Blue Ltd. and Moon Ltd. have agreed to amalgamate to form a new company Blue Moon Ltd. After negotiation, the two companies have decided on the balance sheets as given below: EQUITY AND LIABILITIES Blue Ltd. (in '000) Mo

CS Professional · Corporate Restructuring, Valuation and Insolvency · PYQS · June 2015
Blue Ltd. and Moon Ltd. have agreed to amalgamate to form a new company Blue Moon Ltd. After negotiation, the two companies have decided on the balance sheets as given below: EQUITY AND LIABILITIES Blue Ltd. (in '000) Moon Ltd. (in '000) (1) Shareholders' funds (a) Share capital Equity shares of ₹10 each 5,00,000 10,00,000 (b) Reserves and surplus Reserve fund 20,000 — Surplus 40,000 40,000 (2) Current liabilities Trade payables 40,000 60,000 TOTAL 6,00,000 11,00,000 ASSETS Blue Ltd. (in '000) Moon Ltd. (in '000) (1) Non-current assets (i) Tangible assets (a) Land and building 2,00,000 4,25,000 (b) Plant and machinery 1,70,000 2,75,000 (ii) Intangible assets (Goodwill) 50,000 1,00,000 (2) Current assets (a) Inventories 80,000 1,20,000 (b) Trade receivables 30,000 1,00,000 (c) Cash and cash equivalents 70,000 80,000 TOTAL 6,00,000 11,00,000 The assets and liabilities are taken over by Blue Moon Ltd. Compute the total number of shares of the Blue Moon Ltd. having a value of ₹10 each to be issued to the shareholders of Blue Ltd. and Moon Ltd. using net asset value method.

Answer & Explanation:

To compute the total number of shares of Blue Moon Ltd. to be issued to the shareholders of Blue Ltd. and Moon Ltd. using the Net Asset Value (NAV) method, we first need to calculate the net assets taken over from each company. Net Asset Value (NAV) Method: Net Assets = Total Assets - External Liabilities 1. For Blue Ltd.: Total Assets = ₹6,00,000 ('000) External Liabilities (Trade Payables) = ₹40,000 ('000) Net Assets Taken Over = ₹6,00,000 - ₹40,000 = ₹5,60,000 ('000) 2. For Moon Ltd.: Total Assets = ₹11,00,000 ('000) External Liabilities (Trade Payables) = ₹60,000 ('000) Net Assets Taken Over = ₹11,00,000 - ₹60,000 = ₹10,40,000 ('000) 3. Shares to be issued by Blue Moon Ltd.: The new company, Blue Moon Ltd., will issue shares of ₹10 each. Shares to be issued to shareholders of Blue Ltd.: Net Assets of Blue Ltd. / Face Value per share ₹5,60,000 ('000) / ₹10 = 56,000 ('000) shares = 560 lakh shares Shares to be issued to shareholders of Moon Ltd.: Net Assets of Moon Ltd. / Face Value per share ₹10,40,000 ('000) / ₹10 = 104,000 ('000) shares = 1040 lakh shares 4. Total number of shares to be issued by Blue Moon Ltd.: 560 lakh shares (for Blue Ltd.) + 1040 lakh shares (for Moon Ltd.) = 1600 lakh shares Summary: Number of shares to be issued to the shareholders of Blue Ltd. = 560 lakh shares Number of shares to be issued to the shareholders of Moon Ltd. = 1040 lakh shares Total number of shares to be issued by Blue Moon Ltd. = 1600 lakh shares

Topics: Valuation

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

Related Questions in this Topic