 460,800
Answer 15
Requirement 1:
Starbacks Ltd
Statement of Profit or Loss for year ended 31
December 20x5
£ £ £
Revenue
Sales 80,000
Less: sale returns (950) 79,050
Requirement 2:
Starbacks Ltd
Statement of Financial Position as of
31 December 20x8
£ £
Current assets
Cash on hand 400
Trade receivables 4,000
Inventory 5,400 9,800
Non-current assets
Office furniture 1,200
Office equipment 6,900
Motor vehicles 28,000 36,100
Current liabilities
Bank overdraft 1,620
Trade payables 5,000 6,620
Long-term liabilities
Loan 17,000
Owners’ equity
Capital 18,350
Plus: profit 5,180
Less: drawings 1,250 22,280
Answer 16
Requirement 1:
General journal
Phototronic Services Ltd
Date Description Debit Credit
20x8
Sept. 3 Trade receivables 300
Sales 300
Bank 2,940
Discount allowed 60
Trade receivables 3,000
Purchases 480
Trade payables 480
6 Bank 24,000
Capital 24,000
Stationery 60
Bank 60
7 Trade receivables 990
Sales 990
Bank 180
Sales 180
8 Trade receivables 2,880
Sales 2,880
356 GENER AL QUESTIONS
Bank 1,764
Discount allowed 36
Trade receivables 1,800
9 Petrol and oil 60
Bank 60
10 Purchases 1,800
Trade payables 1,800
Trade receivables 1,320
Sales 1,320
Trade receivables 1,650
Sales 1,650
11 Postage 78
Bank 78
Insurance 288
Bank 288
13 Trade receivables 2,520
Sales 2,520
Bank 510
Sales 510
14 Trade payables 1,500
Bank 1,470
Discount received 30
Office supplies 95
Bank 95
15 Purchases 1,200
Trade payables 1,200
16 Trade receivables 2,400
GENER AL QUESTIONS 357
Sales 2,400
18 Sales returns 60
Trade receivables 60
21 Bank 2,646
Discount allowed 54
Trade receivables 2,700
23 Trade payables 240
Purchase returns 240
25 Bank 1,500
Trade receivables 1,500
Bank 132
Sales 132
28 Postage 78
Bank 78
Petrol and oil 72
Bank 72
30 Office equipment 720
Bank 720
358
Requirement 2:
Vehicles Warehouse
1/9 Bal 18,000 1/9 Bal 20,000
8/9 2,880
10/9 1,320
10/9 1,650
Sales returns and allowances 13/9 2,520
13/9 510
18/9 60 16/9 2,400
25/9 132
30/9 12,882
Postage Insurance
11/9 78 11/9 288
28/9 78
30/9 156
Office supplies
14/9 95
GENER AL QUESTIONS
361
362 GENER AL QUESTIONS
Requirement 3:
Requirement 4:
Non-current assets
Land 25,000
Warehouse 20,000
Vehicles 18,000
Less: accumulated
depreciation 150 17,850
Office equipment 720 63,570
Current liabilities
Trade payables 8,940
Accrued expenses 2,100 11,040
Owner’s equity
Capital – Matt Damon 101,700
Add net profit 5,255 106,955
364 GENER AL QUESTIONS
Answer 17
Requirement 1:
Expenses:
Discounts allowed 350
Rent and rates 650
Wages and salaries 3,350
General expenses 380
Depreciation on:
Motor vehicles 750
Fixtures and fittings 70 5,550
Net profit 180
Requirement 2:
Current assets
Inventory 2,000
Receivables 4,300
Cash 120
Rates prepaid 20 6,440
Current liabilities
Payables 3,300
Wages accrued 100
General expenses accrued 50
Bank overdraft 940 4,390
Net assets € 2,680
Owner’s equity
Capital 2,500
Profit for the year 180
€ 2,680
Answer 18
Requirement 1:
Expenses:
General expenses 1,888
Motor expenses 1,100
366 GENER AL QUESTIONS
Requirement 2:
Current assets
Inventory 9,687
Trade receivables 4,980
Bank 8,451
Rates prepaid 67 23,185
Current liabilities
Trade payables 7,555
Light and heat accrued 60 7,615
Net assets £ 22,280
Owner’s equity
Capital 11,400
Profit for the year 10,880
£ 22,280
GENER AL QUESTIONS 367
Answer 19
Requirement 1:
Expenses:
Repairs to buildings 1,000
Car expenses 330
Wages and salaries 9,100
Rates and Insurance 300
Discounts allowed 1,199
Bad debts 390
General expenses 1,680 13,999
Net profit £ 7,221
Requirement 2:
Current assets
Inventory 9,200
Trade receivables 4,987
Less: provision for doubtful
debts 90 4,897
Rates and Insurance prepaid 48
Bank 1,420 15,565
Current liabilities
Trade payables 5,310
Wages and salaries accrued 494 5,804
£ 25,611
Owner’s equity
Capital 21,000
Add: net profit 7,221
Less: drawings (2,500 + 110) 2,610
£ 25,611
Answer 20
Requirement 1:
Alex Boots
Statement of Profit or Loss for the year ended
30 April 20x9
$ $
Sales 33,386
Less: cost of sales
Inventory at 1 May 20x8 7,450
Add: purchases (25,492 − 420) 25,072
75,890
Less: inventory as of 30 April 20x9 6,780 25,742
Gross profit 7,644
GENER AL QUESTIONS 369
Less: expenditure
General expenses 985
Depreciation on:
Fixtures and fittings (126 + 14) 140
Motor van 225 1,350
Net profit 6,294
Requirement 2:
Alex Boots
Statement of Financial Position as of 30 April 20x9
$ $
Non-current assets
Fixtures and fittings (NBV) 1,260
Motor vehicle (NBV) 675
1,935
Current assets
Inventory 6,780
Trade receivables 850
Bank 700 8,330
Equity - Capital
Balance as of 1 May 20x8 11,285
Add: profit for year 6,294
17,579
Less: drawings (7,200 + 420 + 844) 8,464
Balance as of 30 April 20x9 9,115
370 GENER AL QUESTIONS
Answer 21
Requirement 1:
Less: expenditure
Expenses 2,250
Rates 1,950
Interest 600
Depreciation of van 1,100 5,900
Net profit 46,955
Requirement 2:
Current assets
Inventory 4,590
Rates in advance 500
Bank 35,260 40,350
GENER AL QUESTIONS 371
Equity - Capital
