Advertisements
Advertisements
Question
From the following information, calculate Operating Profit before Working Capital Changes:
| ₹ | |
| Net Profit before Tax and Extraordinary Items | 4,47,000 |
| Depreciation on Machinery | 84,000 |
| Interest on Borrowings | 16,800 |
| Goodwill Amortised | 18,600 |
| Loss on Sale of Furniture | 18,000 |
| Premium on Redemption of Preference Shares | 6,000 |
| Gain (Profit) on Sale of Investments | 12,000 |
| Interest and Dividend Received on Investments | 27,600 |
Solution
|
|
Cash Flow Statement for the year ended March 31, …. |
|||
|
|
Particulars |
Amount (₹) |
Amount (₹) |
|
|
A |
Cash Flow from Operating Activities |
|
|
|
|
|
Net Profit Before Taxation and Extraordinary Items |
|
4,47,000 |
|
|
|
Items to be Added: |
|
|
|
|
|
Depreciation on Machinery |
84,000 |
|
|
|
|
Loss on Sale of Furniture |
18,000 |
|
|
|
|
Interest on Borrowings |
16,800 |
|
|
|
|
Goodwill Amortized |
18,600 |
|
|
|
|
|
1,37,400 |
||
|
|
Items to be Deducted: |
|
|
|
|
|
Profit on Sale of Investment |
(12,000) |
|
|
|
|
Interest and Dividend Received on Investment |
(27,600) |
(39,600) |
|
|
|
Operating Profit before Working Capital Adjustments |
|
5,44,800 |
|
Note: Assuming Premium on Redemption of Preference Shares has been paid out of the Securities Premium Reserve Balance.
APPEARS IN
RELATED QUESTIONS
Grand Hospitality Ltd., reported Net Profit after Tax of ₹ 6,40,000 for the year ended 31st March, 2019. The relevant extract from Balance Sheet as at 31st March, 2019 is:
|
Particulars |
31st March, 2019 (₹) | 31st March, 2018 (₹) |
| Inventories | 1,15,000 | 1,25,000 |
| Trade Receivables | 1,50,000 | 1,10,000 |
| Prepaid Expenses | 20,000 | 6,000 |
| Trade Payables | 1,10,000 | 80,000 |
| Provision for Tax | 20,000 | 15,000 |
Depreciation charged on Plant and Machinery ₹ 55,000, insurance claim received ₹ 50,000, gain (profit) on sale of investment ₹ 20,000 appeared in the Statement of Profit and Loss for the year ended 31st March, 2019. Calculate Cash Flow from Operating Activities.
Following information is related to ABC Ltd.:
STATEMMENT OF PROFIT AND LOSSfor the year ended 31st March, 2019
|
Particulars |
Note No. |
(₹) |
|
I. Revenue from Operations (Net Sales) |
30,00,000 | |
| II. Other Income | 1 | 45,000 |
|
III. Total Revenue (I + II) |
30,45,000 | |
| IV. Expenses : | ||
|
(a) Purchases of Stock-in-Trade |
23,03,000 | |
|
(b) Change in Inventories of Stock-in-Trade |
2 | (16,000) |
|
(c) Depreciation and Amortisation Expenses |
1,85,000 | |
|
(d) Other Expenses |
3 | 3,29,000 |
|
Total Expenses |
28,01,000 | |
| V. Profit before Tax (III − IV) | 2,44,000 | |
|
VI. Less: Provision for Tax |
64,000 | |
|
VII. Profit after Tax (V – VI) |
1,80,000 |
Notes to Accounts
|
Particulars |
₹ |
| 1. Other Income | |
| (a) Dividend Received |
5,000 |
| (b) Gain (Profit) on Sale of Plant |
40,000 |
|
45,000 |
|
| 2. Change in Inventories of Stock-in-Trade | |
| Opening Inventories |
2,84,000 |
| Less: Closing Inventories |
3,00,000 |
|
(16,000) |
|
| 3. Other Expenses | |
| (a) Office Expenses |
58,000 |
| (b) Selling Expenses |
2,35,000 |
| (c) Loss on Sale of Assets |
36,000 |
|
3,29,000 |
| Other Information: | Balance as on 31st March, 2019 (₹) |
Balance as on 31st March, 2018 (₹) |
| Trade Payables | 2,78,000 | 2,50,000 |
| Trade Receivables | 4,52,000 | 4,15,000 |
| Inventories | 3,00,000 | 2,84,000 |
| Office Expenses Outstanding | ... | 5,000 |
| Selling Expenses Outstanding | 25,000 | 22,000 |
Calculate Cash Flow from Operating Activities.
