FR Consolidation

Complete notes on amazon +918600364185 a
Question1.
On 1st April 2014, Alpha Ltd. paid Rs.110000 for 90% of the issued share capital of
Beta Ltd. the Assets and liabilities of the 2 companies as on 31st March 2015 were as
follows
Assets Alpha Beta

Goodwill 20,000 6,000
Fixed Assets 94,000 96,000
Current Assets 30,000 18,000
Investment at cost 1,56,000
3,00,000 1,20,000
Liabilities
Issued Share Capital Re.1 each fully paid up 1,80,000 60,000
General Reserves as on 1st April 2003 45,000 20,000
P&L 36,000 20,500
Current Liabilities 39,000 9,500
6% Debentures held by Alpha Ltd. 10,000
3,00,000 1,20,000
a. On 1st April 2014 the opening credit balance of Alpha Ltd. P&L account was
Rs.26000. out of this balance, a 10% dividend was paid subsequently
b. P&L of Beta Ltd. showed following
Particulars Amount Amount

Balance As on 1st April 2013 22,000
Net profit for the year 31st March 2014 12,000 34,000
Less: Dividend Paid
Final for the year ended 31st March 2013 9,000
Interim for the half year ended September 4,500 13,500
Balance c/f. on 31st March 2014 20,500
c. Included in the SIT of Beta Ltd. at Balance Sheet date were goods purchased from
Alpha Ltd. for Rs.6000 on which there was a profit of 50% on cost of Alpha Ltd.
d. All dividends received by Alpha Ltd. have been correctly recorded in the books
Prepare CFS as on 31st March 2015 and show workings
Complete notes on amazon - CA. Sumit L. Sarda CFS 1.1

Answer
Prepare the following format

Page 1: Balance sheet as on 31.3.2015 Page 2: WN1: Apportionment of Profit
Particulars Amount
Equity and Liabilities Particulars Pre- Revenue Revenue
1. Shareholders fund acquisition Reserve Profits
a. Share Capital profits
b. R&S
c. Minority Interest
2. Noncurrent liabilities
3. Current Liabilities
TOTAL
Assets MI
4. Non-Current Assets Alpha
a. Tangible
b. Intangible
c. Investments
5. Current Assets
TOTAL
Page 3: WN2: Minority Interest and WN3: Cost on Control
Minority Interest Amount

Cost of Control Amount
Goodwill/ CR
Page 4: WN5: Consolidated Reserves
Particulars General P&L

Reserves
TOTAL
Grand Total
Page 5: WN6: Intercompany transactions and adjustments
Particulars Fixed Assets Current Assets Current Liabilities
TOTAL

Question first line

On 1st April 2014, Alpha Ltd. paid Rs.110000
for 90% of the issued share capital of Beta Ltd.

Share Capital 54,000
90% of 60000 (60,000 is share Capital of Beta)
Total
Amount Invested 110000
Minority Interest (MI) Amount

Share Capital 6000
(60000 54000)

Question point a
On 1st April 2014, the opening credit balance of Alpha Ltd. P&L account was Rs.26000.
out of this balance, a 10% dividend was paid subsequently
No use as details relate to Holding company
Question Point b: P&L of Beta Ltd. showed following

Particulars Amount Amount
Balance As on 1st April 2013 22,000
Net profit for the year 31st March 2014 12,000 34,000
Less: Dividend Paid
Final for the year ended 31st March 2013 9,000
Interim for the half year ended September 4,500 13,500
Balance c/f. on 31st March 2014 20,500
Page 2: WN1: Apportionment of Profit
Particulars Pre-acquisition Revenue Revenue

profits Reserve Profits
Opening Balance 22,000
Less: Dividend paid (9,000)
CY profits 12,000
Less: Interim dividend (4,500)
TOTAL
MI (10%)
Alpha (90%)
Page 3: WN3: Cost on Control

Total
Less: Pre-acquisition dividend (90% of 9000) (8100)

Question point c
Included in the SIT of Beta Ltd. at Balance Sheet date
were goods purchased from Alpha Ltd. for Rs.6000
on which there was a profit of 50% on cost of Alpha
Ltd
Current Assets Current Assets
- Alpha 30,000
- Beta From Bal. Sht. 18,000
Less: Unrealized profit on stock not sold (6000 * 50/150) (2,000)
TOTAL
Particulars General Reserves P&L
Less: unrealized profit on stock

