37. Holding Company [D98-J14] [27.02.2014]

download 37. Holding Company [D98-J14] [27.02.2014]

of 76

description

Covers Question Papers with Answer for CMA Final Exam [December 1998 to June 2014]

Transcript of 37. Holding Company [D98-J14] [27.02.2014]

  • Financial Accounting 6.1

    HOLDING COMPANIES

    Section The Companies Act, 2014

    19(1) Subsidiary company not to hold shares in its holding company.

    No company shall, either by itself or through its nominees, hold any shares in its holding

    company and no holding company shall allot or transfer its shares to any of its subsidiary

    companies and any such allotment or transfer of shares of a company to its subsidiary

    company shall be void:

    Provided that nothing in this sub-section shall apply to a case

    19(1)(a) where the subsidiary company holds such shares as the legal representative of a deceased

    member of the holding company; or

    19(1)(b) where the subsidiary company holds such shares as a trustee; or

    19(1)(c) where the subsidiary company is a shareholder even before it became a subsidiary

    company of the holding company:

    Provided further that the subsidiary company referred to in the preceding proviso shall

    have a right to vote at a meeting of the holding company only in respect of the shares held

    by it as a legal representative or as a trustee, as referred to in clause (a) or clause (b) of the

    said proviso.

    19(2) The reference in this section to the shares of a holding company which is a company limited

    by guarantee or an unlimited company, not having a share capital, shall be construed as a

    reference to the interest of its members, whatever be the form of interest.

    Consolidated Financial Statements of Group Companies

    BASIC CONCEPTS

    Question: Write a note on Holding Company and Subsidiary Company.

    Answer:

    Section The Companies Act, 2014

    2(46) 2(46) holding company, in relation to one or more other companies, means a company of

    which such companies are subsidiary companies;

    2(87) (87) subsidiary company or subsidiary, in relation to any other company (that is to say

    the holding company), means a company in which the holding company

    2(87)(i) (i) controls the composition of the Board of Directors; or

  • Financial Accounting 6.2

    2(87)(ii) (ii) exercises or controls more than one-half of the total share capital either at its own or

    together with one or more of its subsidiary companies:

    Provided that such class or classes of holding companies as may be prescribed shall not

    have layers of subsidiaries beyond such numbers as may be prescribed.

    Explanation.For the purposes of this clause,

    (a) a company shall be deemed to be a subsidiary company of the holding company even if

    the control referred to in sub-clause (i) or sub-clause (ii) is of another subsidiary company

    of the holding company;

    (b) the composition of a companys Board of Directors shall be deemed to be controlled by

    another company if that other company by exercise of some power exercisable by it at its

    discretion can appoint or remove all or a majority of the directors;

    (c) the expression company includes any body-corporate;

    (d) layer in relation to a holding company means its subsidiary or subsidiaries;

    In a wholly owned subsidiary, there is no minority interest because all the shares with voting

    rights are held by the holding company.

    Consolidated financial statements are prepared and presented by a parent/holding enterprise to

    provide financial information about a parent and its subsidiary(ies) as a single economic entity.

    Distinction must be made from the point of view of the holding company, between revenue and

    capital profit of the subsidiary. In the absence of information, profits of a year may be treated as

    accruing from day to day

    Consolidation procedures

    In preparing the consolidated financial statements, the following steps are taken:

    the carrying amount of the parents investment in each subsidiary and the parents portion of

    equity of each subsidiary are eliminated.

    In case cost of acquisition exceeds or is less than the acquirers interest, goodwill or capital

    reserve is calculated retrospectively.

    intragroup transactions, including sales, expenses and dividends, are eliminated, in full;

    unrealised profits resulting from intragroup transactions that are included in the carrying

    amount of assets, such as inventory and fixed assets, are eliminated in full;

    unrealised losses resulting from intragroup transactions that are deducted in arriving at the

    carrying amount of assets are also eliminated unless cost cannot be recovered;

    minority interest in the net income of consolidated subsidiaries for the reporting period are

    identified and adjusted against the income of the group in order to arrive at the net income

    attributable to the owners of the parent; and

    minority interests in the net assets of consolidated subsidiaries are identified and presented in

    the consolidated balance sheet separately from liabilities and the parent shareholders equity.

    If the controlling interest was acquired during the course of a year, profit for that year must be

    apportioned into the pre-acquisition and post-acquisition portions, on the basis of time in the

    absence of information on the point.

    the financial statements of the parent and its subsidiaries are combined on a line by line basis by

    adding together like items of assets, liabilities, equity, income and expenses.

    Dividend received from a subsidiary company, must be distinguished between the part received

    out of capital profits and that out of revenue profits - the former is credited to Investment Account,

    it being a capital receipt, and the latter is adjusted as revenue income for being credited to the

    Profit & Loss Account.

  • Financial Accounting 6.3

    In respect of such goods not yet sold, the unrealised profits are to be eliminated in full. This may

    be done by creating a reserve in respect of total unrealised profit which has not yet been realised.

    Also, unrealised losses resulting from intragroup transactions should also be eliminated unless

    cost cannot be recovered.

    Preparation of Consolidated Profit and Loss Account

    All the revenue items are to be added on line by line basis and from the consolidated revenue

    items inter-company transactions should be eliminated.

    If there remains any unrealised profit in the stock of good, of any of the Group Company, such

    unrealised profit is to be eliminated from the value of stock to arrive at the consolidated profit.

    Also it is necessary to eliminate the share of holding company in the proposed dividend of the

    subsidiary.

    Preparation of Consolidated Cash Flow Statement

    All the items of Cash flow from operating activities, investing activities and financing activities

    are to be added on line by line basis and from the consolidated items, intercompany transactions

    should be eliminated.

    Treatment of Investment in Associates in Consolidated Financial Statements

    An enterprise that presents consolidated financial statements should account for investments in

    associates in the consolidated financial statements in accordance with the Accounting Standard

    (AS) 23.

    Accounting for Associates (AS 23)

    AS 23 suggests equity method of accounting for investments in associates.

    Under equity method The following procedure should be followed:

    Investment is initially recorded at cost. Subsequently, the carrying amount is increased on the

    basis of share of profit or decreased on the basis of share of loss in the associate.

    Step (1): Find out value of investments on the basis of proportionate value of net assets of the

    investee;

    Step (2): Find out goodwill or capital reserve arising out of the purchase consideration.

    If the purchase price is above the value of investments determined in step (1) then there is

    goodwill and

    if the purchase price is less than the value of the investments determined in step (1) then there is

    capital reserve.

    Step (3): Goodwill or capital reserve as determined in step (2) should be included in the carrying

    amount of the investments with a separate disclosure. On the contrary, investments are recognised

    at purchase price as per AS 13 without disclosing goodwill/capital reserve.

    DISCLOSURE-Goodwill/capital reserve can be disclosed within bracket below the

    Investments in Associates in the following style and accumulated income which was not earlier

    recognized should be added to value of investments for first time consolidation with

    corresponding credit to consolidated reserve.

    Equity method is not applicable

    (1) when an investment is acquired for the purpose of disposal in the near future, i.e., as short term

    investments; and

    (2) there is severe long term restriction on fund transfer by the associate to the investor. In these

    two cases AS 13 should be applied.

    Treatment of Investment in Joint Ventures in Consolidated Financial Statements (AS 27)

    AS 27 identifies three broad types of Joint Ventures- jointly controlled operations, jointly

    controlled assets and jointly controlled entities.

    Jointly Controlled Operations

  • Financial Accounting 6.4

    In respect of its interests in jointly controlled operations, a venturer should recognise in its

    separate financial statements and consequently in its consolidated financial statements:

    (a) the assets that it controls and the liabilities that it incurs; and

    (b) the expenses that it incurs and its share of the income that it earns from the joint venture.

    Jointly Controlled Assets

    In respect of its interest in jointly controlled assets, a venturer should recognise, in its separate

    financial statements, and consequently in its consolidated financial statements:

    (a) its share of the jointly controlled assets, classified according to the nature of the assets;

    (b) any liabilities which it has incurred;

    (c) its share of any liabilities incurred jointly with the other venturers in relation to the joint

    venture;

    (d) any income from the sale or use of its share of the output of the joint venture, together with its

    share of any expenses incurred by the joint venture; and

    (e) any expenses which it has incurred in respect of its interest in the joint venture.

    Jointly Controlled Entities: A jointly controlled entity maintains its own accounting records and

    prepares and presents financial statements in the same way as other enterprises in conformity with

    the requirements of AS 27 applicable to that jointly controlled entity.

    Separate Financial Statements of a Venturer

    In a venturer's separate financial statements, interest in a jointly controlled entity should be

    accounted for as an investment in accordance with Accounting Standard (AS) 13.

    Consolidated Financial Statements of a Venturer

    In its consolidated financial statements, a venturer should report its interest in a jointly controlled

    entity using proportionate consolidation except

    (a) an interest in a jointly controlled entity which is acquired and held exclusively with a view to

    its subsequent disposal in the near future; and

    (b) an interest in a jointly controlled entity which operates under severe long-term restrictions that

    significantly impair its ability to transfer funds to the venturer.

    Question: What are holding company and subsidiary company?

    Answer: A holding company is one which holds 51% or more of the shares in another company

    (subsidiary company). For example, A Ltd holds 75% of shares in B Ltd., and B Ltd., holds 80% of

    shares in C Ltd. Here A Ltd., has two subsidiaries (subsidiary company of a subsidiary is also a

    subsidiary of holding company). It is mandatory to consolidates the accounts of subsidiary company

    with its holding company and reported to the shareholders

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    Minority Interest

    %

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co. S Co.

    CP RP CP RP

    1 General Reserve

    2 Capital Reserve

    3 Profit or Loss

    4 Over (Under) Valuation of Assets

  • Financial Accounting 6.5

    5 Change in Depreciation

    (3) Cost of Control (4) MI

    Cost of Acquisition

    1 Book Value

    2 Capital Profit

    3 Bonus Shares

    4 Pre-acquisition Dividend

    Goodwill (Capital Reserve)

    Revenue Profit

    Minority Interest

    [CMA FINAL J04& D05, 2 Marks]

    Question: What entries would you make in holding companys accounts to record dividend received

    from a subsidiarys pre-acquisition profits?

    Answer:

    Journal Entry In the books of Holding Company

    Date particular Amount Amount

    Bank A/c Dr. xxxx

    To Investment in Subsidiary A/c xxxx

    (Being Dividend received from subsidiarys pre-acquisition profit)

    [CMA FINAL D04, 2 Marks]

    Question: How is cost of control computed when an interest in subsidiary company is acquired in

    blocks over a period of time?

