Strong Ltd. acquired 32,00,000 equity shares of Weak Ltd. on 31st March, 2018. Following are the Balance Sheets of both the companies as on that date: Strong Ltd. (in lakh) Weak Ltd. (in lakh) I. EQUITY & LIABILITIES
CS Executive · Company Accounts & Auditing Practices · PYQS · June 2018
Strong Ltd. acquired 32,00,000 equity shares of Weak Ltd. on 31st March, 2018. Following are the Balance Sheets of both the companies as on that date: Strong Ltd. (in lakh) Weak Ltd. (in lakh) I. EQUITY & LIABILITIES (1) Shareholders' Funds : (a) Share Capital: Equity Shares of ₹10 each 1,000 400 (b) Reserves & Surplus : General Reserve 480 340 Statement of Profit & Loss 114.40 72 (2) Non-Current Liabilities: Bank Loan 160 — (3) Current Liabilities : Bills Payable (including ₹8 lakh to Strong Limited) — 16.80 Sundry Creditors 94.40 18 Total 1848.80 846.80 II. ASSETS (1) Non-Current Assets: (a) Tangible Fixed Assets : Land & Building 300 360 Plant & Machinery 480 318.80 (b) Non-Current Investments: Investment in shares of Weak Ltd. 680 — (2) Current Assets : Stock 240 72 Sundry Debtors 88 80 Bills Receivable (including ₹6 lakh from Weak Ltd.) 31.60 — Cash and Cash Equivalents 29.20 16 Total 1848.80 846.80 You are supplied the following additional information: Weak Ltd. made a bonus issue on 31st March, 2018 (after above Balance Sheet) of one equity share for every four shares held by its shareholders. The directors of both companies, have decided to revalue the Land and Building and Plant and Machinery of Weak Ltd. at ₹400 lakh and ₹298.80 lakh respectively. Sundry creditors of Strong Ltd. are included ₹24 lakh due from Weak Ltd. Prepare the consolidated Balance Sheet as at 31st March, 2018 in the books of Strong Ltd. Show your working clearly.
Answer & Explanation:
Consolidated Balance Sheet of Strong Ltd. and its subsidiary Weak Ltd. for the year ended 31st March, 2018 Sr. No. Particulars Amount (₹ In Lakhs) Amount (₹ In Lakhs) I Equity & Liabilities (1) Share Holder's Fund (a) Share Capital Equity shares of ₹10 each fully paid 1000.00 Minority Interest (See Note 5) 166.40 (b) Reserve and Surplus General Reserve 480.00 Profit and Loss 114.40 594.40 (2) Secured Loan Bank Loan 160.00 (3) Current Liabilities Bills Payable: Weak Ltd. 16.80 Less Inter Co. Debts (6.00) 10.80 Sundry Creditors Strong Ltd. 94.40 Weak Ltd. 18.00 Total 112.40 Less: Inter Co. Debts (24.00) 88.40 Total 2020.00 II Assets (1) Fixed Assets (a) Goodwill (See Note 4) 14.40 (b) Land and Building Strong Ltd. 300.00 Weak Limited 400.00 700.00 (c) Plant and Machinery Strong Ltd. 480.00 Weak Limited 298.80 778.80 (2) Current Assets, Loans and Advances (A) Current Assets: Stock Strong Ltd 240.00 Weak Ltd 72.00 312.00 Sundry Debtors Strong Ltd 88.00 Weak Ltd 80.00 Total 168.00 Less: Inter Co. Debts (24.00) 144.00 Cash Strong Ltd 29.20 Weak Ltd 16.00 45.20 (B) Loans and Advances Bills Receivable Strong Ltd. 31.60 Less: Inter Co. Owings 6.00 25.60 Total 2020.00 Notes to Accounts Strong Ltd. Holds 32,00,000 shares in weak Itd. Minority Interest 8,00,000 shares Ratio is 4:1 Note No. Particulars Amount (₹ in Lakhs) 1. Strong Ltd. share in Capital Profit and Reserve of Weak Ltd. Balance of pre-acquisition general reserve 340.00 Less: Utilized for bonus issue (Issue of 40 lakhs * 1/4 = 10 Lakhs bonus shares @ 10 each) (100.00) Total 240.00 Balance in Profit and Loss (pre-acquisition) 72.00 Total 312.00 Share of Strong Ltd. (4/5 * 312) 249.60 2. Profit/Loss on Revaluation of Assets Increase in the value of Land and Building 40.00 Less: Decrease in the value of Plant and Machinery (20.00) Net (Capital) profit on revaluation of assets 20.00 Strong Ltd.'s share 4/5 of ₹20 lakhs 16.00 Weak Ltd. shares 1/5 of ₹20 lakhs 4.00 3. Share Capital of Weak Limited As per Balance sheet 400.00 Add: Increase due to bonus issue 100.00 Total 500.00 Strong Ltd.'s share 4/5 of ₹500 lakhs 400.00 Weak Ltd. shares 1/5 of ₹500 lakhs 100.00 4. Cost of Control Cost of Investment in shares of weak Ltd. 680.00 Less: paid up value of share capital (including bonus) (400.00) Total 280.00 Less: Profit on revaluation of assets (16.00) Total 264.00 Less: Share in capital profit and reserve (249.60) Goodwill 14.40 5. Minority Interest Paid-up value of share capital held 100.00 Add: Profit on revaluation of assets 4.00 Add: Share in General Reserve 1/5 * 240 lakhs (340 lakhs - 100 lakhs) 48.00 Add: 1/5 * 72 lakhs (profits) 14.40 Total 166.40
Topics: Company Accounts
Related Questions in this Topic
- The Balance Sheet of H Ltd. and S Ltd. as on 31.03.2020 were as follows: Particulars Note No. H Ltd. (₹) S Ltd. (...
- On 31st March, 2019 A Ltd. was acquired by X Ltd., which paid ₹14,00,000 in all ₹12,00,000 in fully paid ₹10 shares and ...
- Sai Deep Industries Private Ltd. was incorporated on 1st February, 2019. It took over the proprietary business of Sai De...
- Sai Deep Industries Private Ltd. was incorporated on 1st February, 2019. It took over the proprietary business of Sai De...
- Sai Deep Industries Private Ltd. was incorporated on 1st February, 2019. It took over the proprietary business of Sai De...