(Downstream sale) (2,000)
TOTAL
Grand Total

Since all points are used, Start with Balance Sheet

Asset side
Assets Alpha Beta
Goodwill 20,000 6,000
Fixed Assets 94,000 96,000
Current Assets 30,000 18,000
Investment at cost 1,56,000
Particulars Fixed Assets Current Intangible

Liabilities Assets
- Alpha 94,000 20,000
From Bal. Sht.
- Beta 96,000 6,000
TOTAL
WN7: Investments
Investment in Beta: 110,000
Less: Dividend Recd. Against such investments: (8,100)
Investment in debentures of Beta held by Alpha Ltd.
assumed to be at cost: 10,000
Net: 1,11,900
Investment as per BS 1,56,000
Other Investments 44,100

Continue with Balance Sheet Liabilities side
Alpha Beta
Issued Share Capital Re.1 each fully 1,80,000 60,000
paid up
Page 1: Balance sheet as on 31.3.2015
Particulars Amount
Equity and Liabilities
6. Shareholders fund
a. Share Capital 180,000
b. R&S
TOTAL
Assets
8. Non-Current Assets
a. Tangible
b. Intangible
c. Investments
9. Current Assets
TOTAL

Alpha Beta
General Reserves as on 1st April 45,000 20,000
2003
P&L 36,000 20,500

Balance of Alpha 45,000 36,000
TOTAL
Grand Total

CY profits 12,000
Reserves 20,000
TOTAL
MI (10%)
Alpha (90%)

Alpha Beta
Current Liabilities 39,000 9,500
6% Debentures held by Alpha Ltd. 10,000

Liabilities Assets
- Alpha 94,000 39,000 20,000
From Bal. Sht.
- Beta 96,000 9,500 6,000
TOTAL
WN8: Debentures are held by Alpha Ltd. in their investments, hence shall be deleted being
inter company owning.

Complete the Apportionment of profits of Beta Ltd.

CY profits 12,000
General Reserves 20,000
TOTAL 33,000 - 7,500
Alpha (90%)
33000 * 90% 29,700
7500 * 90% 6,750
MI (10%)
33000 29700 3,300
7500 - 750 750
Complete with Minority Interest
Page 3: WN2: Minority Interest
Minority Interest (MI) Amount

Share Capital 6000
(60000 54000)
Pre-acquisition profits 3300
Post-acquisition profit 750
10.050

Complete with Cost of control
Page 3: WN3: Cost on Control

Pre-acquisition profits (from WN1) 29,700
Total 83,700
Less: Pre-acquisition dividend (90% of 9000) (8100)
Total 1,01,900
Goodwill (Bal. fig) (101900 83700) 18,200
Complete with consolidated Reserve

Balance of Alpha 45,000 36,000
Share from Beta (from WN1) 6750
TOTAL 45,000 40,750
Grand Total (45000 + 40750) 85,750

Sum up the intercompany transaction and transfer to Consolidated Balance Sheet

Liabilities Assets
- Alpha 94,000 39,000 20,000
- Beta 96,000 9,500 6,000
Goodwill as per Cost of

Control (WN3) 18,200
TOTAL 190,000 48,500 44,200
Particulars Amount
a. Share Capital 180,000
b. R&S (WN5) 85,750
c. Minority Interest (WN2) 10,050
11. Current Liabilities (WN6) 48,500
TOTAL 324,300
Assets
a. Tangible (WN6) 190,000
b. Intangible (WN6) 44,200
c. Investments (WN7) 44,100
13. Current Assets (WN6) 46,000
TOTAL 324,300

Question 2.
The summarized balance sheet of Kush Ltd. and Shuk Ltd. as on 31st March 2015 are as
follows
Figure in lakhs
Liabilities Kush Shuk Assets Kush Shuk

