Consolidation: Intra-group transactions
On 1 July 2015, Ping Pong Ltd acquired all the issued shares of Sing Song Ltd. At the date of acquisition, the shareholders’ equity of Sing Song Ltd consisted of share capital $150,000; general reserve $20,000 and retained earnings $10,000. The identifiable net assets of Sing Song Ltd were recorded at amounts equal to their fair values at the date of acquisition. At 30 June 2019, four years after acquisition, the accounts of the two companies appear as follows:
Ping Pong Ltd | Sing Song Ltd | |
$ | $ | |
Sales | 340,000 | 140,000 |
Cost of sales | ||
Opening inventory at 1 July 2018 | 20,000 | 5,000 |
Purchases | 200,000 | 73,000 |
220,000 | 78,000 | |
Closing inventory 30 June 2019 | (25,000) | (15,000) |
Cost of sales | 195,000 | 63,000 |
Gross profit | 145,000 | 77,000 |
Depreciation expenses | 32,000 | 23,000 |
Interest expense | 9,000 | 1,000 |
Management fee expense | – | 7,000 |
Other expenses | 43,000 | 34,000 |
Total expenses | 84,000 | 65,000 |
Gross profit less total expenses | 61,000 | 12,000 |
Other income | ||
Dividend revenue | 5,000 | – |
Interest revenue | 3,000 | |
Management fee revenue | 7,000 | |
Total other income | 12,000 | 3,000 |
Operating profit before tax | 73,000 | 15,000 |
Income tax expense | 28,000 | 5,000 |
Operating profit after tax | 45,000 | 10,000 |
Retained earnings 1 July 2018 | 35,000 | 5,000 |
Available for appropriation | 80,000 | 15,000 |
Interim dividend paid | 10,000 | 2,000 |
Final dividend proposed | 30,000 | 3,000 |
Dividends paid and proposed | 40,000 | 5,000 |
Retained earnings 30 June 2019 | 40,000 | 10,000 |
Share capital | 400,000 | 150,000 |
General reserve | 20,000 | 30,000 |
Accounts payable | 40,000 | 20,000 |
Dividend payable | 30,000 | 3,000 |
12% unsecured notes | 50,000 | – |
Other liabilities | 16,000 | 15,000 |
596,000 | 228,000 | |
Assets | ||
Accounts receivable | 50,000 | 26,000 |
Inventory | 25,000 | 15,000 |
Dividend receivable | 3,000 | – |
Unsecured notes – Ping Pong Ltd | – | 25,000 |
Investment in Sing Song Ltd | 200,000 | – |
Other assets | 318,000 | 162,000 |
596,000 | 228,000 |
Additional information:
Required:
Note: you are not required to prepare the consolidation worksheet and the consolidated financial statements.
Consolidation: Intra-group transactions On 1 July 2015, Ping Pong Ltd acquired all the issued sha...
On 1 July 2017, Parent Ltd acquired all the shares of Son Ltd, on a cum-div. basis, for $3,230,000. At this date, the equity of Son Ltd consisted of: $1,200,000 Share capital -600 000 shares General reserve Retained earnings 500,000 900,000 At the acquisition date, Son Ltd reported a dividend payable of $50,000 and its assets included $100, 000 of recorded goodwill. The dividend payable at the acquisition date was subsequently paid in August 2017. On 1 July 2017, all...
Question 1 King Ltd acquired 100% of the share capital of Sing Ltd on 1 July 2015, for $356,000. At the acquisition date, the equity of Sing Ltd comprise of the following: $ Share capital 200,000 Retained earnings 80,000 Total 280,000 The identifiable net assets of Sing Ltd were recorded at fair value at the date of acquisition, except for inventory that had a fair value which was $2,000 higher than its carrying amount, and an item of plant...
NCI Intra-group transactions. Frank Ltd had acquired 70% of Barry Ltd, on 1/07/2016. A. On 10 April 2019, Barry Ltd sold equipment to Frank Ltd for $50 000. At the time of the sale, the equipment had a carrying amount of $46 875 in the books of Barry Ltd. Winnaleah Wines had purchased the equipment on 30 June 2015 for $75 000 and depreciated it at 10% straight-line on cost with no residual value. Frank Ltd uses the same method...
On 1 July 2013 David Ltd acquired all of the share capital of Goliath Limited for a consideration of $500,000 cash and a brand that was held in their accounts at a book value of $10,000 but at 1 July 2013 had a fair value of $24,000. At that date all the identifiable assets and liabilities were recorded at fair value with the exception of: The inventory was all sold by 30/6/14. The remaining useful life of the plant is...
a) Liala Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactions occurred between the two entities: On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12,000, this inventory previously costed Liala Ltd $10,000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to other entities for $3,000. The other 80% was all sold to external entities by 30 June 2017 for $13,000. During the 2016–17...
a) Liala Ltd acquired all the issued shares of Jordan Ltd on 1 January 2015. The following transactions occurred between the two entities: On 1 June 2016, Liala Ltd sold inventory to Jordan Ltd for $12,000, this inventory previously costed Liala Ltd $10,000. By 30 June 2016, Jordan Ltd had sold 20% of this inventory to other entities for $3,000. The other 80% was all sold to external entities by 30 June 2017 for $13,000. During the 2016–17...
Question 1 King Ltd acquired 80% of the shares of Queen Ltd on 1 July 2005 for S 325,000 when the equity of Queen Ltd consisted of Share Capital Retained Earnings General Reserve $250,000 45,000 35,000 All identifiable assets and liabilities of Queen Ltd are recorded at fair value at this date except for the following: Carrying Amount: Fair Value: Inventory Plant (cost $200,000) $50,000 $150,000 $60,000 $180,000 Queen Ltd had not recorded an intermally generated Trademark. King Ltd valued...
Hitech Ltd acquired all of the issued share capital of Lotech Ltd on 30 June 2016 for a cash consideration of $400,000 At that time the net assets of Lotech Ltd were represented as follows: Share capital 300,000 Retained earnings 50,000 Net assets 350,000 When Hitech acquired its investment in Lotech the following information applied: Land held by Lotech had a fair value $10,000 greater than the carrying value A contingent liability relating to an unsettled legal claim with a...
On 1 July 2013 David Ltd acquired all of the share capital of Goliath Limited for a consideration of $500,000 cash and a brand that was held in their accounts at a book value of $10,000 but at 1 July 2013 had a fair value of $24,000 At that date all the identifiable assets and liabilities were recorded at fair value with the exception of ASSET Inventory Land Plant (less depn) Book Value Market Value 12,000 28,000 10,000 25,000 20,000...
Sky Ltd acquired all the issued shares (Ex div.) of Nu Ltd on 1 July 2018 for $100 000. At this date Nu Ltd recorded a dividend payable of $10 000 and equity of: | Share capital Retained earnings | Asset revaluation surplus $54 000 36 000 18 000 All the identifiable assets and liabilities of Nu Ltd were recorded at amounts equal to their fair values at acquisition date except for: Inventories Machinery (cost $100 000) Carrying amount 16...