Skip to content
Question
Q.

From the following Balance Sheet of Kiero Ltd. and the additional information as on 31-3-2018, prepare a Cash Flow Statement :

Kiero Ltd. Balance Sheet as at 31-3-2018

ParticularsNote No.31-3-18 (₹)31-3-17 (₹)
I. Equity and Liabilities
(1) Shareholders Funds
(a) Share Capital7,90,0005,80,000
(b) Reserves and Surplus14,60,0001,20,000
(2) Non-Current Liabilities
Long term Borrowings25,00,0003,00,000
(3) Current Liabilities
(a) Short term borrowings31,15,00042,000
(b) Short term Provisions41,18,00046,000
Total19,83,00010,88,000
II. Assets
(1) Non-Current Assets
Fixed Assets
(i) Tangible Assets59,80,0006,35,000
(ii) Intangible Assets62,68,0001,70,000
(2) Current Assets
(a) Current Investments1,40,00070,000
(b) Trade Receivables4,40,0001,50,000
(c) Cash and Cash Equivalents1,55,00063,000
Total19,83,00010,88,000

Notes to Accounts

Note No.Particulars31-3-18 (₹)31-3-17 (₹)
1.Reserves and Surplus
Surplus(Balance in Statement of Profit & Loss)3,20,00060,000
General Reserve1,40,00060,000
4,60,0001,20,000
2.Long-term Borrowings
12% Debentures5,00,0003,00,000
5,00,0003,00,000
3.Short-term Borrowings
Bank Overdraft1,15,00042,000
1,15,00042,000
4.Short-term Provisions
Provision for Tax1,18,00046,000
1,18,00046,000
5.Tangible Assets
Plant and Machinery11,00,0007,50,000
Less : Accumulated Depreciation(1,20,000)(1,15,000)
9,80,0006,35,000
6.Intangible Assets
Goodwill2,68,0001,70,000
2,68,0001,70,000

Additional Information : 12% debentures were issued on 1st September, 2017.

CBSECBSE Class XII Board 2019Subjective· 6mImportance★★★★★
🔒 Locked · start free trial →

You're viewing a preview — the full solution, concept, methods & PYQ mapping are locked.

Start your 14-day free trial to unlock the full solution →

Kiero Ltd.'s Cash Flow Statement shows Operating ₹1,77,000, Investing (₹4,48,000) and Financing ₹4,33,000, giving a net increase in cash and cash equivalents of ₹1,62,000. Current Investments are treated as cash equivalents, so opening C&CE = ₹1,33,000 and closing C&CE = ₹2,95,000.

Concept

Under the indirect method the operating section starts from Net Profit before Tax, adds back non-cash and non-operating items (depreciation, interest on debentures), adjusts for working-capital changes, and deducts tax paid. Financing covers share capital, debentures, bank overdraft and interest paid; investing covers purchase/sale of fixed and intangible assets. Current Investments here are treated as part of cash and cash equivalents (so their movement is not shown as a cash flow but appears in the opening/closing cash balances).

Working Notes

WN1 - Net Profit before Tax

Particulars₹
Increase in Surplus (3,20,000 - 60,000)2,60,000
Add: Transfer to General Reserve (1,40,000 - 60,000)80,000
Add: Provision for Tax made during the year1,18,000
Net Profit before Tax4,58,000

WN2 - Tax Paid. Opening provision ₹46,000 + provision made ₹1,18,000 - closing provision ₹1,18,000 = ₹46,000 (provision made is taken as the closing balance).

WN3 - Depreciation = accumulated depreciation 1,20,000 - 1,15,000 = ₹5,000 (no fixed asset was sold).

WN4 - Interest on 12% Debentures. Old ₹3,00,000 for the full year = 36,000; new ₹2,00,000 issued on 1-9-2017 for 7 months = 2,00,000 x 12% x 7/12 = 14,000. Total = ₹50,000.

WN5 - Purchase of Plant & Machinery = gross block 11,00,000 - 7,50,000 = ₹3,50,000. Purchase of Goodwill = 2,68,000 - 1,70,000 = ₹98,000.

Cash Flow Statement for the year ended 31st March 2018

Particulars₹₹
A. Cash Flow from Operating Activities
Net Profit before Tax4,58,000
Add: Depreciation5,000
Add: Interest on 12% Debentures50,000
Operating Profit before Working Capital Changes5,13,000
Less: Increase in Trade Receivables(2,90,000)
Cash Generated from Operations2,23,000
Less: Tax Paid(46,000)
Net Cash from Operating Activities1,77,000
B. Cash Flow from Investing Activities
Purchase of Plant & Machinery(3,50,000)
Purchase of Goodwill(98,000)
Net Cash used in Investing Activities(4,48,000)

Unlock everything free for 14 days

  • Full step-by-step solutions
  • Concept-first explanations
  • Methods, shortcuts & mistakes
  • PYQ mapping + timed mock tests

Full access for 14 days. No credit card required.