Share Capital 216 108 Plant 86.4 72.9
Shares of Rs.10 each
Share Premium 32.4 Furniture 23.4 7.2
Capital reserves as on 7.2 Stock 18 13.5
1.4.14
General Reserve as on 13.5 9 Debtors 73.8 47.6
1.4.14
P&L 70.2 21.6 Trade Investment 2.7
Goodwill 45 13.6
Creditors 29.7 19.7 8.64 lakh shares of Shuk 97.2
Ltd. at cost
Balance at Bank 18 8
361.8 165.5 361.8 165.5
Additional Information:
a. On 1st April 2014, Kush Ltd. acquired from the shareholders of Shuk Ltd. 8.64 lakh
shares of Rs.10 each in Shuk Ltd. and allotted in consideration thereof 6.48 lakhs of its
own shares of Rs.10 each at a premium of Rs.5 per share
b. The consideration for the shares of Shuk Ltd. was arrived at inter alia by valuing certain
assets of Shuk Ltd. on 1st April 2014 as under
a. Plant: Rs.90 lakhs
b. Furniture: Rs.8 lakhs
c. Investment and Goodwill: NIL
d. No adjustments were made in the books of Shuk Ltd. in respect of above valuation.
e. During 2009-10 there was no purchase or sale of these Assets. It is desired that such
adjustments should however be made in the Consolidated Accounts
c. The figures for Plant and Furniture at 31.3.2015 shown in the Balance Sheet are after
providing depreciation for 2014-15 at the rates of 10% p.a. and 20% p.a. respectively
on book value as on 1.4.14

d. The P&L account of Shuk Ltd. showed credit balance of Rs.27 lakhs on 1.4.14. A dividend
of 10% was paid in January 2015 for the year 2013-14. This dividend was credited
to P&L of Kush Ltd.
e. Following points were not considered in making out the accounts in the year at Rs.4500
per month were incurred by Kush Ltd. on behalf of Shuk Ltd. It was by mistake debited
to P&L A/c. of Kush Ltd. and nothing has been done in the accounts of Shuk Ltd.
f. The Stock of Shuk Ltd. included Rs.4.5 lakhs of goods received from Kush Ltd. invoiced
at cost plus 25%
g. Debtor of Shuk Ltd. include Rs.3.5 lakhs due from Kush Ltd. Whereas Creditors of Kush
Ltd. include Rs.3.1 lakhs due to Shuk Ltd., the difference being represented by cheque in
transit
You are required to Consolidate accounts of the 2 companies and prepare CFS of Kush Ltd.
as on 31.3.2015

Answer
Prepare the following format

Page 1: Balance sheet as on 31.3.2015 Page 2: WN1: Apportionment of Profit
Particulars Amount
1. Shareholders fund Particulars Pre- Revenue Revenue
a. Share Capital acquisition Reserve Profits
b. R&S profits
TOTAL
Assets
a. Tangible MI
b. Intangible Kush
c. Investments
4. Current Assets
TOTAL
Minority Interest Amount

Goodwill/ CR
Particulars General P&L

Reserves
TOTAL
Grand Total
Particulars Fixed Assets Current Assets Current Liabilities
TOTAL

Question point a
On 1st April 2014, Kush Ltd. acquired from the shareholders
of Shuk Ltd. 8.64 lakh shares of Rs.10 each in Shuk Ltd. and
allotted in consideration thereof 6.48 lakhs of its own shares
of Rs.10 each at a premium of Rs.5 per share
Cost on Control Amount in lakhs

Shares Capital (8.64 lakhs * Rs.10) 86.40
Total
Amount invested [6.48 lakhs * Rs.(10+5)] 97.2
Total
Minority Interest Amount in lakhs

Share Capital (108 86.4) 21.6
Rs.108 lakhs is the Share Capital of Shuk
Share Holding
Kush = 86.4/108 = 80%
MI = 20%

Question Point b
The consideration for the shares of Shuk Ltd. was arrived at inter alia by valuing
certain assets of Shuk Ltd. on 1st April 2014 as under
a. Plant: Rs.90 lakhs
b. Furniture: Rs.8 lakhs
c. Investment and Goodwill: NIL
d. No adjustments were made in the books of Shuk Ltd. in respect of above
valuation.
e. During 2009-10 there was no purchase or sale of these Assets. It is desired
that such adjustments should however be made in the Consolidated Accounts
Question point c
The figures for Plant and Furniture at 31.3.2015 shown in the Balance Sheet are
after providing depreciation for 2014-15 at the rates of 10% p.a. and 20% p.a.
respectively on book value as on 1.4.14
WN7: Revaluation and devaluation of P&M and Furniture of Shuk
Particulars P&M Furniture

