Professional Documents
Culture Documents
Analysis Book For Class 12 Commerce Accounting Students
Analysis Book For Class 12 Commerce Accounting Students
80. B/R for 13 months Other Non Current Assets NON CURRENT
ASSET
81. Spares and stores Inventories CURRENT ASSET
CL & Non-Cl
Expected Period of
Opening Cycle (in
Particulars Payment (in
Months)
Months)
1. Machine Depreciation
2. Raw materials
3. Leave encashment
4. Interest income
5. Consumption of stores and spare parts
6. Interest expenses
7. Freight
18. Carriage
19. Sale of product
34. Insurance
35. Electricity charges
CL & Non-Cl
1 2 3 4 5
A B
2. Revenue from Operations (Net Sales) for the year ended 31st March, 2019
and 31st March, 2020 is Rs.62,50,000 and Rs.90,00,000 respectively.
You are required to fill up the missing figures in the Comparative Balance Sheet.
6. Fill in the missing figures in the following Common Size Balance Sheet:
Common Size Balance Sheet
as at 31st March, 2019 and 2020
II. ASSETS:
–– –– 80 76.67
–– –– 100 100.00
7. Following is the common-size statement of profit and loss:
Common-Size Statement of Profit & Loss
for the years ended 31st March, 2019 and 2020
1. From the following information, compute Current Ratio & Liquid ratio:
Particulars (Rs.)
I. EQUITY AND LIABILITIES
1. Shareholders' Funds
(a) Share Capital 5,00,000
(b) Reserves and Surplus 1,00,000
2. Non-Current Liabilities
Long-term Borrowings 7,00,000
3. Current Liabilities
(a) Short-term Borrowings 3,50,000
(b) Trade Payables 1,00,000
(c) Short-term Provisions 50,000
Total 18,00,000
II. ASSETS
1. Non-Current Assets
Fixed Assets: 12,80,000
Tangible Assets
2. Current Assets
(a) Inventories 2,20,000
(b) Trade Receivables 50,000
(c) Cash and Cash Equivalents 1,50,000
(d) Other Current Assets 1,00,000
Total 18,00,000
Note:
(i) Inventories includes Rs 20,000 as loose tools
(ii) Other Current Assets Includes Prepaid Expenses of Rs 30,000 and
Advance tax of Rs 20,000.
3. Following particulars are given to you :
Calculate the ratios showing Short term financial position of the firm. Also
calculate the working capital:
Partculars (Rs.)
Trade Investments 50,000
Marketable Securities 1,00,000
Tangible Fixed Assets 90,000
Intangible Assets (Goodwill) 60,000
Trade Receivables 60,000
Cash and Bank Balance 50,000
Trade Payables 20,000
Rent Payable 10,000
Particulars (Rs.)
Liquid Assets 1,00,000
Inventories (Includes stores & spares of Rs.10,000) 20,000
Prepaid Expenses 10,000
Working Capital 40,000
12. Calculate Current Ratio and Liquid ratio from the following:
Working Capital Rs.8,00,000
Current Assets (Including Inventory Rs.4,00,000) Rs 20,00,000
Inventory includes Loose tools of Rs.2,00,000
13. The ratio of Current Assets (Rs.12,00,000) to Current Liabilities (Rs.10,00,000)
is 1.2:1. The accountant of the firm is interested in maintaining a Current Ratio
of 2:1, by paying off a part of the Current Liabilities. Compute the amount of
Current Liabilities that should be paid, so that the Current Ratio at the level of
2:1 may be maintained.
14. The ratio of Current Assets (Rs.10,00,000) to Current L₹iabilities is 2.5:1. The
accountant of this firm is interested in maintaining optimum Current ratio by
acquiring some Inventory on Credit. You are required to suggest him the amount
of Current Assets which must be acquired for this purpose.
15. Ratio of Current Assets (Rs.6,00,000) to Current Liabilities (Rs.4,00,000) is
1.5:1. The accountant of the firm is interested in maintaining a Current Ratio of 2
: 1, by paying a part of the Current Liabilities. Compute amount of Current
Liabilities that should be paid, so that Current Ratio at the level of 2:1 may be
maintained. (Delhi 2004)
16. A firm had Current Assets of Rs.4,00,000. It paid Creditors of Rs.1,00,000 by a
cheque. After the payment, the current ratio became optimum. Determine
Current Liabilities and Working Capital after and before the payment was made.