    Answer: When interest in a subsidiary company is acquired in blocks, the cost of control or goodwill

    is computed as if all the blocks are purchased on the date when a control is achieved. However if

    shares are required in major blocks, then for each block Analysis of profit will be computed after

    considering the dates of acquisition.

    PRACTICAL QUESTIONS

    [Basic Sum]

    Question: Consolidate the following Balance Sheet:

    Particulars Note

    No.

    H Ltd S Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Share of 1 each 1,400 1,000

    (b) Reserves and surplus - 300

    (2) Current liabilities [Creditors] - 500

    Total 1,400 1,800

    II ASSETS

    (1) Non-current assets

  • Financial Accounting 6.6

    Fixed Assets [Investments in 900 shares in S Ltd.,] 1,200

    (2) Sundry assets 200 1,800

    Total 1,400 1,800

    When H Ltd acquired shares in S Ltd the profit and loss in the later had a credit balance of 200

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    900

    1,000% 90%

    Minority Interest

    %

    100

    1,000% 10%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[90%] S Co.[10%]

    CP RP CP RP

    1 Profit or Loss 300 200 100 180 90 20 10

    (3) Cost of Control (4) MI

    Cost of Acquisition 1,200

    1 Book Value 900 100

    2 Capital Profit 180 20

    3 Bonus Shares

    4 Pre-acquisition Dividend

    5 Over (Under) Valuation of Assets 1,080

    Goodwill (Capital Reserve) 120

    Revenue Profit 20 10

    Minority Interest 130

    Consolidated Balance Sheet of H Co. Ltd H Co. S Co. Cons.

    (a) Share capital 1,400

    (b) Reserves and surplus: Profit and Loss A/c 90 90

    (c) Minority Interest 130

    (4) Current liabilities [Creditors] Nil 500 500

    Total 2,120

    II ASSETS

    (1) Non-current assets

    (a) Fixed assets 200 1,800 2,000

    (b) Intangible assets [Goodwill] 120

    (2) Current assets

    Total 2,120

    Stock Reserve: When holding or subsidiary company purchased or sold goods at invoice price (with

    profit) mutually, the profit Element on the unsold stock held on the balance sheet date should be

    eliminated from profit and loss account in step 6and from stock in the balance sheet.

  • Financial Accounting 6.7

    [Wholly owned subsidiary company | Unrealized profit on unsold stock]

    Question: Following are the Balance sheet of R Ltd and S Ltd as at 31.12.1994:

    Particulars Note

    No.

    R Ltd S Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Share of 10 each 4,00,000 1,50,000

    (b) Reserves and surplus 1 80,000 65,000

    (2) Non-current liabilities [12% Debenture] 2,00,000 -

    (3) Current liabilities 3,20,000 2,85,000

    Total 10,00,000 5,00,000

    II ASSETS

    (1) Non-current assets

    Fixed Assets 5,00,000 2,40,000

    Investments in 15,000 shares in S Ltd., on 1.1.94 2,00,000 -

    (2) Current assets

    [including 10,000 stock purchased from R Ltd]

    3,00,000 2,60,000

    Total 10,00,000 5,00,000

    1 Reserves and Surplus R Ltd S Ltd

    General Reserve 50,000 40,000

    Profit and Loss A/c 30,000 25,000

    80,000 65,000

    Prepare a consolidated balance sheet as at 31.12.94 assuming that:

    1. S Ltd general reserve and profit and loss account stood at 25000 and 10000 respectively on

    1.1.1994

    2. R Ltd. sells goods at profit of 25% on cost.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    15,000

    15,000% 100%

    Minority Interest

    %

    0

    15,000% 0%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[100%] S Co.[0%]

    CP RP CP RP

    1 Profit or Loss 25,000 10,000 15,000 10,000 15,000 - -

    2 General Reserve 40,000 25,000 15,000 25,000 15,000 - -

    Total 65,000 35,000 30,000 35,000 30,000 - -

    (3) Unrealised Profit on Unsold Stocks H Co.

    Proportion of unsold stock Profit % 10,000 25

    125% 2,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

  • Financial Accounting 6.8

    (4) Cost of Control

    Cost of Acquisition 2,00,000

    1 Book Value 1,50,000

    2 Capital Profit 35,000 1,85,000

    Goodwill (Capital Reserve) 15,000

    Consolidated Balance Sheet of H Co. Ltd Note H Co. S Co. Cons.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital 4,00,000

    (b) Reserves and surplus: Profit and Loss A/c 1 1,08,000

    (3) Non-current liabilities [12% Debentures] 2,00,000 - 2,00,000

    (4) Current liabilities [Creditors] 3,20,000 2,85,000 6,05,000

    Total 13,13,000

    II ASSETS

    (1) Non-current assets

    (a) Intangible assets [Goodwill] 15,000 15,000

    (b) Fixed assets 5,00,000 2,40,000 7,40,000

    (2) Current assets 3,00,000 2,60,000 5,58,000

    Less: [Unrealised profit on unsold stock] (2,000)

    Total 13,13,000

    1 Reserves and Surplus R Ltd S Ltd Consol.

    General Reserve 50,000 15,000 65,000

    Profit and Loss A/c 30,000 15,000 45,000

    80,000 1,10,000

    Unrealised profit on unsold stock 2,000

    Total 1,08,000

    [Inter-company Owings | Unrealized Profit on Unsold Stock]

    Question:

    Particulars Note

    No.

    H Ltd S Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Share of 10 each 5,00,000 2,00,000

    (b) Reserves and surplus 1 3,50,000 1,00,000

    (2) Non-current liabilities [12% Debenture] 2 - 1,20,000

    (3) Current liabilities 3 1,50,000 80,000

    Total 10,00,000 5,00,000

  • Financial Accounting 6.9

    II ASSETS

    (1) Non-current assets

    (a) Intangible Assets [Goodwill] 1,00,000 -

    (b) Tangible Assets 4 3,50,000 1,50,000

    (c) Investments 2,50,000 50,000

    (2) Current assets 5 3,00,000 2,00,000

    Total 10,00,000 5,00,000

    Note: Liability of bills discounted of H Ltd is 20000

    1 Reserves and Surplus H Ltd S Ltd

    General Reserve 2,00,000 60,000

    Profit and Loss A/c 1,50,000 50,000

    Preliminary Expenses - (10,000)

    3,50,000 1,00,000

    2 Non-current Liabilities

    Secured Loan - 80,000

    Unsecured Loan - 40,000

    - 1,20,000

    3 Current Liabilities

    Creditors 1,00,000 60,000

    Bills Payable 50,000 20,000

    1,50,000 80,000

    4 Non-current Assets

    Plant and Machinery 2,00,000 1,20,000

    Building 1,50,000 1,30,000

    3,50,000 2,50,000

    5 Current Liabilities

    Stock 80,000 50,000

    Debtors 100,000 40,000

    Bills receivable 50,000

    Bank 20,000 80,000

    Cash 50,000 30,000

    3,00,000 2,00,000

    1. H Ltd acquired 16,000 shares of 10 each is S Ltd., on 1.4.2000 at a cost of 2,00,000.Balance sheet

    of S ltd on 1.4.2000 showed balance in general reserve of 20,000 and profit and loss a/c 20,000

    (credit)

    2. Bills payable of S Ltd include 10,000 due to H Ltd., which has discounted bills worth of 6,000

    3. Sundry creditors of H Ltd., include 20,000 due to S Ltd.

    4. Closing stock of H Ltd., includes a stock worth of 60,000 supplied by S Ltd., which had invoiced

    to H Ltd at cost plus 20%.

    Prepare consolidated balance sheet.

    Answer:

  • Financial Accounting 6.10

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    16,000

    20,000% 80%

    Minority Interest

    %

    4,000

    20,000% 20%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    1 General Reserve 60,000 20,000 40,000 16,000 32,000 4,000 8,000

    2 Profit and Loss A/c 50,000 20,000 30,000 16,000 24,000 4,000 6,000

    3 Preliminary Expenses (10,000) (10,000) - (8,000) - (2,000) -

    Total 1,00,000 30,000 70,000 24,000 56,000 6,000 14,000

    (3) Cost of Control (4) Minority Interest

    Cost of Acquisition 2,00,000 Book Value 40,000

    1 Book Value 1,60,000 Capital Profit 6,000

    2 Capital Profit 24,000 1,84,000 Revenue Profit 14,000

    Goodwill 16,000 Minority Interest 60,000

    (5) Unrealised Profit on Unsold Stocks [Downstream] H Co.

    Proportion of unsold stock Profit % 60,000 20

    120% 10,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

    (6) Consolidated Balance Sheet of H Co. Ltd Note H Co. S Co. Cons.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital 5,00,000 - 5,00,000

    (b) Reserves and surplus: Profit and Loss A/c 1 3,96,000

    (c) Minority Interest 60,000

    (3) Non-current liabilities 2 1,20,000

    (4) Current liabilities [Creditors] 3 2,06,000

    Total 12,82,000

    II ASSETS

    (1) Non-current assets

    (a) Intangible Assets [Goodwill] 1,00,000 16,000 1,16,000

    (b) Tangible Assets 4 3,50,000 2,50,000 6,00,000

    (c) Investments 50,000 50,000 1,00,000

    (2) Current assets 5 4,66,000

    Total 12,82,000

    Note: Liability of bills discounted of H Ltd is 14,000 [20,000 less inter-company owings]

    1 Reserves and Surplus R Ltd S Ltd Consol

    General Reserve 2,00,000 32,000 2,32,000

  • Financial Accounting 6.11

    Profit and Loss A/c 1,50,000 24,000 1,74,000

    3,50,000 56,000 4,06,000

    Less Unrealized Profit on unsold stocks 10,000

    3,96,000

    2 Non-current Liabilities

    Secured Loan - 80,000 80,000

    Unsecured Loan - 40,000 40,000

    - 1,20,000 1,20,000

    3 Current Liabilities

    Creditors 1,00,000 60,000 1,60,000

    Bills Payable 50,000 20,000 70,000

    1,50,000 80,000 2,30,000

    Inter-company Owings

    Less Creditors of S Ltd 20,000

    Less Bills Payable 4,000

    2,06,000

    4 Non-current Assets

    Plant and Machinery 2,00,000 1,20,000 3,20,000

    Building 1,50,000 1,30,000 2,80,000

    3,50,000 2,50,000 6,00,000

    5 Current Liabilities

    Stock 80,000 50,000 1,30,000

    Less Unrealised profit on unsold stock (10,000)

    Debtors 100,000 40,000 1,40,000

    Less Inter-company Owings (20,000)

    Bills receivable 50,000 - 50,000

    Less Inter-company Owings (4,000)

    Bank 20,000 80,000 1,00,000

    Cash 50,000 30,000 80,000

    4,66,000

    [CMA FINAL SY12, D13, 10 Marks]

    Question: On 31.03.2011, A Ltd. acquired 1,05,000 shares of B Ltd. for 12,00,000. The Balance Sheet

    of B Ltd. as on that date was as under:

    The Balance Sheet of B Ltd. as on 31.03.2011 Note in 000

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each, fully paid up 1,500

    (b) Reserves and surplus

    Securities Premium -

    Pre-incorporation profits 30

    Profit and Loss A/c 60

  • Financial Accounting 6.12

    (2) Current liabilities [Trade Payables] 75

    Total 1,665

    II ASSETS

    (1) Non-current assets [Tangible Assets] 1,050

    (2) Current assets 615

    Total 1,665

    The B/Ss of A Ltd and B Ltd as on 31.03.2012 Note A Ltd B Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each [before bonus shares] 4,500 1,500

    (b) Reserves and surplus

    Securities Premium 900 -

    Pre-incorporation Profits - 30

    General Reserve 6,000 1,905

    Profit and Loss A/c 1,575 420

    (2) Current liabilities [Trade Payables] 555 210

    Total 13,530 4,065

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 7,920 2,310

    (b) Investments in B Ltd at cost 1,200 -

    (2) Current assets 4,410 1,755

    Total 13,530 4,065

    Directors of B Ltd. made a bonus issue on 31.03.2012 in the ratio of one equity share of 10 each fully

    paid for every two equity shares held on that date.