Balance as of 1 January 20x6 49,115
Add: profit for year 46,955
96,070
Less: drawings 16,400
Balance as of 31 December 20x6 79,670
Answer 22
Requirement 1:
Expenses
Wages 95,000
Rates (£40,000 – 8,000) 32,000
Electricity (£22,000 + 2,000) 24,000
Administration 71,000
Insurance (£60,000 – 20,000) 40,000
Depreciation:
Premises 36,000
Plant 79,000
Vehicles 21,000
398,000
372 GENER AL QUESTIONS
194,000
Interest 100,000
Tax 40,000
54,000
Dividend 39,000
Retained earnings 15,000
Requirement 2:
Current assets
Inventory 15,000
Trade receivables 120,000
Bank 312,000
Prepayments 28,000 475,000
Current liabilities
Trade payables 95,000
Accruals (100,000 + 2,000) 102,000
Tax 40,000
Dividend 39,000 276,000
Long-term liabilities
Loan 1,000,000 1,000,000
665,000
Owners’ equity
Share capital 650,000
Retained earnings 15,000
665,000
GENER AL QUESTIONS 373
Requirement 3:
Reconciliation:
Operating profit 194,000
Depreciation premises 36,000
Depreciation plant 79,000
Depreciation vehicles 21,000
Increase in inventories (15,000)
Increase in receivables (120,000)
Increase in prepayments (28,000)
Increase payables 95,000
Increase in accruals 2,000
264,000
Glossary
which has not yet been paid for by the end of the account-
ing period. It is included in the relevant expense account
and in the Statement of Financial Position (formerly called
the balance sheet) under current liabilities as “accruals” or
“accrued expense”.
Accrued income Income (normally) from a source other than
the main source of business income, such as rent receivable or
interest receivable, that was due to be received by the end of the
period but which has not been received by that date, and so it
is expected to be received in a subsequent period. It is added to
the relevant income account and in accounts receivable under
the current assets in the Statement of Financial Position (for-
merly called the balance sheet).
Accumulated depreciation (or allowance/provision for
depreciation account) The account where depreciation
of non-current (fixed) assets is accumulated for Statement of
Financial Position (formerly called balance sheet) purposes.The
accumulated depreciation is subtracted from the original cost
or valuation of the asset to arrive at its net book value in the
balance. The accumulated depreciation amount represents only
the expired value of an asset; it is neither cash nor any other
type of asset that can be used to purchase another asset.
Allowance for doubtful debts (or provision for doubtful
debts) An account representing an estimate of the expected
amount of trade receivables/debtors (i.e. debts to the business)
at the Statement of Financial Position date which may not pay
(i.e. be irrecoverable).
Amortisation A term used instead of “depreciation” for intan-
gible assets.
Assets Resources owned by a business.
Bad debt A trade receivable/debtor who is unlikely to be able to
pay, or a debt that a business will not be able to collect.
Bad debt expense An expense that is associated with a business’s
inability to collect the amount owed to that business by its trade
receivable/debtor.
Balance brought down (or brought forward) It is the open-
ing balance of a new accounting period, transferred from the
previous accounting period. It is the difference between both
sides of a T-account that is entered below the totals on the
376 Glossary
revenue expenditure 112, 114, 383 straight line method 111, 114–16, 384
revenue (income) 3, 383 supermarkets financial year 163, 174
rules for accruals and suspense account 143, 149, 384
prepayments 145
T-account 180, 210, 316, 323–4,
sales 180–2, 383 343–5, 349–52, 384
sales and trade receivables 179–80 time-series analysis 276, 285–90
sales ledger 383 trade debtor (account receivable)
sales returns (returns inwards) 79, 383 144, 146, 374, 384
scrap value (residual value) 111, 383 trade discount 147, 384
segmental analysis 288 trade payable (account payable/trade
settlement discount 146, 147 creditor) 5, 144, 147, 180, 374,
shareholders’ ratio 281 384, 385
solvency/liquidity ratios 275, 281, trade receivables 4, 144, 146–8,
290–1 179–80
specimen format of cash flow transaction process 34–5, 48–9,
statement 262 62–3
Statement of Cash Flows 5 trend analysis 286–7
Statement of Financial Position (SFP) trends 275
1, 4–5, 12–15, 21, 24, 27–8, 30–2, trial balance 35, 149, 315, 342, 385
35, 41–4, 57, 110, 257, 276, 321–3,
323–4, 345, 347, 348, 352–3, 384; uncollectible-account expense 146
assets and liabilities 333–4, 370–1; useful life of an asset 110, 111, 385
sole traders business 328–32, 364–8
Statement of Profit or Loss (SPL) vertical analysis 287–8
3–4, 21, 24, 29–32, 35, 82, 92,
97, 108, 210–11, 257, 309–10, Weighted Average Cost (WAC) 77
321–3, 323–4, 336, 345, 346, 348, working capital (net current assets)
352, 379, 384; assets and liabilities 279, 385
333–4, 370; sole traders business written-down value (WDV) 110
328–32, 364–7
stock see inventory (stock) Z-scores 288–9