17. A firm had Quick Assets of Rs.2,00,000. It purchased inventory of Rs.1,00,000
on credit. After this transaction Quick ratio became optimum. Determine Current
Liabilities before & after purchase of Inventory.
SOLVENCY RATIOS
25. Calculate Debt Equity Ratio from the following particulars: -
Particulars (Rs.)
Share Capital 4,50,000
Reserve & Surplus 1,50,000
Long term Borrowings 10,00,000
Long term Provisions 2,00,000
Current Liabilities 90,000
Non Current Assets 17,70,000
Current Assets 1,20,000
26. Calculate Debt Equity Ratio from the following information: -
Particulars (Rs.)
Equity Share Capital 5,00,000
Preference Share Capital 2,00,000
General Reserve 40,000
Securities Premium reserve 20,000
Profit & Loss Balance 40,000
10% Debentures 4,00,000
Loan from Bank 1,50,000
Provision for retirement Benefits 50,000
Current Liabilities 20,000
Particulars (Rs.)
1,000 Equity Shares of Rs. 100 each fully paid 1,00,000
2,000; 9% Preference Shares of Rs. 100 each fully paid 2,00,000
General Reserve 95,000
Surplus, i.e., Balance in Statement of Profit and Loss 5,000
10% Debentures 8,00,000
Current Liabilities 50,000
29. Balance Sheet had the following amounts as at 31st March, 2018: -
Particulars (Rs.) Particulars (Rs.)
10% Preference Share Capital 2,00,000 Current Assets 12,00,000
Equity Share Capital 20,00,000 Current Liabilities 8,00,000
Securities Premium Reserve 1,00,000 Investments (in other 11,00,000
Reserves and Surplus 3,00,000 companies)
Long-term Loan from kotak @ 9% 50,00,000 Fixed Assets–Cost 74,00,000
Depreciation Written off 14,00,000
Particulars (Rs.)
Fixed Assets 10,00,000
Non Current Investments 3,00,000
Current Assets 5,00,000
Total Debts 12,50,000
Trade Payables 1,50,000
Outstanding Expenses 3,00,000
Bank Overdraft 1,00,000
41. Calculate Total Assets to Debt Ratio & Proprietary Ratio from the following
information: -
Particulars (Rs.)
Shareholder’s Funds 20,00,000
Total Debts 12,00,000
Current Liabilities 2,00,000
42. Calculate Total Assets to Debt Ratio and Proprietary Ratio from the following
information: -
Particulars (Rs.)
44. Total Debt Rs. 10,00,000; Shareholders' Funds Rs. 10,00,000; Reserves and
Surplus Rs. 2,00,000; Current Assets Rs. 5,00,000; Working Capital Rs.
1,00,000. Calculate Total Assets to Debt Ratio & Proprietary Ratio.
45. From the following information, calculate Proprietary Ratio Debt Equity & Total
Assets to Debt ratio: -
Balance Sheet of Edumission
as at 31 st March, 2020
Particulars (Rs.)
Total 8,00,000
II. ASSETS
1. Non-Current Assets
Fixed Assets (Tangible Assets) 3,00,000
2. Current Assets
(a) Current Investments 1,00,000
(b) Inventories 2,50,000
(c) Cash and Cash Equivalents 1,00,000
Total 8,00,000
46. Calculate (i) Debt-Equity Ratio and (ii) Proprietory Ratio (iii) Total Assets to
Debt ratio from the following data: -
Particulars (Rs.)
Equity Share Capital 20,00,000
General Reserve 15,00,000
Profit & Loss Balance (5,00,000)
6% Debentures 8,00 ,000
Loan from ICICI 7,00,000
Current Liabilities 15,00,000
Goodwill 20,00,000
Other Non Current Assets 24,00,000
Current Assets 16,00,000
47. State with reason, whether the Proprietary Ratio will improve, decline or will not
change because of the following transactions if Proprietary Ratio is 0.6:1:
(i) Obtained a loan of Rs.5,00,000 payable after ten years.
(ii) Purchased building of Rs.2,00,000 by cheque.
(iii) Redeemed debentures Rs.1,00,000.
(iv) Issued equity shares Rs.1,00,000 at a premium of Rs.1,00,000
48. Calculate inventory turnover ratio from the data given below: -
Particulars (Rs.)
