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.