Class Activity 1 Cash Flow Statement

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Class Activity 1 Cash Flow statement

Below is the statement of financial position of class practice PTY LTD

Assets 31.3.22 31.3.23

Machinery (at cost) 3,00,000 5,00,000

Accumulated Depreciation (80,000) (1,50,000)

Goodwill (brand value) at fair value 80,000 70,000

Investments (shares) at cost 90,000 1,10,000

Stock 2,00,000 2,25,000

Debtors 2,00,000 1,90,000

Bank 1,30,000 25,000

Liabilities and Equity

Share Capital 3,60,000 4,00,000

Reserves & Surplus 80,000 1,00,000

Bank Loan 1,00,000 75,000

Creditors 2,10,000 2,00,000

Bills Payable ----- 5,000

Dividend payable 45,000 60,000

Income Tax Payable 25,000 30,000

Additional information

1. During the year a part of the machinery costing R50,000 and accumulated depreciation of R30 000
was sold for R 25,000.

2. Depreciation provided during the year R 1,00,000.

3. Interim dividend declared during year R 25,000

4. The statement of financial performance showed a profit for the year amounted to R20 000 an
income tax for the year amounted to R30 000

Required

1.1 Complete the below cash flow format using the information above.

Class Practice PTY LTD Cash Flow


CASH FLOWS FROM OPERTING ACTIVITIES R
Net Profit before tax and extraordinary items Adjustment for:
Depreciation
Loss on sale of fixed assets Gain on sale of fixed assets
Loss on sale of foreign exchange Interest received
Dividend received
Operating Profit before working capital changes Add:
Decrease in current assets
Increase in current liabilities
Less: Increase in current assets Decrease in
current liabilities
Cash generated from operating activities
Cash Flows from Investing Activities
Receipt from sale of fixed assets
Purchase of fixed assets
Interest received
Dividend received
Sale of Investments
Purchase of Investments
Net Cash from Investing Activities
Cash Flows from Financing Activities
Proceeds from issuance of share capital
Proceeds from long-term borrowings
Repayment of borrowings
Interest paid
Dividend paid
Net Cash from Financing Activities
Net Increase/Decrease in Cash and Cash Equivalents
Cash beginning
Cash at the end of the year

You might also like