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