The following are the data of Shri Vigneshwar and Company Ltd. for the two years ended on 31-3-2017 and 31-3-2018: Shri Vigneshwar and Company Ltd. Balance Sheet for the year ended on 31st March Assets : 2018 (₹ 000's) 2
CS Professional · Banking - Law and Practice · PYQS · June 2018
The following are the data of Shri Vigneshwar and Company Ltd. for the two years ended on 31-3-2017 and 31-3-2018: Shri Vigneshwar and Company Ltd. Balance Sheet for the year ended on 31st March Assets : 2018 (₹ 000's) 2017 (₹ 000's) Cash 1,26,000 1,14,000 Short-term investment 42,000 20,000 Debtors 60,000 50,000 Stock 38,000 28,000 Long-term investment 28,000 44,000 Machinery 2,00,000 1,40,000 Buildings 2,40,000 80,000 Land 14,000 14,000 Total Assets 7,48,000 4,90,000 Liabilities & Equity : Accumulated depreciation 1,10,000 60,000 Creditors 40,000 30,000 Bills Payable 20,000 10,000 Secured Loans 2,00,000 1,00,000 Share Capital 2,20,000 1,60,000 Share Premium 24,000 Reserves and Surplus 1,34,000 1,30,000 Total Liabilities & Equity 7,48,000 4,90,000 Shri Vigneshwar and Company Ltd. Income Statement for the year ended on 31st March 2018 Particulars Amount (₹ 000's) Amount (₹ 000's) Sales 2,40,000 Cost of goods sold 1,34,800 Gross Profit 1,05,200 Less : Operating expenses Depreciation-Machinery 20,000 Depreciation-buildings 32,000 Other expenses 40,000 92,000 Net Profit from operations 13,200 Gain on sale of long-term investment 4,800 Total 18,000 Less : Loss on sale of machinery 2,000 Net Profit 16,000 Note: The proceeds from the sale of machinery were ₹ 6,000. From the data and details given above you are required to prepare : (c) Statement of sources and uses of cash.
Answer & Explanation:
Statement of Sources and Uses of Cash For the year ended on 31st March, 2018 Sources Amount (₹ 000's) Cash from operations 65,200 Sale of long-term investments 20,800 Sale of Machinery 6,000 Secured Loans 1,00,000 Share Capital 60,000 Share Premium 24,000 Total Sources 2,76,000 Uses Purchase of Machinery 70,000 Purchase of Buildings 1,60,000 Payment of dividend 12,000 Purchase of marketable securities 22,000 Total Uses 2,64,000 Increase in cash 12,000 Working Note: Cash from operations is found as follows: Particulars Amount (₹ 000's) Amount (₹ 000's) Net Profit 16,000 Add: Depreciation - Machinery 20,000 Depreciation- Building 32,000 Loss on sale of Machinery 2,000 Increase in Creditors 10,000 Increase in Bills Payable 10,000 90,000 Less: Gain on sale of Long Term Investments 4,800 Increase in Debtors 10,000 Increase in Stock 10,000 24,800 Cash from Operations 65,200
Topics: Financial Statement Analysis
Related Questions in this Topic
- From the financial statements given below for AB Ltd., calculate the following ratios and give your comments as a loan p...
- From the financial statements given below for AB Ltd., calculate the following ratios and give your comments as a loan p...
- From the financial statements given below for AB Ltd., calculate the following ratios and give your comments as a loan p...
- From the financial statements given below for AB Ltd., calculate the following ratios and give your comments as a loan p...
- From the financial statements given below for AB Ltd., calculate the following ratios and give your comments as a loan p...