Inventory at the beginning of the year 60,000
Inventory at the end of the year 1,40,000
Purchases 3,10,000
Wages 60,000
Carriage inwards 30,000
Revenue from Operations (Sales) 6,00,000
49. From the following information related to a company calculate inventory
turnover ratio:
Opening inventory Rs.20,000; Closing inventory Rs.22,000; Purchases
Rs.80,000; Wages Rs.9,000; Carriage outwards Rs.2,000; Returns outwards
Rs.1,000; Revenue from operations Rs. 80,000; Carriage inwards Rs.4,000; Rent
Rs.5,000. (C.B.S.E. 2017, Comptt.)
50. From the following data, calculate Inventory Turnover Ratio:
Cost of Revenue from Operations (Cost of Goods Sold) Rs.3,00,000; Purchases
Rs.2,00,000; Opening Inventory Rs.60,000, freight inwards Rs.20,000, freight
outwards Rs.25,000, Wages salaries Rs.40,000, Advertisement Rs.15,000,
factory heating & lighting Rs.50,000, trade expenses Rs.12,000.
Particulars (Rs.)
Purchases 6,20,000
Manufacturing Expenses 20,000
Trade Expenses 35,000
Revenue from Operations (Sales) 5,00,000
Opening Inventory 70,000
Gross Loss 20% on Revenue from Operations
56. From the following information, calculate Inventory Turnover Ratio: Total Sales
Rs.4,30,000; Sales Return Rs.30,000; Gross Profit 25% on cost; Closing
Inventory Rs. 44,000; Excess of Closing Inventory over Opening Inventory
Rs.36,000.
57. Cash Revenue from Operations Rs.1,20,000; Credit Revenue from Operations
Rs.1,80,000; Gross Profit 20% on Revenue from Operations; Inventory Turnover
Ratio = 2 Times.
Calculate Opening Inventory and Closing Inventory in each of the following
cases:
Case 1: If Opening Inventory is 1/4th of the inventory at the end.
62. Following is the Statement of Profit and Loss of Exe Ltd., calculate Inventory
Turnover Ratio:
Statement of Profit and Loss
for the year ended 31st March, 2018
II. Expenses:
Purchases of Stock-in-Trade 2,20,000
Change in Inventory of Stock-in-Trade 1 60,000
Other Expenses 2 50,000
Particulars (Rs.)
1. Cost of Materials Consumed
Opening Inventory of Materials 20,000
Add: Purchases of Materials 5,80,000
6,00,000
Less: Closing Inventory of Materials 80,000
5,20,000
2. Changes in Inventories of Finished Goods and WIP
Work-in-Progress:
Opening Inventory 40,000
Less: Closing Inventory 60,000
(20,000)
3. Employee Benefit Expenses
Wages 30,000
Salaries 1,70,000
2,00,000
4. Other Expenses
Carriage 70,000
Advertisement 1,50,000
2,20,000
Notes to Accounts:
(1) Change in Inventories of Stock in Trade (Rs.)
Opening Inventory 40,000
Less: Closing Inventory 60,000
(20,000)
(2) Employee Benefit Expenses:
Wages & Salaries 50,000
Staff Welfare Expenses 22,000
72,000
(3) Other Expenses:
Manufacturing Expenses 30,000
Freight Inwards 20,000
Miscellaneous Expenses 18,000
68,000
Particulars (Rs.)
Total Revenue from Operations for the year (Total Sales) 6,00,000
Receivables
71. Cost of Revenue from Operations or Cost Bof Goods Sold Rs.5,00,000; Gross
Profit on Cost 20%; Cash Sales 10% of Total Sales; Opening Trade Receivables
Rs.70,000; Closing Trade Receivables Rs.50,000. Calculate Trade Receivables
Turnover Ratio and Average Collection Period (in no of days)
72. Cost of Revenue from Operations or Cost of Goods Sold Rs.9,00,000; Gross
Profit on Sales 25%; Cash Sales 20% of Net Credit Sales, Opening Trade
Receivables Rs.80,000; Closing Trade Receivables Rs.1,20,000.
Author: NITESH MEHRA.: 9811991551, 9540206969, 9953856969 |42
For video lecture and practice papers on these topics visit us at: www.edumission.co.in
I am the Best Ratio Analysis |Class-XIIth
73. A Company made Credit Revenue from Operations of Rs.8,00,000 during the
year ended 31st March, 2020. If Trade Receivables Turnover Ratio is 2 times
calculate Opening & Closing Trade Receivable if :—
(i) if closing Trade Receivables are three times the opening Trade Receivables.
(ii) if closing Trade Receivables are three times more than the opening Trade
Receivables.