    Calculate as on 3.03.2012 the following:

    Cost of Control / Capital Reserve

    Minority Interest

    Consolidated Profit and Loss Account in each of the following cases

    o Before Issue of Bonus Shares

    o Immediately after the Issue of Bonus Shares

    It may be assumed that Bonus Shares were issued out of Post-Acquisition Profits by using General

    Reserve.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    1,05,000

    1,50,000% 70%

    Minority Interest

    %

    45,000

    1,50,000% 30%

    (2) Before Bonus Shares Total Capital

    Profit

    Revenue

    Profit

    A Ltd [70%] B Ltd [30%]

    CP RP CP RP

  • Financial Accounting 6.13

    1 Profit or Loss 420 60 360 42 252.0 18 108.0

    2 General Reserve 1,905 - 1,905 1,333.5 571.5

    3 Pre-incorporation Profits 30 30 - 21 9

    Total 2,355 90 2,265 63 1,585.5 27 679.5

    (3) After Bonus Shares Total Capital

    Profit

    Revenue

    Profit

    A Ltd [70%] B Ltd [30%]

    CP RP CP RP

    1 Profit or Loss 420 60 360 42 252.0 18 108.0

    2 General Reserve after Bonus 1,155 - 1,155 - 808.5 346.5

    3 Pre-incorporation Profits 30 30 - 21 9

    Total 1,605 90 1,515 63 1,060,.5 27 454.5

    4 Bonus Shares 750 750 525 225

    Before Bonus Shares

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition 1,200 Book Value 450.0

    1 Book Value 1,050 Capital Profit(2) 27.0

    2 Capital Profit(2) 63 1,113 Revenue Profit(2) 679.5

    Goodwill 87 Minority Interest 1,156.5

    Before Bonus Shares

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition 1,200 Book Value 450.0

    1 Book Value 1,050 Capital Profit(3) 27.0

    2 Capital Profit(3) 63 Revenue Profit(3) 454.5

    3 Bonus Shares 525 1,638 Bonus Shares 225.0

    Capital Reserve 438 Minority Interest 1,156.5

    Before Bonus Shares After Bonus Shares

    1 Reserves and surplus A Ltd B Ltd Total A Ltd B Ltd Total

    Securities Premium 900.0 - 900.0 900.0 - 900.0

    Pre-incorporation Profit - -

    Capital Reserve 438.0

    General Reserve 6,000.0 1,333.5 7,333.5 6,000.0 808.5 6,808.5

    Profit and Loss A/c 1,575.0 252.0 1,827.0 1,575.0 252.0 1,827.0

    [Bonus Shares Out of Post-acquisition Profit]

    Question: H Ltd., acquired, 2000 equity shares of 100 each from S Ltd., on 31st March 2000.The

    summarized Balance Sheet of the companies as on 31 March 2001 were as follows:

    Particulars Note

    No.

    H Ltd S Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

  • Financial Accounting 6.14

    (a) Equity Share of 100 each 8,00,000 2,50,000

    (b) Reserves and surplus

    Reserves 3,00,000 50,000

    Profit and Loss A/c 1,00,000 1,00,000

    (2) Current liabilities 2,00,000 50,000

    Total 14,00,000 4,50,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets [Fixed Assets] 7,00,000 2,50,000

    (b) Investments [2,000 shares in S Ltd at cost] 3,00,000

    (2) Current assets 4,00,000 2,00,000

    Total 14,00,000 4,50,000

    S Ltd., had a credit balance of 50,000 in the reserve and 20,000 in profit and loss account when H

    Ltd acquired shares in S Ltd. S Ltd issued bonus shares in the ratio of one for every five shares held

    out of the profits earned during 2000-2001. This is not shown in the above balance sheet of S Ltd.

    Prepare a consolidated balance sheet of H Ltd., and its subsidiary on 31 March 2001 giving all

    necessary working.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    2,000

    2,500% 80%

    Minority Interest

    %

    500

    2,500% 20%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    1 Profit or Loss(3) 50,000 20,000 30,000 16,000 24,000 4,000 6,000

    2 General Reserve 50,000 50,000 - 40,000 - 10,000 -

    Total 1,00,000 70,000 30,000 56,000 24,000 14,000 6,000

    (3) H Co.[80%] S Co.[20%]

    Profit or Loss 1,00,000

    Less Bonus Shares 50,000 40,000 10,000

    Profit or Loss 50,000

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition 3,00,000 Book Value 50,000

    1 Book Value 2,00,000 Capital Profit 14,000

    2 Capital Profit 56,000 Revenue Profit 6,000

    3 Bonus Shares 40,000 296,000 Bonus Shares 10,000

    Goodwill 4,000 Minority Interest 80,000

    (6) Consolidated Balance Sheet of H Co. Ltd Note H Ltd S Ltd Consol.

  • Financial Accounting 6.15

    I EQUITY AND LIABILITIES No.

    (1) Shareholders funds

    (a) Equity Share of 100 each 8,00,000 - 8,00,000

    (b) Reserves and surplus

    Reserves 3,00,000 - 3,00,000

    Profit and Loss A/c 1,00,000 24,000 1,24,000

    (c) Minority Interest 80,000

    (2) Current liabilities 2,00,000 50,000 2,50,000

    Total 15,54,000

    II ASSETS

    (1) Non-current assets

    (a) Intangible Assets [Goodwill] - - 4,000

    (b) Tangible Assets [Fixed Assets] 7,00,000 2,50,000 9,50,000

    (2) Current assets 4,00,000 2,00,000 6,00,000

    Total 15,54,000

    Revaluation of assets: Increase in value is capital profit therefore it has to be added with the capital

    profit and to concerned assets. [vice versa for decrease in value ]

    Adjustment for Depreciation: When an asset goes up, depreciation during the post-acquisition

    period will also go up. Therefore it should be deducted from Revenue Profit.

    [Intercompany Owings | Revaluation of Assets]

    [CMA FINAL D02, 16 Marks]

    Question: The following are the summarized Balance Sheet of H Ltd. and S. Ltd. as at 31 December,

    2001:

    Particulars Note

    No.

    H Ltd S Ltd

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Shares 2,00,000 50,000

    (b) Reserves and surplus 1 1,30,000 50,000

    (2) Current liabilities [Creditors] 1,00,000 30,000

    Total 4,30,000 1,30,000

    II ASSETS

    (1) Non-current assets

    Fixed Assets 1,80,000 1,20,000

    Investments in S Ltd 2,30,000 -

    (2) Current assets 20,000 10,000

    Total 4,30,000 1,30,000

    1 Reserves and Surplus H Ltd S Ltd

    Reserves 30,000 10,000

  • Financial Accounting 6.16

    Profit and Loss A/c as on 01.01.01 60,000 30,000

    Profit and Loss for the year 2001 40,000 10,000

    1,30,000 50,000

    H Ltd. acquired 80% of the shares in S Ltd. on 1st July, 2001 included in the assets of H Ltd., there is

    30,000 Loan to S Ltd. shown as creditors in S Ltd. Sundry Assets of S Ltd. include furniture & fittings

    of 40,000 to be revalued at 50,000 being over depreciated as at 31st July 2001. Prepare Consolidated

    Balance Sheet of H Ltd. as at 31st December, 2001.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    % 80%

    Minority Interest

    % 20%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    1 Reserves 10,000 10,000 8,000 2,000

    2 P/L as on 01.01.01 30,000 30,000 24,000 6,000

    3 P/L for the year 2001 10,000 5,000 5,000 4,000 4,000 1,000 1,000

    4 Revaluation of Assets 10,000 10,000 8,000 2,000

    Total 60,000 55,000 5,000 44,000 4,000 11,000 1,000

    (3) Cost of Control (4) Minority Interest

    Cost of Acquisition 2,30,000 Book Value of Shares 10,000

    1 Book Value of Shares 40,000 Capital Profit(2) 11,000

    2 Capital Profit(2) 44,000 84,000 Revenue Profit(2) 1,000

    Goodwill 1,46,000 Minority Interest 22,000

    (5) Consolidated Balance Sheet Note H Ltd S Ltd Consol

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Shares 2,00,000 - 2,00,000

    (b) Reserves and surplus 1 1,30,000 4,000 1,34,000

    (c) Minority Interest 22,000

    (2) Current liabilities [Creditors] 2 1,00,000

    Total 4,56,000

    II ASSETS

    (1) Non-current assets

    Intangible Assets [Goodwill] - - 1,46,000

    Tangible Assets 3 2,80,000

    (2) Current assets 20,000 10,000 30,000

    Total 4,56,000

  • Financial Accounting 6.17

    1 Reserves and Surplus H Ltd S Ltd Consol

    Reserves 30,000

    Profit and Loss A/c as on 01.01.01 60,000

    Profit and Loss for the year 2001 40,000 4,000

    1,30,000 4,000 1,34,000

    2 Current Liabilities 1,00,000 30,000 1,30,000

    Mutual Owings 30,000

    1,00,000

    3 Non-current Assets [Tangible]

    Fixed Assets 1,80,000 1,20,000 3,00,000

    Appreciation 10,000 10,000

    Mutual Owings (30,000)

    2,80,000

    Revaluation of Assets

    [CMA INTER D05 & D07, 8+4+4=16 Marks]

    Question: The Balance Sheet of Small Ltd. as on 31st March, 2005 was as under:

    Particulars in lacs

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Equity Shares of 100 each 6.00

