From the following information of Varsha Ltd., prepare a cash flow statement as per AS-03: Equity & Liabilities Previous Year (₹) Current Year (₹) Assets Previous Year (₹) Current Year (₹) Share Capital 5,00,000 7,00

CS Executive · Corporate and Management Accounting · PYQS · December 2018
From the following information of Varsha Ltd., prepare a cash flow statement as per AS-03: Equity & Liabilities Previous Year (₹) Current Year (₹) Assets Previous Year (₹) Current Year (₹) Share Capital 5,00,000 7,00,000 Goodwill — 50,000 General Reserve 1,20,000 1,30,000 Plant & Machinery 2,70,000 2,90,000 Profit & Loss A/c 1,00,000 1,20,000 Building 3,70,000 3,60,000 Sundry Creditors 1,10,000 1,20,000 Stock 2,60,000 2,40,000 Bills Payable 70,000 30,000 Sundry Debtors 1,90,000 2,20,000 Bank Overdraft 1,40,000 — Cash & Bank 30,000 40,000 Provision for taxes 80,000 1,00,000 11,20,000 12,00,000 11,20,000 12,00,000 Additional information: (1) During the current year an interim dividend of ₹50,000 was paid. (2) The assets of Seema Ltd. were purchased on first day of the current year for ₹2,00,000 payable in fully paid shares of the company. These assets consisted of stock ₹80,000, machinery ₹70,000 and goodwill ₹50,000. (3) Income tax paid during the current year amounted to ₹60,000. (4) The net profit for the current year before tax was ₹1,60,000.

Answer & Explanation:

Cash Flow Statement (AS-3, Indirect Method) Particulars Amount (₹) Amount (₹) (A) Cash flow from operating activities Net Profit before Tax & Extraordinary items: 1,60,000 Depreciation on Plant & Machinery 70,000 Depreciation on Land & Building 10,000 2,40,000 Decrease in Stock (2,60,000+80,000-2,40,000) 1,00,000 Increase in Debtors (30,000) Increase in Creditors 10,000 Decrease in bills payable (40,000) 2,80,000 Income Tax paid (60,000) 2,20,000 (B) Cash flows from investing activities : Purchase of plant & Machinery (20,000) (20,000) (C) Cash flows from Financing Activities Payments of Bank overdraft (1,40,000) Interim dividend paid (50,000) (1,90,000) Net increase in cash and cash equivalents (A+B+C) 10,000 Cash & Bank Balance at the beginning 30,000 Cash & Bank Balance at the end 40,000 Working Notes: (1) Plant & Machinery Account Dr. Particulars Amount (₹) Cr. Particulars Amount (₹) To Balance b/d 2,70,000 By Depreciation (Bal. Figure) 70,000 To Share Capital 70,000 By Balance c/d 2,90,000 To Bank A/c (Purchase) 20,000 3,60,000 3,60,000 (2) Provision for Tax Account Dr. Particulars Amount (₹) Cr. Particulars Amount (₹) To Bank A/c 60,000 By Balance b/d 80,000 To Balance c/d 1,00,000 By Profit & Loss A/c (Charged from P & L) 80,000 1,60,000 1,60,000 Note: Overdraft of ₹1,40,000 may be adjusted against the opening bank balance also.

Topics: Corporate Accounting

Open in Interactive Practice Hub · Full Practice Hub · Chapter Weightage · More in this subject

Related Questions in this Topic