74. Calculate amount of Opening Trade Receivables and Closing Trade Receivables
from the following figures:
Trade Receivables Turnover Ratio 6 times
Cost of Revenue from Operations (Cost of Goods Sold) Rs. 8,00,000
1
Gross Profit Ratio 33 %
3
Closing Trade Receivables were Rs. 20,000 more than in the beginning.
Cash Sales being 25% of Credit Sales.
75. Calculate Debtors Turnover Ratio from the following information :
Particulars (Rs.)
Credit Sales 4,30,000
Cash Received from Debtors 4,00,000
Discount Allowed 20,000
Sales Returns 10,000
Opening Debtors 40,000
Bad Debts 20,000
76. A firm normally has debtors equal to four month’s credit sales. During the
coming year it expects credit sales of Rs. 6,00,000 spread evenly over the year
(12 months). What is the estimated amount of opening & closing Trade
Receivable if Closing Trade Receivable is Rs 10,000 more than the beginning.
78. Calculate Trade Payables Turnover Ratio and Average Payment Period (in
months) from the following :
Particulars (Rs.)
Total Purchases 25,00,000
Cash Purchases 80,000
Purchases Returns (out of credit purchases) 20,000
Opening Balance of Creditors 2,40,000
Opening Balance of Bills Payables 60,000
Closing Balance of Creditors 3,80,000
Closing Balance of Bills Payables 1,20,000
79. Calculate Trade Payables Turnover Ratio and Average Payment Period
(assuming 360 days in a year) from the following:
Closing Trade Payables Rs.50,000; Net Purchases Rs.6,70,000; Purchases Return
Rs. 1,00,000; Cash Purchases Rs.70,000.
80. Closing Trade Payables Rs.60,000; Closing trade payables were Rs.20,000 more
than that in the beginning; Net Credit Purchases (including Rs.50,000 of
Purchase of Machinery) Rs.6,00,000; Purchases Return Rs.50,000; Cash
Purchases Rs.50,000.
82. Gross Profit at 20% on cost; Gross Profit Rs. 4,00,000; Equity Share Capital Rs.
8,00,000; 10% Preference Share Capital Rs 4,00,000; Reserves and Surplus Rs.
3,00,000; Debentures Rs. 5,00,000; Fixed Assets (Net) Rs. 12,00,000, Non
Current Investments Rs 4,00,000. Calculate Working Capital Turnover Ratio.
83. Capital Employed Rs.10,00,000; Net Fixed Assets Rs.5,00,000; Non Current
Investments Rs. 4,00,000; Revenue from Operations Rs.20,00,000; Gross Profit
is 25% on Cost. Calculate Working Capital Turnover Ratio.
84. Calculate Working Capital Turnover Ratio from the following information:
Cost of Revenue from Operations Rs.30,00,000; Non Current Liabilities
Rs.12,00,000; Total Debt Rs.15,00,000; Total Assets Rs.20,00,000; Non current
Assets Rs.13,00,000,
PROFITABILITY RATIOS
85. The firm is of the opinion that its manager is working very efficiently as both
RFO & Gross Profit has increased due to his efforts. Comment on the following:
91. From the following information, calculate Operating Ratio & Operating Profit
Ratio:
Particulars (Rs.)
92. From the following information, calculate Operating Ratio & Operating Profit
Ratio:
Revenue from Operations Rs. 6,80,000; Rate of Gross Profit on Cost 25%;
Selling Expenses Rs. 1,44,000; Administrative Expenses Rs. 73,000.
(Delhi 2016)
93. Calculate Operating Ratio & Operating Ratio from the following information:
Particualrs (Rs.)
Depreciation 50,000
1,00,000
Particular (Rs.)
Note:
Particular (Rs.)
103. The operating ratio of a company is 60% & The Gross Profit Ratio & Net Profit
ratio of a company is 20% & 10% respectively. State giving reason, which of the
following transactions will (a) increase, (b) decrease, or (c) not alter the
operating ratio, Gross profit ratio & net Profit ratio.
1. Purchase of goods Rs.20,000.
2. Purchase returns Rs.5,000
3. Revenue from Operations Rs.50,000
4. Loss on sale of Machinery Rs.10,000.
5. Goods costing Rs. 20,000 withdrawn distributed as free samples.
6. Increase in Selling expenses by Rs.10,000.
7. Sale of Building Book value Rs.40,000 for Rs.50,000
8. Revenue from Operations returns Rs.8,000
(Assume that Operating Cost is variable, i.e., varies by the same percentage as
Sales.)
104. Net Profit before Interest and Tax Rs.2,50,000,. Capital Employed Rs.10,00,000.
Calculate Return on Investment.