    (b) Reserves and surplus

    General Reserve 3.00

    Profit and Loss [Brought Forward] 1.20

    Profit and Loss [Current Year] 0.60

    Preliminary Expenses (0.50) 4.30

    (2) Current liabilities [Creditors] 1.20

    Total 11.50

    II ASSETS

    (1) Non-current assets

    Land and Building 4.00

    Machinery 3.50

    Less: Depreciation for the year 0.50 3.00

    (2) Current assets

    Stock at cost 2.00

    Debtors 1.50

    Cash and Bank Balance 1.00 4.50

    Total 11.50

    Big Ltd. purchased 4000 equity shares of 100 each on 1st October, 2004 on which date it was found

    that Land and Building were undervalued by 1 lakh and machinery was worth only 2.75 lakh. In

  • Financial Accounting 6.18

    preparing the consolidated Balance Sheet of holding company, it was decided to adopt proper values

    of Assets, and write off preliminary expenses. On the above information given

    Ascertain:

    a) Capital Profits

    b) Revenue profits and

    c) Minority interest

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    4,000

    6,000% 2

    3

    Minority Interest

    %

    2,000

    6,000% 1

    3

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[

    ] S Co.[

    ]

    CP RP CP RP

    1 General Reserve 3,00,000 3,00,000 2,00,000 1,00,000

    2 Profit or Loss B/F 1,20,000 1,20,000 80,000 40,000

    3 Profit or Loss Cur. Year 60,000 30,000 30,000 20,000 20,000 10,000 10,000

    4 Preliminary Expenses (50,000) (50,000) - (33,333) (16,667)

    5 Revaluation of Assets(3) 50,000 50,000 - 33,333 16,667

    6 Change in Depreciation(4) 3,571 - 3,571 2,381 1,190

    Total 4,50,000 33,571 3,00,000 22,381 1,50,000 11,190

    (3) Revaluation of Assets Date

    Land and

    Building Machinery

    (a) Book Value 01.04.06 4,00,000 3,50,000

    (b) Less Depreciation [Balancing Figure] 2006-07 - 50,000

    (c) Book Value 31.03.07 4,00,000 3,00,000

    (d) Rate of Depreciation ()()

    % - 1

    7

    (e) Depreciation (a)(d) up to 01.10.06 - 25,000

    (f) Book Value as on the date of acquisition 01.10.06 - 3,25,000

    (4) Revaluation of Assets Date Land and Building Machinery

    Book Revised Change Book Revised Change

    Value as on(3) 01.10.06 4,00,000 5,00,000 1,00,000 3,25,000 2,75,000 (50,000)

    Less Depreciation 3,571

    Value as on 31.03.07 1,00,000 (46,429)

    (5) Revaluation of Assets(4) Type Land and

    Building Machinery Total

    Change in value Capital Profit (Loss) 1,00,000 (50,000) 50,000

    Change in depreciation Revenue Profit (Loss) - 3,571 3,571

  • Financial Accounting 6.19

    (6) Minority Interest

    Book Value 2,00,000

    Capital Profit(2) 1,50,000

    Revenue Profit(2) 11,190

    Minority Interest 3,61,190

    [Abnormal Loss | Mutual Owings | Tax Treatment | Different Date of B/S for H Ltd and S Ltd]

    [CMA FINAL D11, 15 Marks]

    Question: The Balance Sheet of H Ltd. and S Ltd. as on the date of last closing of accounts are as

    under:

    Particulars Note In

    I EQUITY AND LIABILITIES H Ltd as at

    31.03.2011

    S Ltd as at

    31.03.2010

    (1) Shareholders funds

    (a) Equity Shares of 10 each 11,00,000 5,00,000

    (b) Reserves and surplus [Accumulated] 4,50,000 2,05,000

    (2) Non-current liabilities

    [15% Non convertible Debentures]

    - 3,00,000

    (3) Current liabilities

    (a) Accounts Payable 4,80,000 2,80,000

    (b) Other Liabilities 1,00,000 40,000

    (c) Tax Provision 1,50,000 2,50,000

    Total 22,80,000 15,75,000

    II ASSETS

    (1) Non-current assets

    Tangible Assets 8,45,000 5,26,500

    Less: Depreciation for the year (1,95,000) (1,21,500)

    Investments

    (a) 40,000 Shares in S Ltd. 8,00,000

    (b) 1,000 Debentures in S Ltd. 1,50,000

    (2) Current assets

    Inventories 2,00,000 3,50,000

    Accounts Receivable 2,50,000 4,65,000

    Cash and Bank Balance 2,30,000 3,55,000

    Total 22,80,000 15,75,000

    The following information is also available:

    a) On 8th February, 2011 there was a fire at the factory of S Ltd., resulting in inventory worth

    20,000 being destroyed. S Ltd. received 75 per cent of the loss as insurance.

    b) The same fire resulted in destruction of a machine having a written down value of 1,00,000. The

    Insurance company admitted the Companys claim to the extent of 80 per cent. The machine was

    insured at its fair value of 1,50,000.

  • Financial Accounting 6.20

    c) On 13th March, 2011, H Ltd. sold goods costing 1,50,000 to S Ltd. at a mark-up of 20 per cent.

    Half of these goods were resold to H Ltd. who in turn was able to liquidate the entire stock of

    such goods before closure of accounts on 31st March, 2011. As on 31st March, 2011, S Ltd.s

    accounts payable show 60,000 due to H Ltd. on the two transactions.

    d) H Ltd. acquired the holdings in S Ltd. on 1st January, 2009 when the reserves and accumulated

    profits of S Ltd. stood at 75,000.

    e) Both companies have not provided for tax on current year profits. The current year taxable profits

    are 33,000 and 66,000 for H Ltd. and S Ltd. respectively. The tax rate is 33%.

    f) The incremental profits earned by S Ltd. for the period January, 2011 to March, 2011 over that

    earned in the corresponding period in 2010 was 56,000. Except for the profits that resulted from

    the transactions with H Ltd. in the aforesaid period, the entire profits have been realised in cash

    before 31st March, 2011.

    Required: Prepare a Consolidated Balance Sheet of H Ltd. and its Subsidiary as at 31st March, 2011

    Answer:

    (1) Particulars Note In

    I EQUITY AND LIABILITIES S Ltd as at

    31.03.2010

    Change S Ltd as at

    31.03.2011

    (1) Shareholders funds

    (a) Equity Shares of 10 each 5,00,000 - 5,00,000

    (b) Reserves and surplus [Accumulated] 2,05,000 49,220* 2,54,220

    (2) Non-current liabilities

    [15% Non convertible Debentures]

    3,00,000 - 3,00,000

    (3) Current liabilities

    (a) Accounts Payable 2,80,000 60,000 3,40,000

    (b) Other Liabilities 40,000 - 40,000

    (c) Tax Provision 2,50,000 21,780 2,71,780

    Total 15,75,000 17,06,000

    II ASSETS

    (1) Non-current assets

    Tangible Assets 5,26,500 (1,30,000) 3,96,500

    Less: Depreciation for the year (1,21,500) 30,000** (91,500)

    (2) Current assets

    Inventories 3,50,000 70,000 4,20,000

    * Incremental profit

    Incremental Profit 56,000

    Add Profit on insurance claim [machine] 20,000

    Less Loss on insurance claim [stocks] (5,000)

    Less Tax Provision (21,780)

    Total 49,220

    Payables to H Ltd for the purchases 60,000 Tax on current year taxable profit = 60,00033% = 21,780 Insurance claim = 80% of fair value ** Impact on depreciation = Insurance Claim

    = 1,30,000

    1,21,500

    5,26,500 =30,000

    Purchase of goods from H Ltd with profit % of Sales Abnormal Loss = (1,50,000 + 20%) 50% 20,000

  • Financial Accounting 6.21

    Accounts Receivable 4,65,000 - 4,65,000

    Cash and Bank Balance 3,55,000 41,000* 3,96,000

    Insurance Claim Receivable - 1,30,000 1,30,000

    Total 15,75,000 17,06,000

    (2) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    40,000

    50,000% 80%

    Minority Interest

    %

    10,000

    50,000% 20%

    (3) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    Profit or Loss(3) 2,54,220 75,000 1,79,220 60,000 1,43,376 15,000 35,844

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition Book Value 1,00,000

    Equity Shares 8,00,000 Capital Profit 15,000

    Debenture 1,50,000 Revenue Profit 35,844

    1 Book Value Equity 4,00,000 Minority Interest 1,50,844

    Book Value Debenture 1,00,000

    2 Capital Profit 60,000 5,60,000

    Goodwill 3,90,000

    Consolidated Balance Sheet Note In

    I EQUITY AND LIABILITIES H Ltd as at

    31.03.2011

    S Ltd as at

    31.03.2011

    Consol.

    31.03.2011

    (1) Shareholders funds

    (a) Equity Shares of 10 each 11,00,000 - 11,00,000

    (b) Reserves and surplus [Accumulated] 1 5,67,486

    (c) Minority Interest 1,50,844

    (2) Non-current liabilities

    [15% Non convertible Debentures]

    - 2,00,000 2,00,000

    (3) Current liabilities

    (a) Accounts Payable 2 7,60,000

    (b) Other Liabilities 1,00,000 40,000 1,40,000

    (c) Tax Provision 3 4,32,670

    * Incremental Cash

    Insurance claim for stocks received 15,000

    Total incremental profit 56,000

    Profit Earned on transaction with H Ltd [not in cash] 30,000 26,000

    Total incremental cash 41,000

  • Financial Accounting 6.22

    Total 33,51,000

    II ASSETS

    (1) Non-current assets

    Intangible Assets [Goodwill(4)] 3,90,000 3,90,000

    Tangible Assets 4 9,55,000

    (2) Current assets

    Inventories 5 6,05,000

    Accounts Receivable 6 6,55,000

    Insurance Claim Receivable - 1,20,000 1,20,000

    Cash and Bank Balance 2,30,000 3,96,000 6,26,000

    Total 33,51,000

    1 Reserves and surplus [Accumulated] 4,50,000 1,43,376 5,93,376

    Tax Provision for H Ltd [33,00033

    100] (10,890) (10,890)

    Unrealised Profit [downstream] (15,000) (15,000)

    Total 5,67,486

    2 Accounts Payable 4,80,000 3,40,000 8,20,000

    Mutual Owings (60,000) (60,000)

    Total 7,60,000

    3 Tax Provision 1,50,000 2,71,780 3,21,780

    Tax Provision for H Ltd [33,00033

    100] 10,890 10,890

    Total 4,32,670

    4 Tangible Assets 8,45,000 3,96,500 12,41,500

    Less: Depreciation for the year (1,95,000) (91,500) (2,86,500)

    Total 9,55,000

    5 Inventories 2,00,000 4,20,000 6,20,000

    Unrealised Profit (15,000) (15,000)

