wiz-icon
MyQuestionIcon
MyQuestionIcon
13
You visited us 13 times! Enjoying our articles? Unlock Full Access!
Question

From the following Balance Sheet of Computer India Ltd., prepare cash flow statement.

(Rs in '000)
Particulars Note No. 31st March
2017
(Rs)
31st
March
2016
(Rs)
I) Equity and Liabilities
1. Shareholders’ Funds
a) Share capital
50,000 40,000
b) Reserves and surplus-Surplus
1 3,700 3,000
2. Non-Current Liabilities
10% Debentures
6,500 6,000
3. Current Liabilities
a) Short-term borrowings
2 6,800 12,500
b) Trade payables
11,000 12,000
c) Short-term provisions
3 10,000 8,000
Total 88,000 81,500
II) Assets
1. Non-current assets
a) Fixed assets
4 25,000 30,000
2. Current assets
a) Inventories
35,000 30,000
b) Trade receivables
24,000 20,000
c) Cash and cash equivalents-cash
3,500 1,200
d) Other current assets-prepaid exp.
500 300
Total 88,000 81,500

Notes to Accounts

Particulars

31st March

2017

(Rs)

31st
March

2016

(Rs)

1.

Reserve and surplus

(i) Balance in statement of profit and loss

1,200

1,000

(ii) General reserve

2,500

2,000

3,700

3,000

2.

Short-term borrowings

Bank Overdraft

6,800

12,500

3.

Short-term provisions

(i) Provision for taxation

4,200

3,000

(ii) Proposed dividend

5,800

5,000

10,000

8,000

4.

Fixed Assets:

Fixed Assets

40,000

41,000

Less: Accumulated Depreciation

(15,000)

(11,000)

25,000

30,000

Additional Information:

Interest paid on Debenture Rs. 600

Open in App
Solution

Cash Flow Statement of Computer India Ltd.
('00,000)
Particulars
Amount
Rs
Amount
Rs
A.
Cash Flow from Operating Activities
Profit as per Balance Sheet (1,200 – 1,000)
200
Proposed Dividend
5,800
General Reserve
500
Provision for Taxation
4,200
Net Profit before Tax and Extraordinary items
10,700
Items to be added
Provision for Depreciation
4,000
Interest paid on Debentures
600
4,600
Operating Profit before Working Capital changes
15,300
Adjustments
Less:
Increase in Current Assets
Trade Receivables
(4,000)
Inventories
(5,000)
Prepaid Expenses
(200)
(9,200)
6,100
Less:
Decrease in Current Liabilities
Trade Creditors
(1,000)
(1,000)
Cash generated from Operating Activities
5,100
Less:
Income Tax Paid
(3,000)
Net Cash from Operation
2,100
B.
Cash Flow from Investing Activities
Sale of Fixed Assets
1,000
Net Cash from Investing Activities
1,000
C.
Cash Flow from Financing Activities
Issue of Equity Shares
10,000
Issue of 10% Debentures
500
Less:
Dividend paid
(5,000)
Less:
Interest paid
(600)
Net Cash from Financing Activities
4,900
D.
Net Increase in Cash and Cash Equivalent (A+B+C)
8,000
Add:
Cash and Cash Equivalent in the beginning
Cash
1,200
Bank overdraft
(12,500)
(11,300)
E.
Cash and Cash Equivalents at the end
Cash
3,500
Bank overdraft
(6,800)
(3,300)


flag
Suggest Corrections
thumbs-up
8
similar_icon
Similar questions
Q.

From the following Balance Sheet of Samta Ltd., as at 31st March, 2019, prepare Cash Flow Statement:

Particulars ulars

Note No.
31st March, 2019
(₹)
31st March,
2018
(₹)
I. EQUITY AND LIABILITIES
1. Shareholders' Funds
(a) Share Capital
1 7,50,000 7,50,000
(b) Reserves and Surplus
2 3,10,000 (20,000)
2. Non-Current Liabilities
Long-term Borrowings (8% Debentures)
2,60,000 1,50,000
3. Current Liabilities
(a) Short-term Borrowings (8% Bank Loan)
40,000 50,000
(b) Trade Payables
1,20,000 1,10,000
(c) Short-term Provisions
3 50,000 40,000
Total Total Expenses
15,30,000 10,80,000
II. ASSETS
1. Non-Current Assets
(a) Fixed Assets:
(i) Tangible Assets (Net)
8,60,000
6,20,000
(ii) Intangible Assets (Goodwill)
15,000 40,000
(b) Non-Current Investments
1,25,000 80,000
2. Current Assets
(a) Current Investments
5,000 15,000
(b) Inventories
1,95,000 1,00,000
(c) Trade Receivables
2,00,000 2,00,000
(d) Cash and Cash Equivalents
1,30,000 25,000
Total
15,30,000 10,80,000

Notes to Accounts

Particulars

31st March, 2019

(₹)

31st March, 2018

(₹)

1. Share Capital
Equity Share Capital

5,50,000

4,50,000

12% Preference Share Capital

2,00,000

3,00,000

7,50,000

7,50,000

2. Reserves and Surplus
Securities Premium Reserve

10,000

...