105. Net Profit after Interest but before Tax Rs.1,40,000, 12% Long-term Debt
Rs.5,00,000, Shareholders Funds Rs.2,00,000. Tax Rate 50%. Calculate Return
on Investment & Interest coverage ratio.
106. Net Profit after Interest but before Tax Rs 80,000, Net Fixed Assets Rs. 2,00,000,
Non Current Investments Rs.80,000, Current Assets Rs.40,000,Current
Liabilities Rs.20,000, 10% long Term Loan Rs.2,00,000. Calculate, Return on
Investment, Interest Coverage Ratio.
107. Net Profit after Tax Rs.3,60,000, 12% Long-term Loan Rs.5,00,000, Equity
Share Capital Rs.3,00,000, 10% Preference Share Capital Rs.4,00,000, 15%
Debentures Rs.4,00,000, Tax Rate 40%. Calculate Return on Investment, Interest
Coverage Ratio.
108. Net Profit after Tax Rs.2,40,000, 12% Long-term Loan Rs.5,00,000, Net Fixed
Assets Rs.3,00,000, Non Current Investments Rs.4,00,000, Current Assets
Rs.1,50,000, Current Liabilities Rs.30,000 , 10% Debentures Rs.2,00,000, Tax
Rate 20%. Calculate Return on Investment, Interest Coverage Ratio.
109. Calculate Return on Investment & Interest Coverage Ratio from the following
information:
Net Profit after Preference Dividend : Rs 11,50,000; 8% Convertible Debentures:
Rs.25,00,000; Income Tax : 40%; Fixed Assets at cost : Rs.61,00,000;
Depreciation Reserve Rs.1,00,000; Current Assets: Rs.9,00,000; Current
Liabilities: Rs.4,00,000, 10% Preference Share Capital Rs.5,00,000
110. A company has a loan of Rs.10,00,000 and Rs.30,00,000 equity share capital as
its capital employed. The interest payable on loan is 10% and the ROI of the
company is 20%. The rate of income tax is 50%. Calculate the amount available
to the equity shareholders due to the loan raised by the company?
2. Current Assets
Total 15,00,000
You are required to calculate Return on Investment for the year ended 31st
March, if Net Profit after Tax was Rs.1,20,000 & rate of Tax was 40% .
34. Debit Equity Ratio = 0.67:1 42. Total Assets to Debt = 3:1
35. Debit Equity Ratio = 1:1 Proprietary Ratio = 0.5
36. Debit Equity Ratio = 0.5:1 43. Total Assets to Debt = 7:1
37. Debit Equity Ratio = 2:1 Proprietary Ratio = 0.57:1
38. Total Assets to Debt = 4:1 44. Total Assets to Debt = 3.33:1.
39. Proprietary Ratio = 0.305:1. 45. Total Assets to Debt = 3:1.
40. Proprietary Ratio = 0.60:1.
46. Debt Equity = 0.5:1
41. Total Assets to Debt = 3.2:1
Total Assets to Debt = 4:1
47.
(i) Obtained a loan of Rs.5,00,000 payable after ten years Decrease
(ii) Purchased building of Rs.2,00,000 by cheque No Change
(iii) Redeemed debentures Rs. 1,00,000 Increase
(iv) Issued equity shares Rs. 1,00,000 at a premium of Rs.1,00,000 Increase
(v) Conversion of debentures into preference shares Rs.4,00,000 Increase
(vi) Buy-back of its own shares by a company Rs.2,00,000. Decrease
(vii) Purchase of a fixed asset for cash Rs.1,00,000. No Change
(viii) Purchase of a fixed asset on long-term deferred payment basis
Decrease
Rs.2,00,000
(ix) Sale of a fixed asset costing Rs.1,00,000 for Rs.80,000 Increase
(x) Sale of a fixed asset costing Rs.2,00,000 for Rs.2,50,000 Increase
(xi) Issue of Bonus Shares Rs.1,00,000 No Change
48. Inventory Turnover = 3.2
49. Inventory Turnover = 4.28.
50. Inventory Turnover = 4.61.
51. Inventory Turnover Ratio = 8
52. Inventory Turnover Ratio = 3.
65.
(a) Sale of goods for Rs. 12,000 (Cost Rs.10,000). Improve
(b) Increase in the value of Closing Inventory by Rs.20,000. Decline
(c) Goods purchased for Rs.30,000. Decline
(d) Purchases return Rs.10,000. Decline
(e) Goods costing Rs. 10,000 withdrawn for personal use. Improve
(f) Goods costing Rs.10,000 given as charity Improve
(g) Payment of Carriage Inwards Rs.20,000 Decline
(h) Payment of Salaries Rs.20,000 No Change
(ii) The Following is the position of Current Assets and Current Liabilities:
Particulars (Rs.)