    Total 6,05,000

    6 Accounts Receivable 2,50,000 4,65,000 7,15,000

    Mutual Owings (60,000) (60,000)

    Total 6,55,000

    [Preliminary Expenses | Bonus Shares out of Pre-acquisition Profit | Inter-company Owings

    |Unrealsied Profit on Unsold Stock | Revaluation of Assets]

    Question:

    Balance Sheet as on 31.3.2008 Note H Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 100 each 5,00,000 7,00,000

    (b) Reserves and surplus 1 7,00,000 2,80,000

    (2) Current liabilities 2 3,00,000 2,00,000

  • Financial Accounting 6.23

    Total 15,00,000 11,80,000

    II ASSETS

    (1) Non-current assets

    (a) Intangible Assets [Goodwill] 1,00,000 1,00,000

    (b) Tangible Assets 3 5,00,000 4,20,000

    (c) Investments 4,00,000 2,00,000

    (2) Current assets 4 5,00,000 4,60,000

    Total 15,00,000 11,80,000

    1 Reserves and Surplus H Co. S Co.

    General Reserve 3,00,000 1,00,000

    Profit and Loss A/c 4,00,000 2,00,000

    Preliminary Expenses - (20,000)

    7,00,000 2,80,000

    2 Current Liabilities

    Creditors 2,00,000 1,00,000

    Bills Payable 50,000 40,000

    Other Liabilities 50,000 60,000

    3,00,000 2,00,000

    3 Non-current Assets

    Plant and Machinery 2,00,000 2,40,000

    Land and Building 3,00,000 1,80,000

    5,00,000 4,20,000

    5 Current Liabilities

    Stock 1,00,000 3,00,000

    Debtors 80,000 90,000

    Bills receivable 20,000 30,000

    Sundry Assets 3,00,000 40,000

    5,00,000 4,60,000

    Adjustment:

    1 H Ltd acquired 3,000 shares in S Ltd for 350,000 on 1.10.2007.

    2 The profit and loss a/c and general reserve stood at 1,00,000 and 3,00,000 respectively on 1.4.2007

    3 A bonus issue of 2 shares for every 5 shares held was made on 1.11.2007 out of pre acquisition

    reserve.

    4 Debtors of S Ltd includes 40,000 due from H Ltd for goods supplied at a profit 25% on cost (half of

    the goods remained unsold on 31.3.2008)

    5 All receivables of H Ltd are from S Ltd

    6 Land and Building and Plant and Machinery which stood at 200,000 and 300,000 on 1.4.2007,

    where revalued at 400,000 & 200,000 respectively on the date of purchase of shares.

    Answer:

  • Financial Accounting 6.24

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    4,200

    7,000% 60%

    Minority Interest

    %

    2,800

    7,000% 40%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[60%] S Co.[40%]

    CP RP CP RP

    1 Profit or Loss(3) 2,00,000 1,50,000 50,000 90,000 30,000 60,000 20,000

    2 General Reserve(4) 1,00,000 1,00,000 - 60,000 40,000

    3 Preliminary Expenses (20,000) (20,000) - (12,000) (8,000)

    4 Revaluation of Assets(8) 1,40,000 1,40,000 - 84,000 56,000

    5 Change in Depreciation(8) (3,500) - (3,500) (2,100) (1,400)

    Total 4,16,500 3,70,000 46,500 2,22,000 27,900 1,48,000 18,600

    (3) H Co.[60%] S Co.[40%]

    General Reserve (Opening Balance) 3,00,000

    Less Bonus Shares 2,00,000 1,20,000 80,000

    General Reserve (Closing Balance) 1,00,000

    (4) Duration Upto 01.10.07 After 01.10.07

    Profit and Loss A/c As on 31.03.08 2,00,000

    Less Profit Up to 01.04.07 1,00,000 1,00,000 -

    Current Year 2007-08 1,00,000 50,000 50,000

    Total 1,50,000 50,000

    (5) Unrealised Profit on Unsold Stocks [Downstream] H Co.

    Proportion of unsold stock Profit % 40,0001

    2

    25

    125% 4,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

    (6) Revaluation of Assets Date

    Land and

    Building

    Plant and

    Machinery

    (a) Book Value 01.04.07 2,00,000 3,00,000

    (b) Less Depreciation [Balancing Figure] 2007-08 20,000 60,000

    (c) Book Value 31.03.08 1,80,000 2,40,000

    (d) Rate of Depreciation ()()

    % 10% 20%

    (e) Depreciation (a)(d) up to 01.10.07 10,000 30,000

    (f) Book Value as on the date of acquisition 01.10.07 1,90,000 2,70,000

    (7) Revaluation of Assets Date Land and Building Plant and Machinery

    Book Revised Change Book Revised Change

    Value as on(6) 01.10.07 1,90,000 4,00,000 2,10,000 2,70,000 2,00,000 (70,000)

    Less Depreciation 10,500 (7,000)

  • Financial Accounting 6.25

    Value as on 31.10.07 1,99,500 (63,000)

    (8) Revaluation of Assets(7) Type Land and

    Building

    Plant and

    Machinery Total

    Change in value Capital Profit (Loss) 2,10,000 (70,000) 1,40,000

    Change in depreciation Revenue Profit (Loss) (10,500) 7,000 (3,500)

    (9) Cost of Control (10) Minority Interest

    Cost of Acquisition 3,50,000 Book Value Including

    Bonus

    2,80,000

    1 Book Value Including

    Bonus

    4,20,000 Capital Profit(2)

    1,48,000

    2 Capital Profit(2) 2,22,000 6,42,000 Revenue Profit(2) 18,600

    Goodwill 2,92,000 Minority Interest 4,46,600

    (11) Consolidated Balance Sheet of H Co. Ltd Note H Co. S Co. Consol.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 100 each 5,00,000 - 5,00,000

    (b) Reserves and surplus 1 7,00,000 1,15,900 8,15,900

    (c) Minority Interest 4,46,600

    (2) Current liabilities 2 4,40,000

    Total 22,02,500

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 3 5,00,000 5,56,500 10,56,500

    (b) Investments [for H: 4,00,000-3,50,000] 50,000 2,00,000 2,50,000

    (2) Current assets 4 8,96,000

    Total 22,02,500

    1 Reserves and Surplus H Co. S Co. Consol.

    Capital Reserve(9) - 2,92,000

    Goodwill - (2,00,000)

    General Reserve 3,00,000

    Profit and Loss A/c(2) 4,00,000 30,000

    Change in Depreciation(2) - (2,100)

    Unrealised Profit on Unsold Stock - (4,000)

    7,00,000 1,15,900 8,15,900

    2 Current Liabilities

    Creditors 2,00,000 1,00,000 3,00,000

    Mutual Owings (40,000)

    Bills Payable 50,000 40,000 90,000

  • Financial Accounting 6.26

    Mutual Owings (20,000)

    Other Liabilities 50,000 60,000

    3,00,000 2,00,000 4,40,000

    3 Non-current Assets

    Plant and Machinery 2,00,000 2,40,000

    Change in value (63,000)

    Land and Building 3,00,000 1,80,000

    Change in value 1,99,500

    5,00,000 5,56,500 10,56,500

    5 Current Assets

    Stock 1,00,000 3,00,000 4,00,000

    Unrealised Profit on Unsold Stock (4,000)

    Debtors 80,000 90,000 1,70,000

    Mutual Owings (40,000)

    Bills receivable 20,000 30,000 50,000

    Mutual Owings (20,000)

    Sundry Assets 3,00,000 40,000 3,40,000

    5,00,000 4,60,000 8,96,000

    Adjustments for Dividends:

    I Dividend declared and paid by subsidiary company:

    1 Out of revenue profit No adjustment is required

    2 Out of Capital Profit Holding company share of dividend

    (a) If the dividend credited to profit and loss a/c Credit Cost of Acquisition

    Debit Profit and Loss A/c of H Co.

    (b) If the dividend credited to cost of acquisition No adjustments

    II Proposed Dividend Minoritys share can be shown in B/S

    [CMA FINAL J10, 7 Marks]

    Question: On 31.12.09 the balance sheets of H Ltd. and S Ltd. disclose the following figures:

    H. Ltd. S. Ltd.

    Share premium 10,000 6,000

    General reserve 20,000 12,000

    Capital reserve -- 8,000

    Profit And Loss Account 30,000 20,000

    On the date when H. Ltd. acquired control of S Ltd., S Ltd. had 10,000 in Profit and Loss A/c and

    10,000 in General Reserve, apart from Share Premium and Capital Reserve Account which were

  • Financial Accounting 6.27

    same as on 31.12.09. H Ltd. holds th of the shares. H. Ltd. received 6,000 dividend out of pre-

    acquisition profit. Show how the above figures will appear in Consolidated Balance Sheet.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    % 75%

    Minority Interest

    % 25%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[75%] S Co.[25%]

    CP RP CP RP

    1 Profit or Loss(3) 20,000 2,000 18,000 1,500 13,500 500 4,500

    2 General Reserve 12,000 10,000 2,000 7,500 1,500 2,500 500

    3 Share Premium 6,000 6,000 4,500 1,500

    4 Capital Reserve 8,000 8,000 6,000 2,000

    Total 46,000 26,000 20,000 19,500 15,000 6,500 5,000

    (3) Pre-acquisition P/L H Co.[75%] S Co.[25%]

    Profit or Loss (Opening Balance) 10,000

    Less Dividend Declared 8,000 6,000 2,000

    Profit or Loss (Closing Balance) 2,000

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition Book Value

    1 Book Value Capital Profit(2) 6,500

    2 Capital Profit(2) 26,000 Revenue Profit(2) 5,000

    Capital Reserve Minority Interest

    1 Reserves and Surplus H Co. S Co. Consol.

    Profit or Loss 30,000 13,500 43,500

    General Reserve 20,000 1,500 21,500

    Share Premium 10,000 10,000

    [Mutual Owings | Pre-acquisition Dividend correctly credited in investment]

    [CMA FINAL D09, 10 Marks]

    H Ltd. acquired 80% shares of S Ltd. on April 1, 2008. The Balance Sheet of H Ltd. and S Ltd. as on

    March 31. 2009 are as follows:

    Particulars Note H Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 9,00,000 3,00,000

    (b) Reserves and surplus 1 5,80,000 2,80,000

    (2) Current liabilities 2 1,60,000 1,10,000

    Total 16,40,000 6,90,000

  • Financial Accounting 6.28

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 3 10,00,000 4,60,000

    (b) Investments 3,20,000 20,000

    (2) Current assets 4 3,20,000 2,10,000

    Total 16,40,000 6,90,000

    1 Reserves and Surplus H Co. S Co.

    General Reserve 3,90,000 1,50,000

    Profit and Loss A/c 1,90,000 1,30,000

    5,80,000 2,80,000

    2 Current Liabilities

    Sundry Creditors 1,00,000 60,000

    Bills Payable 60,000 50,000

    1,60,000 1,10,000

    3 Non-current Assets

    Land and Building 4,20,000 2,40,000

    Plant and Machinery 3,90,000 1,30,000

    Furniture and Fixtures 1,90,000 90,000

    10,00,000 4,60,000

    5 Current Liabilities

    Stock 90,000 50,000

    Debtors 1,20,000 1,00,000

    Bills receivable 70,000 40,000

    Cash and Bank 40,000 20,000

    3,20,000 2,10,000

    Other Information:

    (i) As on the date of acquisition, the following balances were revealed in the books of S. Ltd.

    a. General Reserve: 1, 00,000

    b. Profit & Loss Account: 60,000 (Cr.)