Book Value post depreciation 72,90,000 7,20,000
Rate of Depreciation 10% 20%
Thus, above book value is 90% 80%
Pre-depreciation amount
7290000 / 90% 81,00,000
720000 / 80% 9,00,000
Revised value 90,00,000 8,00,000
Revaluation surplus 9,00,000
Transfer to P&L 1,00,000
Additional depreciation on revaluation
900000 * 10% 90,000
Excess depreciation to be adjusted back to P&L 20,000
100000 * 20%
Adjusted figure
(72,90,000 + 9,00,000 90,000) 81,00,000
(7,20,000 1,00,000 + 20,000) 6,40,000
Total 87,40,000

Particulars Pre- Post- Post-

acquisition acquisition acquisition
profits reserves profits
Revaluation surplus (WN7) 9

Devaluation (WN7) (1)
Additional depreciation (WN7) (0.9)
Excess depreciation (WN7) 0.2
Particulars Fixed Assets
Book Value
Kush
86.4 + 23.4 109.8
Shuk 87.40 (WN7)
Total

The consideration for the shares of Shuk Ltd. was arrived at

inter alia by valuing certain assets of Shuk Ltd. on 1st April
2014 as under
a. Investment and Goodwill: NIL
Particulars Intangible Trade

assets Investment
Book Value
Kush 45 -
Shuk 13.6 2.7
Less: transfer to Pre-profits (13.6) (2.7)
Total


Write-off goodwill (WN6) (13.6)
Write-off investment (WN6) (2.7)

Question Point d
The P&L account of Shuk Ltd. showed credit balance of Rs.27
lakhs on 1.4.15. A dividend of 10% was paid in January 2015
for the year 2013-14. This dividend was credited to P&L of
Kush Ltd.

Opening balance P&L 27
Less: Dividend paid (108 * 10%) (10.8)
Current year profits [21.6 (27-10.8)] 5.4
Particulars General P&L Share

reserve Premium
Less: pre-acquisition dividend to be transferred to Cost of (8.64)

Control (10.8 * 80%)


Total
Less: Pre-acquisition dividend (8.64)
Total

Question Point e
Following points were not considered in making out the
accounts in the year at Rs.4500 per month were incurred by
Kush Ltd. on behalf of Shuk Ltd. It was by mistake debited to
P&L A/c. of Kush Ltd. and nothing has been done in the
accounts of Shuk Ltd

Expense incurred by Kush (4500 * 12) (0.54)

reserve Premium

Control (10.8 * 80%)
Expense incurred for Shuk (4500*12) 0.54

Question Point f
The Stock of Shuk Ltd. included Rs.4.5 lakhs of goods received from
Kush Ltd. invoiced at cost plus 25%
Current Assets Stock Debtors Bank
Kush 18
Shuk 13.5
Less: Unrealized profit on intercompany sale
4.5 * 25/125 (0.9)
Total

reserve Premium

Control (10.8 * 80%)
Less: unrealized profit in stock (downstream sale) (0.9)

Question Point g
Debtor of Shuk Ltd. include Rs.3.5 lakhs due from Kush Ltd.
Whereas Creditors of Kush Ltd. include Rs.3.1 lakhs due to
Shuk Ltd., the difference being represented by cheque in
transit
Kush 18 73.8 18
Shuk 13.5 47.6 8
4.5 * 25/125 (0.9)
Less: Inter company owning (3.5)
Cash in transit (3.5-3.1) 0.4
Total
Current Liabilities Creditors
Kush 29.7
Shuk 19.7
Total

Continue with BS asset side
Kush 18 73.8 18
Shuk 13.5 47.6 8
4.5 * 25/125 (0.9)
Cash in transit (3.5-3.1) 0.4
Total 30.6 117.9 26.4
Current Liabilities Creditors
Kush 29.7
Shuk 19.7
Total 46.3
Particulars Fixed Assets
Book Value
Kush
86.4 + 23.4 109.8
Shuk 87.40 (WN7)
Total 197.2
Particulars Intangible Trade

assets Investment
Book Value
Kush 45 -
Shuk 13.6 2.7
Less: transfer to Pre-profits (13.6) (2.7)
Total 45 -

Particulars Amount in lakhs

a. Share Capital
b. R&S
2. Current Liabilities 46.3
TOTAL
Assets
a. Tangible 197.2
b. Intangible 45
c. Investments -
4. Current Assets 174.9
TOTAL