Note:
Other Expenses: (Rs.)
(i) Selling and Distribution Expenses 1,08,000
(ii) Office Expenses 1,92,000
(iii) Discount on Issue of Debentures Written off 40,000
(iv) Loss on Sale of Machinery 60,000
4,00,000
Notes:
1. Other Income (Rs.)
Rent 12,000
Refund of Tax 8,000
Insurance claim for Earthquake 20,000
Dividend Received 10,000
50,0000
2. Other Expenses (Rs.)
Manufacturing expenses 29,000
Administration expenses 71,000
Selling & distribution Expenses 40,000
Loss on sale of Machine 60,000
2,00,000
3. Finance Cost (Rs.)
Interest Paid 60,000
Share Issue Expenses 20,000
80,000
Particulars (Rs.)
Net Profit(After Provision for Tax Rs. 2,20,000 & Dividend) 12,00,000
Dividend paid for the Current Year 2,00,000
Compensation for Earthquake Disaster credited to 90,000
Statement of Profit and-Loss a/c
Depreciation 1,20,000
Loss on Sale of Machinery 40,000
Profit on Sale of Investments 25,000
Dividend Received on Investments 20,000
Decrease in Current Assets (Other than Cash and Cash 40,000
Equivalents)
Increase in Current Liabilities 2,50,000
Increase in Current Assets (Other than Cash and Cash 1,20,000
Equivalents)
Decrease in Current Liabilities 50,000
Income Tax Paid 1,20,000
Refund of Income Tax Received 10,000
11. From the following Balance Sheets of Vishnu Ltd, calculate the Cash flow from
Operating Activities:
31st March 31st March
Particular Note No.
2020(Rs.) 2019(Rs.)
I. Equity and Liabilities
1. Shareholders’ Funds
(a) Share Capital 1 3,50,000 2,50,000
(b) Reserves and Surplus 2 90,000 40,000
2. Current Liabilities
(a) Trade Payables 50,000 20,000
(b) Other Current Liabilities 70,000 50,000
(c) Short-term Provisions 3 90,000 40,000
Total 6,50,000 4,00,000
2. Current Liabilities
(a) Trade Payables 60,000 40,000
(b) Other Current Liabilities 20,000 30,000
(outstanding Expenses)
(c) Short-term Provisions 80,000 70,000
(Provision for Tax)
Total 13,30,000 9,40,000
II. Assets
1. Non-Current Assets
(a) Fixed Assets 7,00,000 6,30,000
(b) Non-current Investments 4,00,000 2,00,000
2. Current Assets 2,30,000 1,10,000
Total 13,30,000 11,55,000
Addition Information: Depreciation charged on Fixed Assets for the year was
Rs.50,000.
13. Calculate Cash Flows from Investing & Financing Activities:
II. Assets
1. Non-Current Tangible
Fixed Assets
Tangible Assets 4 6,60,000 5,00,000
Intangible Assets 5 80,000 1,00,000
2. Current Assets
(a) Inventories 9,00,000 8,00,000
(b) Trade Receivables 11,50,000 12,00,000
(c) Cash and Cash Equivalents 5,90,000 3,00,000
Total 33,80,000 29,00,000
1. Capital
Equity Share Capital 24,00,000 18,00,000
8 % Preference share capital 1,00,000 2,00,000
25,00,000 20,00,000
4. Assets
Land 1,50,000 2,00,000
Plant & Machinery 5,10,000 3,00,000
6,60,000 5,00,000
5. Assets
Goodwill 80,000 1,00,000
80,000 1,00,000
II. Assets
1. Non-Current Assets:
(a) Fixed Assets:
(i) Tangible Assets 5 1,60,000 1,00,000
(ii) Intangible Assets 6 4,000 10,000
(b) Long-term Loan and Advance 1,10,000 80,000
2. Current Assets
(a) Inventories 70,000 60,000
(b) Trade Receivables 40,000 90,000
(c) Cash and Cash Equivalents 1,64,000 30,000
Total 5,48,000 3,70,000
3. Trade Payables
Creditors 60,000 30,000
Bills Payable 50,000 20,000
1,10,000 50,000
II. Assets
1. Non-Current Assets:
(a) Fixed Assets:
(i) Tangible Assets 5 2,60,000 1,50,000
(ii) Intangible Assets 6 40,000 30,000
2. Current Assets
(a) Current Investments 90,000 60,000
(b) Trade Receivables 1,20,000 1,10,000
(c) Cash and Cash Equivalents 1,40,000 1,40,000
Total 6,50,000 4,90,000
40,000 25,000
II. Assets:
Non-Current Assets:
Fixed Assets:
Tangible Assets 3 47,000 38,000
Intangible Assets 4 12,000 10,000
10% Non current Investments 8,000 5,000
Current Assets:
Inventory 50,000 10,000
Cash & Cash equivalents 11,000 25,000
Other Current Assets 5 …….. 6,000
Total 1,28,000 94,000
2. Long-term Borrowings:
10% Debentures 25,000 20,000
3. Tangible Assets:
Machinery 60,000 50,000
Less: Provision for Depreciation 13,000 12,000
47,000 38,000
4. Intangible Assets:
Goodwill 12,000 10,000
Additional Information:
Debentures were issued on 31.3.2020.