    (ii) H. Ltd. received a dividend of 24,000 from S. Ltd. on the date of acquisition and credited the

    amount.

    (iii) Sundry debtors of H. Ltd. include 10,000 due from S. Ltd.

    (iv) Total bills payable of S. Ltd. consisted of bills drawn by H. Ltd. and the same were discounted

    with the bank by H. Ltd.

    You are required to prepare the consolidated Balance Sheet of H. Ltd. and S. Ltd. as on March

    31.2009.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    % 80%

    Minority Interest

    % 20%

  • Financial Accounting 6.29

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    1 Profit or Loss(3) 1,30,000 30,000 1,00,000 24,000 80,000 6,000 20,000

    2 General Reserve 1,50,000 1,00,000 50,000 80,000 40,000 20,000 10,000

    Total 2,80,000 1,30,000 1,50,000 1,04,000 1,20,000 26,000 30,000

    (3) Pre-acquisition P/L H Co.[80%] S Co.[20%]

    Profit or Loss (Opening Balance) 60,000

    Less Dividend Declared 30,000 24,000* 6,000

    Profit or Loss (Closing Balance) 30,000

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition 3,20,000 Book Value 60,000

    1 Book Value 2,40,000 Capital Profit(2) 26,000

    2 Capital Profit(2) 1,04,000 3,44,000 Revenue Profit(2) 30,000

    Capital Reserve 24,000 Minority Interest 1,16,000

    Consolidated Balance Sheet of H Ltd Note H Co. S Co. Consol.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 9,00,000 9,00,000

    (b) Reserves and surplus 1 7,24,000

    (c) Minority Interest 1,16,000

    (3) Current liabilities 2 2,60,00

    Total 20,00,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 3 10,00,000 4,60,000 14,60,000

    (b) Investments - 20,000 20,000

    (2) Current assets 4 5,20,000

    Total 20,00,000

    1 Reserves and Surplus H Co. S Co. Consol.

    Capital Reserve 24,000 24,000

    General Reserve 3,90,000 40,000 4,30,000

    Profit and Loss A/c 1,90,000 80,000 2,70,000

    7,24,000

    2 Current Liabilities

    Sundry Creditors 1,00,000 60,000 1,60,000

    Mutual Owings (10,000)

    * Requires no adjustments as pre-acquisition dividend correctly credited in investment a/c

  • Financial Accounting 6.30

    Bills Payable 60,000 50,000 1,10,000

    2,60,000

    3 Non-current Assets

    Land and Building 4,20,000 2,40,000 6,60,000

    Plant and Machinery 3,90,000 1,30,000 5,20,000

    Furniture and Fixtures 1,90,000 90,000 2,80,000

    10,00,000 4,60,000 14,60,000

    5 Current Assets

    Stock 90,000 50,000 1,40,000

    Debtors 1,20,000 1,00,000 2,20,000

    Mutual Owings (10,000)

    Bills receivable 70,000 40,000 1,10,000

    Cash and Bank 40,000 20,000 60,000

    5,20,000

    [Bonus shares | Dividend out of pre-acquisition profit |Mutual Owings | Unrealised profit on

    unsold stock and assets transferred]

    Question: Following are the Balance Sheet of H Ltd and S Ltd., as at 31.03.2001

    Note H Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 10,00,000 7,00,000

    (b) Reserves and surplus

    General Reserve 2,00,000 3,00,000

    Profit and Loss A/c 3,00,000 3,00,000

    (2) Current liabilities 5,00,000 9,00,000

    Total 20,00,000 22,00,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 8,00,000 9,00,000

    (b) Investments in S Ltd 5,00,000 -

    (2) Current assets 7,00,000 13,00,000

    Total 20,00,000 22,00,000

    The following further information is furnished:

    1 H Ltd acquired 30,000 shares in S Ltd as on 01.04.2000, when reserves and profit and loss a/c

    position was as follows:

    General reserve 5,00,000

    Profit and Loss a/c 2,00,000

    2 On 01.10.2000, S Ltd issued 2 shares for every 5 shares held, as bonus shares at a face value of 10

    per share. [No entry is made in the books of H Ltd for receipt of these bonus shares.]

    3 On 30.06.2000, S Ltd declares dividend out of pre-acquisition profit at 20% and H Ltd credited the

  • Financial Accounting 6.31

    receipt of dividend on its profit and loss account.

    4 S Ltd., owed H Ltd 1,20,000 for purchase of stock from H Ltd., the entire stock held by S Ltd on

    31.3.2001. H Ltd made a profit of 20% on cost.

    5 H Ltd transferred machinery to S Ltd., for 1,00,000. The book value of the machine of H Ltd was

    75,000.

    Prepare a consolidated balance sheet as at 01.03,2001.

    Answer: Shares held by H Ltd. [including bonus shares of 2 for 5 shares held] = 4,200

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    4,200

    7,000% 60%

    Minority Interest

    %

    2,800

    7,000% 40%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[60%] S Co.[40%]

    CP RP CP RP

    1 Profit or Loss(3) 3,00,000 1,00,000 2,00,000 60,000 1,20,000 40,000 80,000

    2 General Reserve(4) 3,00,000 3,00,000 - 1,80,000 - 1,20,000

    Total 6,00,000 4,00,000 2,00,000 2,40,000 1,20,000 1,60,000 80,000

    (3) Pre-acquisition P/L H Co.[60%] S Co.[40%]

    General Reserve (Opening Balance) 2,00,000

    Less Dividend Declared 1,00,000 60,000 40,000

    General Reserve (Closing Balance) 1,00,000

    (4) Pre-acquisition GR H Co.[60%] S Co.[40%]

    General Reserve (Opening Balance) 5,00,000

    Less Bonus Shares 2,00,000 1,20,000 80,000

    General Reserve (Closing Balance) 3,00,000

    (5) (a) Unrealised Profit on Unsold Stocks [Downstream] H Co.

    Proportion of unsold stock Profit % 1,20,00020

    120 20,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

    (b) Profit on assets transferred [Downstream]

    Transfer Price Cost Price 1,00,000 75,000 25,000 Debit Profit and Loss A/c

    Credit Machinery A/c

    (6) Cost of Control (7) Minority Interest

    Cost of Acquisition 5,00,000 Book Value Including Bonus 2,80,000

    1 Book Value Including Bonus 4,20,000 Capital Profit(2) 1,60,000

    2 Capital Profit(2) 2,40,000 Revenue Profit(2) 80,000

    3 Dividend from Pre-acq Profit 60,000 7,20,000

  • Financial Accounting 6.32

    Capital Reserve 2,20,000 Minority Interest 5,20,000

    (8) Consolidated Balance Sheet of H Co. Ltd Note H Co. S Co. Consol.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 10,00,000 - 10,00,000

    (b) Reserves and surplus 1 7,35,000

    (c) Minority Interest 5,20,000

    (2) Current liabilities 2 12,80,000

    Total 35,35,000

    II ASSETS

    (1) Non-current assets 3 16,75,000

    (2) Current assets 4 18,60,000

    Total 35,35,000

    1 Reserves and Surplus H Co. S Co. Consol.

    Capital Reserve(6) - 2,20,000 2,20,000

    General Reserve 2,00,000 - 2,00,000

    Profit and Loss A/c(2) 3,00,000 1,20,000 4,20,000

    Profit on Assets Transferred (25,000)

    Unrealised Profit on Unsold Stock (20,000)

    Pre-acquisition Dividend (60,000)

    7,35,000

    2 Current Liabilities 5,00,000 9,00,000 14,00,000

    Mutual Owings (1,20,000)

    12,80,000

    3 Non-current Assets 8,00,000 9,00,000 17,00,000

    Profit on Assets Transferred (25,000)

    16,75,000

    4 Current Assets 7,00,000 13,00,000 20,00,000

    Unrealised Profit on Unsold Stock (20,000)

    Mutual Owings (1,20,000)

    18,60,000

    [Proposed Dividend | Unrealised Profit | Mutual Owings]

    Question: The Balance Sheets of H Ltd, and its subsidiary S Ltd, as on 31st March, 1999 are as

    follows:

    Note H Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 100 each 30,00,000 15,00,000

    (b) Reserves and surplus 1 16,00,000 9,50,000

  • Financial Accounting 6.33

    (2) Non-current Liabilities [15% Debentures] 10,00,000 -

    (3) Current liabilities 2 4,60,000 3,00,000

    Total 60,60,000 27,50,000

    II ASSETS

    (1) Non-current assets 43,00,000 16,00,000

    (2) Current assets 17,60,000 11,50,000

    Total 60,60,000 27,50,000

    1 Reserves and surplus H Ltd S Ltd

    General Reserve as on 01.04.98 8,00,000 4,00,000

    Profit and Loss A/c as on 01.04.98 2,00,000 2,50,000

    Net Profit for 1998-99 6,00,000 4,00,000

    Miscellaneous Expenses - (1,00,000)

    16,00,000 9,50,000

    2 Current liabilities

    Creditors 4,00,000 2,70,000

    Bills Payable 60,000 30,000

    4,60,000 3,00,000

    3 Non-current Assets

    Premises 14,00,000 9,00,000

    Machinery 12,00,000 7,00,000

    Investment in Shares of S Ltd 17,00,000 -

    43,00,000 16,00,000

    4 Current Assets

    Inventories 7,00,000 4,50,000

    Debtors 5,00,000 4,20,000

    Cash and Bank 3,80,000 2,00,000

    Bills Receivable 1,80,000 80,000

    17,60,000 11,50,000

    The following is the additional information:

    1 H Ltd acquired 12,000 equity shares in S Ltd on 1st April 1998.

    2 Bills receivable of H Ltd includes 30,000 accepted by S Ltd

    3 Accounts receivable of H Ltd include 1,00,000 due from S Ltd

    4 S Ltd purchased goods from H Ltd for 2,50,000 which invoiced by H Ltd at a profit of 20% on

    Sales. Half of the goods remains unsold

    5 Both H Ltd and S Ltd have proposed 10% dividend for the year 1998-99, but no effect has been

    given in the balance sheets.