Compute Cash Flow from Operating Activities from the following:
|
Particulars |
Closing Balances (₹) | Opening Balances (₹) |
| Surplus, i.e., Balance in Statement of Profit and Loss | 65,000 | 60,000 |
| Trade Receivables: | ||
|
Debtors |
67,000 | 1,02,000 |
|
Bills Receivable |
1,03,000 | 62,000 |
| General Reserve | 2,37,000 | 2,02,000 |
| Provision for Depreciation | 30,000 | 20,000 |
| Outstanding Expenses | 12,000 | 30,000 |
| Goodwill | 70,000 | 80,000 |
An asset costing ₹ 40,000 having book value of ₹ 28,000 was sold for ₹ 36,000.
From the following details. Calculate Cash Flow from Investing Activities
|
Particulars |
31st March, 2019 (₹) |
31st March, 2018 (₹) |
| Investment in 10% Debentures | 10,00,000 | 5,00,000 |
| Land and Building | 15,00,000 | 9,00,000 |
Additional Information:
1. Half of the investment held in the beginning of the year were sold at 10% profit.
2. Depreciation on Land and Building was ₹ 50,000 for the year.
3. Interest received on investments ₹ 75,000.
From the following information, calculate Cash Flow from Investing Activities:
| ₹ | ₹ | ||
| Purchase of Machine | 2,50,000 | Purchase of Investments | 1,60,000 |
| Purchase of Goodwill | 1,00,000 | Sale of Patents | 40,000 |
| Sale of Machine | 35,000 | Interest and Dividend Received | 10,000 |
| Sale of Investment | 50,000 |
A building was purchased as investment out of surplus which was let out for commercial purposes.
Rent Received ₹20,000.
From the following extracts of a company, calculate Cash Flow from Investing Activities:
|
Particular |
31st March, 2019 (₹) |
31st March, 2018 (₹) |
| Goodwill |
75,000 |
1,00,000 |
| Patents | 1,00,000 | 75,000 |
| Land | 90,000 | 1,00,000 |
| Furniture | 2,46,000 | 21,000 |
| Plant and Machinery (Net) | 2,00,000 | 2,00,000 |
| 10% Investments | 1,80,000 | 2,00,000 |
| Accrued Interest on Investments |
6,000 |
... |
From the following information, calculate Cash Flow from Investing Activities:
|
Particulars |
31st March, 2019 (₹) |
31st March, 2018 (₹) |
| Machinery (At cost) | 5,50,000 | 5,00,000 |
| Accumulated Depreciation | 1,70,000 | 1,00,000 |
During the year, a machinery costing ₹ 50,000 (accumulated depreciation provided thereon ₹ 20,000) was sold for ₹ 26,000.
From the following particulars, calculate Cash Flow from Investing Activities
|
Particulars |
Purchased (₹) | Sold (₹) |
| Machinery | 6,20,000 | 2,00,000 |
| Investments | 2,40,000 | 80,000 |
| Goodwill | 1,00,000 | ... |
| Patents | ... | 1,50,000 |
Additional Information:
1. Interest received on debentures held as investment ₹ 8,000.
2. Interest paid on debentures issued ₹ 20,000.
3. Dividend received on shares held as investment ₹ 20,000.
4. Dividend paid on Equity Share Capital ₹ 30,000.
5. A plot of land was purchased out of the surplus funds for investment purposes and was let out for commercial use. Rent received ₹ 50,000 during the year.