General Reserve

1,50,000

1,20,000

Surplus, i.e., Balance in Statement of Profit and Loss

1,50,000

(1,40,000)

3,10,000

(20,000)

4. Short-term Provisions
Provision for Tax

50,000

40,000

Additional Information :
(i) During the year a piece of machinery costing ₹ 60,000 on which depreciation charged was ₹ 20,000 was sold at 50% of its book value. Depreciation provided on tangible Assets ₹ 60,000;
(ii) Income tax ₹ 45,000 was provided;
(iii) Additional Debentures were issued at par on 1st October, 2018 and Bank Loan was repaid on the same date;
(iv) At the end of the year Preference Shares were redeemed at a premium of 5%.
Q.

From the following Balance Sheet and information of Volvo Ltd., prepare Cash Flow Statement:

Particulars ulars

Note No.
31st March, 2019
(₹)
31st March, 2018
(₹)
I. EQUITY AND LIABILITIES
1. Shareholders' Funds
(a) Share Capital
1 2,25,000 2,50,000
(b) Reserves and Surplus
2 1,27,500 50,000
2. Non-Current Liabilities
Long-term Borrowings: 10% Debentures
1,00,000 50,000
3. Current Liabilities
(a) Trade Payables
72,500 35,000
(b) Other Current Liabilities−Premium on Redemption of Preference Shares
2,500 5,000
Total Total Expenses
5,27,500 3,90,000
II. ASSETS
1, Non-Current Assets
(a) Fixed Assets−Tangible
3,10,000 2,55,000
(b) Non-Current Investments (10% Investments)
40,000 15,000
2. Current Assets
(a) Current Investments
5,000 4,000
(b) Inventories
45,000 50,000
(c) Trade Receivables
3 92,500 45,000
(d) Cash and Cash Equivalents
4 35,000 21,000
Total
5,27,500 3,90,000

Notes to Accounts

Particulars
31st March, 2019
(₹)
31st March, 2018
(₹)
1. Share Capital
Equity Share Capital
1,75,000
1,50,000
12% Preference Share Capital
50,000
1,00,000
2,25,000
2,50,000
2. Reserves and Surplus
General Reserve
10,000
15,000
Surplus, i.e., Balance in Statement of Profit and Loss
1,17,500
35,000
1,27,500
50,000
3. Trade Receivables
Sundry Debtors
1,00,000
50,000
Less: Provision for Doubtful Debts
7,500
5,000
92,500
45,000
4. Cash and Cash Equivalents
Cash in Hand
12,500
6,000
Cash in Bank
22,500
15,000
35,000
21,000
Additional Information :
(i) You are informed during the year:
Proposed Dividend
31st March, 2019
(₹)
31st March, 2018
(₹)
Equity Share Capital NIL NIL
Preference Share Capital 12% 12%
(ii) A machine with a book value of ₹20,000 was sold for ₹12,500;
(iii) Depreciation charged during the year was ₹35,000;
(iv) Preference shares were redeemed on 31st March, 2018 at a premium of 5%;
(v) An Interim dividend of ₹5,000 was paid on equity shares on 31st March, 2019 out of General Reserve;
(vi) Fresh equity shares were Issued on 31st March, 2019; and
(vii) Additional Investments were purchased on 31st March, 2019.
Q.

From the following Balance Sheets of Zee Entertainment Ltd., prepare a Cash Flow Statement for the year ended 31st March, 2017.

BALANCE SHEET OF ZEE ENTERTAINMENT LTD.

as at 31st March, 2016 and 31st March, 2017

ParticularsNote3103201731032016No.(Rs)(Rs)I. EQUITY AND LIABILITIES(1) Shareholders Funds:(a) Share Capital (Equity)2,00,0002,00,000(b) Reserve and Surplus190,00050,000(2) Non-current Liabilities:Long-term Borrowings (Bank Loan)10,000(3) Current Liabilities:(a) Trade Payables (Creditors)20,00015,000(b) Other Current Liabilities25,0005,000(c) Short-term Provisions325,00020,000Total3,40,0003,00,000II. ASSETS(1) Non-current Assets:(a) Fixed Assets2,75,002,35,000(2) Current Assets :(a) Inventories15,00025,000(b) Trade Receivables (Debtors)20,00010,000(c) Cash and Cash Equivalents430,00030,000 Total3,40,0003,00,000

Notes to Accounts :

NoteParticulars3103201731032016No.(Rs)(Rs)1Reserves and Surplus:Statements of Profit and Loss:90,00050,0002Other Current Liabilities:Outstanding Expenses1,0005,000Unaccrued Income4,000¯¯¯¯¯¯¯¯¯¯¯¯¯5,000––––¯¯¯¯¯¯¯¯¯¯¯¯¯5,000––––3Short-term Provisions:Provision for Tax25,00020,0004Cash and Cash Equivalents:Cash10,0008,000Bank20,00022,000¯¯¯¯¯¯¯¯¯¯¯¯¯¯¯¯30,000––––––¯¯¯¯¯¯¯¯¯¯¯¯¯¯¯¯30,000––––––

Note : During the year the company declared equity dividend @ 10% and paid Rs 15,000 as income tax.

Depreciation charged during the year Rs 20,000.

View More
Join BYJU'S Learning Program
similar_icon
Related Videos
thumbnail
lock
Retirement of a Partner- I
ACCOUNTANCY
Watch in App
Join BYJU'S Learning Program
CrossIcon