    Prepare a consolidated balance sheet of H Ltd and its subsidiary S Ltd as on 31stMarch, 1999 giving

    proper working notes. Ignore corporate dividend tax.

    Answer:

  • Financial Accounting 6.34

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    12,000

    15,000% 80%

    Minority Interest

    %

    3,000

    15,000% 20%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co.[80%] S Co.[20%]

    CP RP CP RP

    1 P/L as on 01.04.98 2,50,000 2,50,000 - 2,00,000 - 50,000 -

    2 GR as on 01.04.98 4,00,000 4,00,000 - 3,20,000 - 80,000 -

    3 P/L for 1998-99 4,00,000 - 4,00,000 - 3,20,000 - 80,000

    4 Miscel. Expenses (1,00,000) (1,00,000) - (80,000) - (20,000) -

    Total 9,50,000 5,50,000 4,00,000 4,40,000 3,20,000 1,10,000 80,000

    (3) Unrealised Profit on Unsold Stocks [Downstream] H Co.

    Proportion of unsold stock Profit % 2,00,0001

    2

    20

    100 20,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

    (4) Cost of Control (5) Minority Interest

    Cost of Acquisition 17,00,000 Book Value of Shares 3,00,000

    1 Book Value of Shares 12,00,000 Capital Profit(2) 1,10,000

    2 Capital Profit(2) 4,40,000 16,40,000 Revenue Profit(2) 80,000

    Goodwill 60,000 Minority Interest 4,90,000

    (6) Consolidated Financial Statement of H Co. Note H Co. S Co. Consol.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 100 each 30,00,000 - 30,00,000

    (b) Reserves and surplus 1 16,00,000

    (c) Minority Interest 4,90,000

    (2) Non-current Liabilities [15% Debentures] 10,00,000

    (3) Current liabilities 2 9,30,000

    Total 70,20,000

    II ASSETS

    (1) Non-current assets

    (a) Intangible Assets [Goodwill] 60,000

    (b) Tangible Assets 3 26,00,000 16,00,000 42,00,000

    (2) Current assets 4 27,60,000

    Total 70,20,000

    1 Reserves and surplus H Ltd S Ltd Consol

    General Reserve as on 01.04.98 8,00,000 -

    Profit and Loss A/c as on 01.04.98 2,00,000 -

  • Financial Accounting 6.35

    Net Profit for 1998-99 6,00,000 3,20,000

    16,00,000 3,20,000 19,20,000

    Proposed Dividend of H Ltd., (3,00,000) - (3,00,000)

    Unrealised Profit (20,000)

    16,00,000

    2 Current liabilities

    Creditors 4,00,000 2,70,000 6,70,000

    Mutual Owings - - (1,00,000)

    Bills Payable 60,000 30,000 90,000

    Mutual Owings - - (30,000)

    Proposed Dividend of H Ltd., 3,00,000 - 3,00,000

    9,30,000

    3 Non-current Assets [Tangible Assets]

    Premises 14,00,000 9,00,000 23,00,000

    Machinery 12,00,000 7,00,000 19,00,000

    26,00,000 16,00,000 42,00,000

    4 Current Assets

    Inventories 7,00,000 4,50,000 11,50,000

    Unrealised Profit (20,000)

    Debtors 5,00,000 4,20,000 9,20,000

    Mutual Owings (1,00,000)

    Cash and Bank 3,80,000 2,00,000 5,80,000

    Bills Receivable 1,80,000 80,000 2,60,000

    Mutual Owings (30,000)

    27,60,000

    [Preference Shares | Dividend | Bonus Shares]

    [CMA FINAL D03, 16 Marks]

    Question: The following are the summarized balance sheets of P Ltd. and S Ltd. as at 31st March,

    2003:

    Note P Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital 1 80,00,000 60,00,000

    (b) Reserves and surplus 2 70,00,000 34,00,000

    (2) Non-current Liabilities [10% Debentures] 20,00,000 5,00,000

    (3) Current liabilities 3 30,00,000 24,00,000

    Total 2,00,00,000 1,23,00,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 4 90,00,000 70,00,000

    (b) Investments 5 70,00,000 20,00,000

  • Financial Accounting 6.36

    (2) Current assets 6 40,00,000 33,00,000

    Total 2,00,00,000 1,23,00,000

    1 Share Capital P Ltd S Ltd

    12% Preference Shares of 10 each - 20,00,000

    Equity Shares of 10 each 80,00,000 40,00,000

    80,00,000 60,00,000

    2 Reserves and surplus

    Securities Premium 10,00,000 -

    General Reserve 36,00,000 20,00,000

    Profit and Loss A/c 24,00,000 14,00,000

    70,00,000 34,00,000

    3 Current liabilities

    Proposed Dividend

    (1) Equity 12,00,000 6,00,000

    (2) Preference - 2,40,000

    Accrued Debenture Interest - 50,000

    Creditors 18,00,000 15,10,000

    30,00,000 24,00,000

    Non-current Assets

    4 Tangible Assets

    Land and Building 50,00,000 40,00,000

    Other Fixed Assets 40,00,000 30,00,000

    90,00,000 70,00,000

    5 Investment at cost in S Ltd

    (1) 3,00,000 Equity Shares 45,00,000 -

    (2) 1,00,000 Preference Shares 12,00,000 -

    (3) 10% Debentures at face vale 2,50,000 -

    Investments in Govt. Securities 10,50,000 20,00,000

    70,00,000 20,00,000

    6 Current Assets

    Stocks 15,00,000 12,00,000

    Debtors and Bank 25,00,000 21,00,000

    40,00,000 33,00,000

    Additional information:

    a) P Ltd. acquired its interest in S Ltd. on 1st April, 2002, when the latter company had 18,00,000 in

    its general reserve account.

    b) S Ltd. arrives at its profit and Loss account balance as follows:

    Balance 1st April, 2002 4,00,000

  • Financial Accounting 6.37

    Profit in the current year 20,40,000

    24,40,000

    Transfer to Reserves 2,00,000

    Proposed Dividend 8,40,000

    10,40,000

    Balance on 31st March, 2003 14,00,000

    c) The profit and loss account balance of S Ltd. as on 1st April, 2002 was arrived at after providing

    for preference and 10% equity dividends for the year ended 31st March, 2002. These dividends

    were paid in August, 2002. P Ltd. credited dividends received from S Ltd. to its profit and loss

    account.

    d) P Ltd. has made no provisions in respect of debenture interest and dividends receivable from S

    Ltd. for the year ended 31st March, 2003.

    e) In January, 2003 S. Ltd. issued fully paid bonus shares in the ratio of one share for every four held

    by utilizing general reserve. The transaction is yet to be recorded in the books of both P Ltd. and S

    Ltd.

    Draft a consolidated balance sheet as at 31st March, 2003. Show details of computation of cost of

    control, minority interest and consolidated profit.

    Answer:

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    3,00,000

    4,00,000% 75%

    Minority Interest

    %

    1,00,000

    4,00,000% 25%

    (2) Total Capital

    Profit

    Revenue

    Profit

    P Co.[75%] S Co.[25%]

    CP RP CP RP

    1 Profit or Loss 14,00,000 4,00,000 10,00,000 3,00,000 7,50,000 1,00,000 2,50,000

    2 Gen. Reserve(4) 10,00,000* 8,00,000 2,00,000 6,00,000 1,50,000 2,00,000 50,000

    3 Proposed Divid.

    (a) Equity 6,00,000 6,00,000 4,50,000 1,50,000

    (b) Preference [1:1] 2,40,000 2,40,000 1,20,000 1,20,000

    Total 32,40,000 12,00,000 20,40,000 9,00,000 14,70,000 3,00,000 5,70,000

    (3) Pre-acquisition Dividend P Co.[75%] S Co.[25%]

    Equity Shares 4,00,000 3,00,000 2,00,000

    Preference Shares [1:1 Ratio] 2,40,000 1,20,000 1,20,000

    Total 4,20,000

    (4) Pre-acquisition GR P Co.[75%] S Co.[25%]

    General Reserve (Opening Balance) 18,00,000

    Less Bonus Shares 10,00,000 7,50,000 2,50,000

    General Reserve (Closing Balance) 8,00,000

    * General Reserve after Bonus Issue = (20,00,000 10,00,000)

  • Financial Accounting 6.38

    (5) Cost of Control (6) Minority Interest

    Cost of Acquisition Book Value

    Equity Shares 45,00,000 Equity Shares 10,00,000

    Preference Shares 12,00,000 Preference Shares 10,00,000

    Debentures 2,50,000 Capital Profit(2) 3,00,000

    59,50,000 Revenue Profit(2) 3,00,000

    1 Book Value Bonus Shares 2,50,000

    Equity Shares 30,00,000 Minority Interest 28,50,000

    Preference Shares 10,00,000 (7) Proposed Dividend

    Debentures 2,50,000 Equity 1,50,000

    2 Capital Profit(2) 9,00,000 Preference 1,20,000

    3 Bonus Shares 7,50,000

    4 Dividend from Pre-acq Profit 4,20,000 63,20,000

    Capital Reserve 3,70,000

    (8) Consolidated Balance Sheet of P Ltd Note P Co. S Co. Consol.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital 80,00,000 - 80,00,000

    (b) Reserves and surplus 1 84,45,000

    (c) Minority Interest 28,50,000

    (2) Non-current Liabilities [10% Debentures] 20,00,000 2,50,000 22,50,000

    (3) Current liabilities 2 48,05,000

    Total 2,63,50,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 3 90,00,000 70,00,000 1,60,00,000

    (b) Investments in Govt. Securities 10,50,000 20,00,000 30,50,000

    (2) Current assets 4 40,00,000 33,00,000 73,00,000

    Total 2,63,50,000

    1 Reserves and surplus P Ltd S Ltd Consol.

    Securities Premium 10,00,000 10,00,000

    Capital Reserve 3,70,000 3,70,000

    General Reserve 36,00,000 36,00,000

    Profit and Loss A/c 24,00,000 14,70,000(2) 38,70,000

    Pre-acquisition Dividend(3) (4,20,000) (4,20,000)

    Accrued Debenture Interest* 25,000 25,000

    84,45,000

    * Cancellation of Mutual Owings

  • Financial Accounting 6.39

    2 Current liabilities

    Proposed Dividend(7)