From the following information, calculate Cash Flow from Financing Activities:
| 1st April, 2018 (₹) |
31st March, 2019 (₹) |
|
| Long-term Loan | 2,00,000 | 2,50,000 |
During the year, the company repaid a loan of ₹1,00,000.
From the following information, calculate Cash Flow from Financing Activities:
|
Particulars |
31st March, (₹) |
31st March, |
| Equity Share Capital |
10,00,000 |
9,00,000 |
| Securities Premium Reserve | 2,60,000 | 2,50,000 |
| 12% Debentures |
1,00,000 |
1,50,000 |
Additional Information:
Interest paid on debentures ₹ 18,000.
From the following extracts of Balance Sheet of Exe Ltd., calculate Cash Flow from Financing Activities:
|
Particulars |
31st March, 2019 (₹) |
31st March, 2018 (₹) |
| Equity Share Capital |
5,25,000 |
4,00,000 |
| 10% Preference Share Capital | 4,00,000 | 5,50,000 |
| Securities Premium Reserve | 2,25,000 | 1,00,000 |
| 12% Debentures |
4,00,000 |
3,00,000 |
Additional Information:
1. Equity Shares were issued on 31st March, 2019.
2. Interim dividend on Equity Shares was paid @ 15%.
3. Preference Shares were redeemed on 31st March, 2019 at a premium of 5%. Premium paid was debited to Statement of Profit and Loss.
4. 12% Debentures of face value ₹ 1,00,000 were issued on 31st March, 2019.
From the following information, calculate Cash Flow from Investing and Financing Activities:
|
Particulars |
31st March 2019 |
31st March 2018 |
| Machinery (At cost) |
50,000 |
40,000 |
| Accumulated Depreciation | 12,000 | 10,000 |
| Capital | 35,000 | 30,000 |
| Bank Loan |
... |
10,000 |
During the year, a machine costing ₹ 10,000 was sold at a loss of ₹ 2,000. Depreciation on machinery charged during the year amounted to ₹ 6,000.
Read the following hypothetical text and answer the question given below on the basis of the same:
Aditi, initiated her start-up Fizz Ltd. in 2019, ‘Fizz Ltd. is an organic juice extracting unit. Its profits are increasing year-after-year because of the increasing awareness towards health.
Following information has been extracted from the Balance Sheet of ‘Fizz Ltd.” for the year ended 31" March, 2022:
| 31st March, 2022 | 31st March, 2021 | |
| Equity Share Capital | 90,00,000 | 60,00,000 |
| 11 % Debentures | 30,00,000 | 50,00,000 |
| Machinery (at cost) | 28,00,000 | 20,00,000 |
| Accumulated Depreciation on Machinery | 90,000 | 60,000 |
Additional Information:
- During the year, a machine costing ₹ 4,00,000 was sold at a gain of ₹ 30,000.
- Depreciation charged on machinery during the year was ₹ 50,000.
- Interest paid on 11% debentures amounted at ₹ 5,50,000.
- Dividend of ₹ 3,00,000 was paid on equity shares.
- Debentures were redeemed at a premium of 10% on 31st March,2022.
Calculate cash flows of 'Fizz Ltd.' from 'Investing Activities' and 'Financing Activities.
Aditya Sunrise Ltd. provides you the following information:
| Particulars | 31.3.2023 (₹) | 31.3.2022 (₹) |
| 10% Bank Loan | Nil | 1,00,000 |
Additional Information:
- Equity Share Capital raised during the year ₹ 3,00,000;
- 10% Bank Loan was repaid on 01.04.2022.
- Dividend received during the year was ₹ 20,000.
- Dividend Proposed for the year 2021-22 was ₹ 50,000 but only ₹ 20,000 was approved by the Shareholders.
Find out the cash flow from Financing Activities.