Investments were made on 1.4.2019.
II. ASSETS:
1. Non-Current Assets
(a) Fixed Asset
(i) Tangible Assets 98,000 84,000
(b) Non-Current Investments 16,000 6,000
2. Current Assets
(a) Current investments 18,000 20,000
(b) Inventories 49,000 12,000
(c) Cash and Cash Equivalents 38,000 16,000
Additional Information:
(i) During the year Rs.1,40,000 depreciation was charged on fixed tangible
assets.
II. Assets
1. Non-Current Assets
Fixed Assets – Tangible 3 3,70,000 2,80,000
Intangible(Goodwill) 80,000 1,15,000
2. Current Assets
(a) Inventories 85,000 50,000
(b) Trade Receivables 2,30,000 1,80,000
(c) Cash and Cash Equivalents 4 10,000 25,000
Total 7,75,000 6,50,000
Note:
Dividend proposed for the years ended 31st March, 2019 and 2020 are Rs 60,000
and Rs.80,000 respectively
Additional Information:
i. Depreciation of Rs.10,000 and Rs. 20,000 has been charged on Plant and
Building respectively in 2020.
ii. Income Tax of Rs. 45,000 was paid during the year 2019-20.
During the year furniture costing Rs.8,000 having depreciation of Rs.2,000 was
sold for Rs.5,000.
22. From the following , calculate cash flows from Investing Activities:
Particulars 31.3.2019 31.3.2020
Plant & Machinery 10,00,000 12,00,000
Less : Accumulated Depreciation 1,00,000 1,50,000
9,00,000 10,50,000
10%Investment (Long term) 2,00,000 1,00,000
Land (At cost) 1,00,000 60,000
Additional Information:
(i) A part of Machinery costing Rs.1,00,000 having depreciation of Rs.10,000
was sold at a profit of Rs.20,000.
(ii) Land was sold at a profit of Rs.60,000.
(iii) Half of the investments were sold at a profit of 10% at the beginning of the
year.
23. From the following information, calculate Cash Flow Investing Activities:
During the year a machine costing Rs. 10,000 was sold at a loss of Rs. 2,000.
Depreciation on machinery charged during the year amounted to Rs. 6,000.
2. Non-Current Liabilities
10% Debentures 14,000 10,000
3. Current Liabilities
(a) Short-term Borrowings 10,000 25,000
(Bank Overdraft)
(b) Trade Payables 25,000 24,000
(c) Short-term Provisions 3 20,000 9,000
Total 3,04,000 2,74,000
II. Assets
1. Non-Current Assets
(a) Fixed Assets 4 1,70,000 1,60,000
2. Current Assets
(a) Trade Receivables 28,000 40,000
(b) Inventories 70,000 60,000
(c) Other Current Assets: 3,000 1,000
Prepaid Expenses
(d) Cash & Cash equivalents 33,000 13,000
Total 3,04,000 2,74,000
Additional Information:
1. Proposed dividend on equity shares for the years ended 31st March, 2019
and 2020 were Rs. 1,20,000 and Rs. 1,40,000 respectively.
2. An Interim Dividend of Rs. 70,000 on Equity Shares was paid on 31st
December, 2019.
Additional Information:
1. Proposed dividend on equity shares for the years ended 31st March, 2019
and 2020 were Rs. 80,000 and Rs.1,00,000 respectively.
2. An Interim Dividend of Rs.70,000 on Equity Shares was paid on 31st
December, 2019.