    (3) Equity 12,00,000 1,50,000 13,50,000

    (4) Preference - 1,20,000 1,20,000

    Accrued Debenture Interest - 25,000 25,000

    Creditors 18,00,000 15,10,000 33,10,000

    48,05,000

    Non-current Assets

    3 Tangible Assets

    Land and Building 50,00,000 40,00,000 90,00,000

    Other Fixed Assets 40,00,000 30,00,000 70,00,000

    90,00,000 70,00,000 1,60,00,000

    4 Current Assets

    Stocks 15,00,000 12,00,000 27,00,000

    Debtors and Bank 25,00,000 21,00,000 46,00,000

    40,00,000 33,00,000 73,00,000

    [CMA FINAL, SY08, J12, 15 Marks]

    Question: the following are the Balance Sheets of H Ltd and S Ltd., as at 31.03.2012

    Note H Co. S Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 10,00,000 7,00,000

    (b) 12% Preference Shares of 10 each 1,00,000 50,000

    (c) Reserves and surplus

    General Reserve 2,00,000 4,48,000

    Profit and Loss A/c 3,60,000 1,77,000

    (2) Non-current liabilities [12% Debentures] 2,00,000 2,00,000

    (3) Current liabilities

    Sundry Creditors 3,00,000 5,35,000

    Bills Payable 1,40,000 1,40,000

    Total 23,00,000 22,50,000

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets

    Land and Building 6,00,000 2,70,000

    Plant and Machinery 2,00,000 2,70,000

    (b) Investments in S Ltd

    Shares in S Ltd 7,10,000

    900, 12% Debentures in S Ltd 80,000

    (2) Current assets

    Stock 1,00,000 3,00,000

  • Financial Accounting 6.40

    Debtors 4,00,000 10,10,000

    Cash at Bank 60,000 2,75,000

    Bills Receivable 1,00,000 1,00,000

    Preliminary Expenses 50,000 25,000

    Total

    Note: Contingent liability in respect of Bills discounted by H Ltd. 50,000.

    Contingent liability in respect of Bills discounted by S Ltd. 25,000 of which Bills of 5,000 were

    accepted by H Ltd.

    Additional Information:

    a) H Ltd. acquired 40,000 Equity Shares of S Ltd. and 2,000. 12% Pref. Shares in S Ltd. on 1.7.2011 at

    a cost of 6,80,000 and 30,000 respectively. The credit balance of Profit and Loss Account of S

    Ltd. as on 1.4.2011 was 2,25,000 and that of General Reserve on that date was 6,00,000.

    b) On 30.9.2011, S Ltd. declared dividend @ 20% on equity shares for the year 2010-2011. H Ltd.

    credited the receipt of dividend to its Profit and Loss Account.

    c) On 1.1.2012, S Ltd. issued 2 shares for every 5 shares held, as bonus shares. No entry has been

    made in the books of H Ltd. for the receipt of these bonus shares.

    d) H Ltd. purchased goods for 3 lakhs from S Ltd. which made at a profit of 20% on cost. 80% of

    these goods were sold by H Ltd. at a profit of 20% on cost till 31.03.2012.

    e) On 1.1.2012, H Ltd. sold to S Ltd. a Machine costing 2,40,000 at a profit of 25% on selling price.

    f) Depreciation at 10% p.a. was provided by S Ltd. on this Machine.

    g) H Ltd. owed S Ltd. 2,90,000 but S Ltd. is owed 3,00,000 by H Ltd.

    h) The Land and Building of S Ltd. which stood at 3,00,000 on 1.4.2011, was considered as worth of

    6,92,500 on 1.7.2011, for which necessary adjustments are yet to be made.

    i) All the Bills Payables of S Ltd. were drawn upon by H Ltd.

    j) The management of H Ltd. and S Ltd. wish to recommend a dividend of 15% p.a. and 10% p.a.

    respectively on equity shares for the year 2011-2012.

    Required: Calculate Minority Interest, Cost of Control and the Balance of Consolidated Profit and

    Loss Account to be shown in the Consolidated Balance Sheet of H Ltd. and its subsidiary, as at 31 st

    March, 2012.

    Answer: Shares held by H Ltd. [including bonus shares of 2 for 5 shares held] = 56,000

    (1) Calculation of ratio of shares held by holding company and outsiders

    Share of Holding Company

    %

    56,000

    70,000% 80%

    Minority Interest

    %

    14,000

    70,000% 20%

    (2) Total Capital

    Profit

    Revenue

    Profit

    H Co. [80%] S Co. [20%]

    CP RP CP RP

    1 Profit or Loss(3) 1,71,000 1,34,200 36,800 1,07,360 29,440 26,840 7,360

    2 General Reserve(4) 4,48,000 4,12,000 36,000 3,29,600 28,800 82,400 7,200

    3 Miscel. Expenses (25,000) (25,000) - (20,000) - (5,000) -

    H Co. [40%] S Co. [60%]

    4 Prop. Pref. Divid. 6,000 1,500 4,500 600 1,800 900 2,700

    Total 6,00,000 5,22,700 77,300 4,17,560 60,040 1,05,140 17,260

  • Financial Accounting 6.41

    (3) Pre-acquisition P/L Date H Co. [80%] S Co. [20%]

    Profit and Loss 01.04.2011 2,25,000

    Less Dividend Declared [5,00,000 20%] 1,00,000 80,000 20,000

    Capital Revenue

    Profit and Loss after Dividend 01.04.2011 1,25,000 1,25,000 -

    Profit and Loss after Pref Dividend 31.03.2012 1,71,000

    Profit for the year after dividend 2011-12 46,000 9,200 36,800

    Total 1,71,000 1,34,200 36,800

    (4) Pre-acquisition GR Date H Co. [80%] S Co. [20%]

    General Reserve 01.04.2011 6,00,000

    Less Bonus Shares 2,00,000 1,60,000 40,000

    Capital Revenue

    General Reserve after Bonus 4,00,000 4,00,000

    General Reserve 31.03.2012 4,48,000

    Transfer from P/L 2011-12 48,000 12,000 36,000

    Total 4,48,000 4,12,000 36,000

    (5) (a) Unrealised Profit on Unsold Stocks [Uptream] H Co.

    Proportion of unsold stock Profit % 3,00,00020

    100

    20

    120 10,000 Debit Profit and Loss A/c

    Credit Stock in Trade A/c

    (b) Profit on assets transferred [Downstream]

    Transfer Price Cost Price

    Depreciation

    2,40,00025

    75

    10% for 3 months

    78,000 Debit Profit and Loss A/c

    Credit Machinery A/c

    (6) Revaluation of Assets Date Land and Building

    Book Revised Change

    Value as on 01.04.2011 3,00,000

    Value as on 01.07.2011 2,92,500 6,92,500 4,00,000

    Less Depreciation 22,500 52,500 30,000

    Value as on 31.03.2012 2,70,000 6,40,000 3,70,000

    (7) Revaluation of Assets(6) Type Land and

    Building

    H Co. [80%] S Co. [20%]

    Change in value Capital Profit (Loss) 4,00,000 3,20,000 80,000

    Change in depreciation Revenue Profit (Loss) (30,000) (24,000) (6,000)

    (8) Cost of Control (9) Minority Interest

    Cost of Acquisition Book Value Plus Bonus

    Equity & Preference Shares 7,10,000 1. Equity Shares 1,40,000

    Debentures 80,000 2. Preference Shares 30,000

  • Financial Accounting 6.42

    1 Book Value Plus Bonus Capital Profit(2) 1,05,140

    Equity Shares 5,60,000 Revenue Profit(2) 17,260

    Preference Shares 20,000 Revaluation of Assets 80,000

    Debentures 90,000 Revaluation of Depreciation (6,000)

    2 Capital Profit(2) 4,17,560 Minority Interest 3,66,400

    3 Divid. from Pre-acq Profit 80,000

    4 Revaluation of Assets 3,20,000

    5 Revaluation of Depreciation (24,000) 14,63,560

    Capital Reserve 6,73,560

    [Dividend | Bonus Shares | Intercompany Owings | Unrealized Profit on unsold stock]

    [CMA FINAL D08, 5+3+2+1+2+2=15 Marks]

    The Balance sheet of Paragon Ltd. and its subsidiary, Axis Ltd., as at March 31, 2008 are as under:

    Note P Co. A Co.

    I EQUITY AND LIABILITIES

    (1) Shareholders funds

    (a) Share capital of 10 each 6,000 2,400

    (b) Reserves and surplus 1 2,749 1,500

    (2) Current liabilities 2 1,944 704

    Total 10,693 4,604

    II ASSETS

    (1) Non-current assets

    (a) Tangible Assets 3 4,733 2,743

    (b) Investments in shares in Axis Ltd 1,500

    (2) Current assets 4 4,460 1,861

    Total 10,693 4,604

    1 Reserves and surplus P Ltd A Ltd

    General Reserve 1,392 690

    Profit and Loss A/c 1,357 810

    2,749 1,500

    2 Current liabilities

    Bills Payable 186 80

    Sundry Creditors 730 427

    Provision for Taxation 428 197

    Proposed Dividend 600 -

    1,944 704

    Non-current Assets

    3 Tangible Assets

    Land and Building 1,359 -

    Plant and Machinery 2,452 2,450

    Furniture and Fittings 922 293

  • Financial Accounting 6.43

    4,733 2,743

    4 Current Assets

    Stocks 1,975 978

    Sundry Debtors 1,300 681

    Bills Receivable 180 100

    Sundry Advances 260 -

    Cash and Bank Balances 745 102

    4,460 1,861

    Following additional information is available:

    a) Paragon Ltd. purchased 90 lacs shares in Axis Ltd. on April 1, 2007 when the balances in General

    Reserve and Profit and Loss Account of Axis Ltd. stood at 1,500 lacs and 600 lacs respectively.

    b) On July 4, 2007 Axis Ltd. declared a dividend @ 20% for the year ended March, 31.2007. Paragon

    Ltd. credited the dividend so received to its Profit and Loss Account.

    c) Out of the balance in its General Reserve Accounts on January 1, 2008 Axis Ltd. issued 3 fully

    paid- up bonus shares for every 5 movement in its General Reserve Account in 2007-08.

    d) On March 31, 2008 Axis Ltds stock included goods which it had purchased for 50 lacs form

    Paragon Ltd. on which the latter made a profit of 25% on cost.

    e) On March 31, 2008 all the bills payable in Axis Ltds Balance Sheet were acceptances in favour of

    Paragon Ltd. But on that date, Paragon Ltd. held only 23 lacs of these acceptances in hand, the

    rest having been endorsed in favour of its creditors.

    Required:

    (i) Prepare Consolidated Balance sheet of Paragon Ltd. and its Subsidiary Axis Ltd. as at March 31,

    2008.

    (ii) Analysis of pre-acquisition and Post- acquisition profits.

    (iii) Goodwill/Capital Reserve arising out of consolidation.

    (iv) Consolidated General Reserve.

    (v) Consolidated Profit and Loss Account.

    (vi) Minority Interest.

    Answer: Shares held by H Ltd. [including bonus shares