P is the parent company of N. The following are the statements of financial position for both companies as at 31 October 20X7.
| P | N | |
| Property plant and equipment | 1,600 | 4,720 |
| Investment in N | 4,200 | |
| Current Assets | ||
| Inventory | 300 | 180 |
| Receivables | 350 | 210 |
| Bank | 600 | 480 |
| 1,250 | 870 | |
| Total Assets | 7,050 | 5,590 |
| Equity | ||
| $1 ordinary shares | 5,000 | 4,000 |
| Retained Earnings | 1,600 | 1,280 |
| 6,600 | 5,280 | |
| Payables | 250 | 150 |
| Tax | 200 | 160 |
| Total equity and liabilities | 7,050 | 5,590 |
The following information is also available.
a. P purchased 70% of shares in N a year ago when N had retained earnings of $640. the fair value of the non-controlling interest at the date of acquisition was $1,440.
b. During the year P sold goods with an invoice value of $48 to N. These goods were invoiced at cost plus 20%. Half of the goods sold are still in N's inventory at the year end.
c. N owes P $14 at 31 October 20X7 for goods it purchased during the year.
Required.
a. Calculate the goodwill on acquisition.
b. Prepare the consolidated statement of financial position for the P group as at 31 October 20X7.
Suggested Solutions:
A. GOODWILL
=CONSIDERATION + NCI AT ACQUITSITION - SHARE OF N - PREACQUISITION RETAINED EARNINGS
=$4,200 + $1,440 -$4,000 -$640
=$1,000
CONSOLIDATED FINANCIAL POSITION
| P | N | CONSO | REMARKS | |
| Property plant and equipment | 1,600 | 4,720 | 6,320 | |
| Investment in N | 4,200 | ADJ | ||
| Goodwill | 1,000 | ADJ | ||
| Current Assets | ||||
| Inventory | 300 | 180 | 476 | ADJ |
| Receivables | 350 | 210 | 546 | ADJ |
| Bank | 600 | 480 | 1,080 | |
| 1,250 | 870 | 2,102 | ||
| Total Assets | 7,050 | 5,590 | 9,422 | |
| Equity | ||||
| $1 ordinary shares | 5,000 | 4,000 | 5,000 | ADJ |
| Retained Earnings | 1,600 | 1,280 | 2,044 | ADJ |
| NCI | 1,632 | ADJ | ||
| 6,600 | 5,280 | 8,676 | ||
| Payables | 250 | 150 | 386 | ADJ |
| Tax | 200 | 160 | 360 | |
| Total equity and liabilities | 7,050 | 5,590 | 9,422 |
Working:
NCI = NCI AT ACQUISITION + 30% SHARE OF POST ACQUISITION PROFIT FROM N
=1,440 + 192
=$1,632
CONSO RETAINED EARNINGS =P'S CONSOLIDATED PROFIT + 70% SHARE OF POST ACQUISITION PROFIT FROM N - UNREALISED PROFIT (P)
=1,600 +448-4
=$2,044
UNREALISED PROFIT = SALES /1.2 X0.2 X0.5
=48 / 1.2 X 0.2 X 0.5
=$4
To do the same topic again in ACCA F3 prepare consolidated financial position
To do another topic in ACCA F3
2015 E-rainbowlight ACCA F3 PREPARE CONSOLIDATED FINANCIAL POSITION