| Trial Balance | Amount ($000) | Amount ($000) |
| Revenue | 2,45,000.00 | |
| Cost of sales | 1,45,300.00 | |
| Distribution Cost | 16,750.00 | |
| Adminstrative Expenses | 18,400.00 | |
| Dividends paid | 5,440.00 | |
| Bank Intererst | 450.00 | |
| Loan | 1,250.00 | |
| leased Property | 50,000.00 | |
| Plant and equipment | 77,750.00 | |
| Depreciation | ||
| Leased property | 12,500.00 | |
| Equipment | 21,750.00 | |
| Inventory | 30,500.00 | |
| Trade Receivables | 31,500.00 | |
| Trade Payables | 16,100.00 | |
| Bank | 2,250.00 | |
| Share Capital | 40,500.00 | |
| Retained earnings | 13,540.00 | |
| 5% convertible loan | 25,000.00 | |
| Income tax | 1,600.00 | |
| Deferred Tax | 2,300.00 | |
| Total | 3,78,940.00 | 3,78,940.00 |
i. Revenue includes an amount of $10 million for cash sales made through Ocean’s retail outlets during the year on behalf of Outdoor Extreme. Ocean, acting as agent, is entitled to a commission of 15% of the selling price of these goods. By 31 March 2017, Ocean had remitted to Outdoor Extreme $7.5 million (of the $10 million sales) and recorded this amount in cost of sales.
1,500.00
ii. Plant and equipment is depreciated at 10% per annum on the reducing balance basis. All amortization / depreciation of non-current assets is charged to cost of sales.
37,500.00,56,000.00
iii. The balance on income tax represents the under/over provision of the tax liability for the year ended 31 March 2016. A provision of $14 million is required for tax for the year ended 31 March 2017 and at this date the deferred tax liability was assessed at $4·15 million.
iv. The weighted average of number of shares during financial year ended 31 March 2017 is 105 million.
| Income Statement Amount | |
| Revenue | 2,45,000.00 |
| less: Cost of sales | 1,47,150.00 |
| Gross Profit | 97,850.00 |
| Add: Commission Received | 1,500.00 |
| less: Distribution Cost | 16,750.00 |
| Less: adminstrative expenses | 18,400.00 |
| PBIT | 64,200.00 |
| Less: Loan note interest | 1,250.00 |
| Less: Bank Interest | 450.00 |
| Net Profit | 62,500.00 |
| Statement of Changes in Equity | |
| Share Capital | 40,500.00 |
| Retained Earnings (Opening Balance) | 13,540.00 |
| Net profit | 62,500.00 |
| Less: Dividend paid | 5,440.00 |
| Less: Provision for Tax | 14,000.00 |
| Total Equity (31-March-18) | 97,100.00 |
| Statement of Financial Position | |
| Current assets | |
| Bank | 250.00 |
| Inventory | 30,500.00 |
| Trade receivables | 31,500.00 |
| Total Current Assets | 62,000.00 |
| Fixed Assets | |
| Leasehold Property | 50,000.00 |
| less: Accumulated Depreciation | 16,250.00 |
| Equipments | 77,750.00 |
| Less: Accumulated depreciation | 25,350.00 |
| Total Fixed Assets | 86,150.00 |
| Total Assets | 1,48,150.00 |
| Current Liablities | |
| Trade Payables | 8,600.00 |
| Long term Liablities | 25,000.00 |
| Provision for Tax | 14,000.00 |
| Deferred tax Liablity | 1,850.00 |
| Total liablities | 49,450.00 |
| Owner’s Equity | |
| Common Stock | 40,500.00 |
| Retained Earnings | 58,200.00 |
| Total Liablities and owner’s Equity | 1,48,150.00 |
| Calculation of EPS | |
| Revenue | 2,45,000.00 |
| less: Cost of sales | 1,47,150.00 |
| Gross Profit | 97,850.00 |
| Add: Commission Received | 1,500.00 |
| less: Distribution Cost | 16,750.00 |
| Less: adminstrative expenses | 18,400.00 |
| PBIT | 64,200.00 |
| Less: Loan note interest | 1,250.00 |
| Less: Bank Interest | 450.00 |
| Net Profit | 62,500.00 |
| Less: Dividend | 5,440.00 |
| EAES | 57,060.00 |
| ÷No. of shares outstanding | 105000 |
| EPS | 0.54 |
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more