Following is the trial balance of Delta limited as on 31.3.2023. (Figures in '000) Particulars Debit Particulars Credit Land at cost 800 Equity…
CA Intermediate · Advanced Accounting · MTP · May 2024
Following is the trial balance of Delta limited as on 31.3.2023. (Figures in '000) Particulars Debit Particulars Credit Land at cost 800 Equity share capital (shares of 10 each) 500 Calls in arrears 5 10% Debentures 300 Cash in hand 2 General reserve 150 Plant & Machinery at cost 824 Profit & Loss A/c (balance on 1.4.22) 75 Trade receivables 120 Securities premium 40 Inventories (31-3-23) 96 Sales 1200 Cash at Bank 28 Trade payables 30 Adjusted Purchases 400 Provision for depreciation 150 Factory expenses 80 Suspense Account 10 Administrative expenses 45 Selling expenses 25 Debenture Interest 30 2455 2455 Additional Information: (i) The authorized share capital of the company is 80,000 shares of 10 each. (ii) The company revalued the land at 9,60,000. (iii) Equity share capital includes shares of 50,000 issued for consideration other than cash. (iv) Suspense account of 10,000 represents cash received from the sale of some of the machinery on 1.4.2022. The cost of the machinery was - 24,000 and the accumulated depreciation thereon being - 20,000. The balance of Plant & Machinery given in trial balance is before adjustment of sale of machinery. (v) Depreciation is to be provided on plant and machinery at 10% on cost. (vi) Balance at bank includes - 5,000 with ABC Bank Ltd., which is not a Scheduled Bank. (vii) Make provision for income tax @30%. (viii) Trade receivables of 50,000 are due for more than six months. You are required to prepare Delta Limited's Balance Sheet as at 31.3.2023 and Statement of Profit and Loss with notes to accounts for the year ended 31.3.2023 as per Schedule III. Ignore previous year's figures & taxation.
Suggested Answer and Working Notes:
Delta Limited Balance Sheet as at 31st March 2023 Particulars Note No. (in '000) A. Equity and Liabilities 1. Shareholders' funds (a) Share Capital 1 495.00 (b) Reserves and Surplus 2 807.20 2. Non-Current Liabilities (a) Long Term Borrowings 3 300.00 3. Current Liabilities (a) Trade Payables 30.00 (b) Short- term provision 4 163.80 Total 1,796.00 B. Assets 1. Non-Current Assets (a) Property, Plant and Equipment 5 1,550.00 2. Current Assets (a) Inventories 96.00 (b) Trade Receivables 6 120.00 (c) Cash and Cash equivalents 7 30.00 Total 1,796.00 Statement of Profit and Loss for the year ended 31st March 2023 Particulars Note No. (in '000) I. Revenue from Operations 1200.00 II. Other Income 8 6.00 III. Total Income (I+II) 1,206.00 IV. Expenses: Purchases (adjusted) 400.00 Finance Costs 9 30.00 Depreciation (10% of 800) 80.00 Other expenses 10 150.00 Total Expenses 660.00 V. Profit / (Loss) for the period before tax (III – IV) 546.00 VI. Tax expenses @30% 163.80 VII Profit for the period 382.20 Notes to Accounts Particulars (in '000) 1 Share Capital Equity Share Capital Authorised 80,000 Shares of 10/- each 800 Issued, Subscribed and Called-up 50,000 Shares of 10/- each 500 (Out of the above 5,000 shares have been issued for consideration other than cash) Less: Calls in arrears (5) 495 2 Reserves and Surplus Securities Premium 40.00 Revaluation Reserve ₹(960 – 800) 160.00 General Reserve 150.00 Surplus i.e. Profit & Loss Account Balance Opening Balance 75.00 Add: Profit for the period 382.20 457.20 807.20 3 Long-Term Borrowings 10% Debentures 300 4. Short-term provision Provision for tax 163.80 5 Property, plant & equipment Land Opening Balance 800 Add: Revaluation adjustment 160 Closing Balance 960 Plant and Machinery Opening Balance 824 Less: Disposed off (24) 800 Less: Depreciation ₹(150 – 20 + 80) (210) Closing Balance 590 Total 1,550 6 Trade receivables Debits outstanding for a period exceeding six months 50 Other debts 70 120 7 Cash and Cash Equivalents Cash at Bank With scheduled banks 23 With others (ABC Bank Limited) 5 Cash in hand 2 30 8 Other Income Profit on sale of machinery Sale value of machinery 10 Less: Book value of machinery (24 – 20) (4) 6 9 Finance Costs Debenture Interest 30 10 Other Expenses: Factory expenses 80 Selling expenses 25 Administrative expenses 45 150
Topics: Preparation of Financial Statements
Related Questions in this Topic
- The following is the Capital Structure of Mars Limited as on 31 March, 2025: Sl. No. Particulars Amount (₹) (...
- In the financial statements of the financial year 2023-2024, Alpha Ltd. has mentioned in the notes to accounts that duri...
- The following is the Trial Balance of Radiant Limited as on 31 st March, 2026: Particulars Dr. (₹/ lakhs) Particu...
- Omega Ltd. is preparing its financial statements. A transaction is covered by a specific Accounting Standard, but the fi...
- Raman & Co., a partnership firm, is preparing its financial statements. The accountant says that since the firm is not a...