Continue with Balance sheet liability side

Liabilities Kush Shuk
Share Capital 216 108
Shares of Rs.10 each

a. Share Capital 216
b. R&S
TOTAL
Assets
a. Tangible 197.2
b. Intangible 45
c. Investments -

Liabilities Kush Shuk

Share Premium 32.4
Capital reserves as on 1.4.14 7.2
General Reserve as on 1.4.14 13.5 9
P&L 70.2 21.6

Capital Reserve 7.2
From BS
General Reserve 9

reserve Premium
Balance of Kush 13.5 70.2 32.4
From BS

Control (10.8 * 80%)

Complete the apportionment of profits

Capital Reserve 7.2
General Reserve 9
Total 24.1 - 4.16
Kush (80%) 19.28 3.328
MI(20%) 4.82 0.832
Complete Minority Interest and Cost of Control
Page 3: WN2: Minority Interest
Minority Interest Amount in lakhs

Share Capital (108 86.4) 21.6
Rs.108 lakhs is the Share Capital of Shuk
Capital Profits 4.82
Revenue Profits 0.832
Total 27.252

WN3: Cost on Control

Pre-acquisition profits 19.28
Total 105.68
Less: Pre-acquisition dividend (8.64)
Total 88.56
Capital reserve 17.12
bbbb
Complete Consolidated Reserve

reserve Premium
Balance of Kush 13.5 70.2 32.4
Share from Shuk (WN1) 3.328

Control (10.8 * 80%)
Total 13.5 64.528 32.4
110.428
Add: Capital reserve (WN3) 17.12
Total 127.548

Complete the Balance Sheet

a. Share Capital 216
b. R&S (WN5) 127.548
c. Minority Interest (WN2) 27.252
TOTAL 417.1
Assets
a. Tangible 197.2
b. Intangible 45
c. Investments -
417.1

FR Consolidation

Uploaded by

Copyright:

Available Formats

FR Consolidation

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

FR Consolidation

Uploaded by

Copyright:

Available Formats

Complete notes on amazon +918600364185 a

Assets Alpha Beta

Rs.26000. out of this balance, a 10% dividend was paid subsequently

b. P&L of Beta Ltd. showed following

Particulars Amount Amount

Prepare CFS as on 31st March 2015 and show workings

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.1

Prepare the following format

Page 3: WN2: Minority Interest and WN3: Cost on Control

Minority Interest Amount

Page 4: WN5: Consolidated Reserves

Particulars General P&L

Page 5: WN6: Intercompany transactions and adjustments

Particulars Fixed Assets Current Assets Current Liabilities

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.2

Question first line

Page 3: WN2: Minority Interest and WN3: Cost on Control

Cost of Control Amount

Minority Interest (MI) Amount

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.3

No use as details relate to Holding company

Question Point b: P&L of Beta Ltd. showed following

Page 2: WN1: Apportionment of Profit

Particulars Pre-acquisition Revenue Revenue

Page 3: WN3: Cost on Control

Cost of Control Amount

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.4

Page 5: WN6: Intercompany transactions and adjustments

Current Assets Current Assets

Page 4: WN5: Consolidated Reserves

Particulars General Reserves P&L

Less: unrealized profit on stock

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.5

Since all points are used, Start with Balance Sheet

Page 5: WN6: Intercompany transactions and adjustments

Particulars Fixed Assets Current Intangible

Investment in Beta: 110,000

Less: Dividend Recd. Against such investments: (8,100)

Investment in debentures of Beta held by Alpha Ltd.

assumed to be at cost: 10,000

Investment as per BS 1,56,000

Other Investments 44,100

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.6

Continue with Balance Sheet Liabilities side

Page 1: Balance sheet as on 31.3.2015

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.7

Continue with Balance Sheet Liabilities side

Page 4: WN5: Consolidated Reserves

Particulars General Reserves P&L

Page 2: WN1: Apportionment of Profit

Particulars Pre-acquisition Revenue Revenue

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.8

Continue with Balance Sheet Liabilities side

Page 5: WN6: Intercompany transactions and adjustments

Particulars Fixed Assets Current Intangible

inter company owning.

Complete notes on amazon - CA. Sumit L. Sarda CFS 1.9

Complete the Apportionment of profits of Beta Ltd.

Page 2: WN1: Apportionment of Profit