3. Preference Shares were issued on 31st March 2020.
29. From the following particulars of Shaw Ltd. Calculated Cash Flows from
financing activities
31st March 31st March 31st March 31st March
Liabilities Assets
2020 2019 2020 2019
Equity Shares Capital 6,00,000 5,00,000 Discount on Issue 13,000 8,000
14% debentures 3,00,000 2,00,000 of Debentures
18% Preference Share 2,00,000 3,00,000 Underwriting 20,000 --
Capital Commission
Securities Premium Reserve 1,30,000 1,00,000 On issue of shares
(i) Dividend on preference shares and an interim dividend @ 15% were paid
on equity shares on March 31, 2020.
(ii) Preference Shares were redeemed on March 31, 2020 at a premium of 5%.
Such premium has been provided out of profit.
(iii) New shares and debentures were issued on March 31, 2020.
(i) Dividend on preference shares and an interim dividend @ 15% were paid
on equity shares on March 31, 2020.
(ii) New shares and debentures were issued on March 31, 2020.
(iii) Discount on issue of Debentures was Fully written off from Securities
Premium Reserve A/c.
31. From the following particulars of Shaw Ltd. Calculated Cash Flows from
financing activities
31st March 31st March Assets 31st March 31st March
Liabilities
2020 2019 2020 2019
Equity Shares Capital 7,00,000 1,00,000 Discount on Issue - 15,000
10% debentures 2,00,000 3,00,000 of Debentures
Preference Share Capital 3,00,000 2,00,000 --
Securities Premium Reserve - 10,000
(i) Proposed dividend on equity shares for the years ended 31st March, 2019
and 2020 were Rs. 90,000 and Rs.1,20,000 respectively.
(ii) New shares and debentures were issued on March 31, 2020.
(iii) Discount on issue of Debentures was written off from Securities Premium
Reserve A/c.
Additional Information:
(i) Interest Paid on Debentures Rs.19,000.
(ii) Dividend paid Rs.50,000
(iii) During the year 2005-06 , XYZ Ltd. issued bonus shares in the ratio of 5:1
by capitalising reserve.
(b) XYZ Ltd. provided the following information, calculate cash flows
from Financial Activities:
Additional Information:
(i) During the year 2005-06 , XYZ Ltd. issued bonus shares in the ratio of 5:1
by capitalising reserve.
(c) XYZ Ltd. provided the following information, calculate cash flows
from Financial Activities:
Additional Information:
(i) During the year 2005-06, XYZ Ltd. issued bonus shares in the ratio of 5:1
by capitalising reserve.
(i) A machine with a cost price Rs.50,000 having depreciation of Rs.10,000 was
sold for Rs.25,000.
(ii) Depreciation charged on Machinery during the year was Rs.70,000.
(iii) Preference shares were redeemed on 31st March, 2020 at a premium of 5%.
(iv) A part of plant costing Rs.20,000 having depreciation of Rs.5,000 was sold for
Rs 18,000.
(v) An Interim Dividend of 15% was also paid on 31st March, 2020.
(vi) Tax made during the year Rs.30,000.
(vii) Debentures were issued at the beginning of Current year at Premium of 20%.
(viii) Investments were purchased at the end of current year.
(ix) Proposed dividend on equity shares for the years ended 31st March, 2019 and
2020 were Rs.60,000 and Rs.70,000 respectively.
(x) Patents were sold at a profit of 20%.
(xi) During the year 2019-20 , XYZ Ltd. issued bonus shares in the ratio of 1:1 by
capitalizing General reserve.
You are required to prepare a Cash-Flow Statement.
Hints for identifying whether a Transaction is (i) Operating Activity (ii) Investing
activity (iii) financial Activity
(i) Identify those transactions which are concerned with revenue earning process
of a company. These will be Operating activities
(ii) Identify the transactions concerned with purchase, sale and service of
investments i.e. receipt of interest and dividend on investments. These will be
Investing activities
(iii) While deciding the nature of an activity take care to keep in mind the nature of
business of the company i.e whether a company is a finance company like a
Bank or a Mutual fund company or a Non - Finance Company
(iv) All the Transactions related to raising of Capital, loans, refunds of loans and their
servicing i.e payment of interest on loans and dividend shall be treated as
financial activities.
(iv) All those items in the above list which are almost equal to cash or which can be
converted into cash without any risk of loss in value shall be grouped under cash
equivalents like marketable securities, Cash Balance, Bank Balance.
(vi) Note: Bank Overdraft & Cash credit are taken as a part of Financing activities.