Skip to content
Question of 46

Q.(Question 12 — internal choice, attempt this

(OR)
the alternative) From the following information prepare cash flow statement:
Capital and liabilities — 31.03.2019 (₹) / 31.03.2018 (₹):
Share Capital 4,75,000 / 4,00,000
Securities Premium 60,000 / —
Profit and Loss Account 56,000 / (30,000)
15% Debentures 2,50,000 / 2,00,000
Sundry Creditors 1,10,000 / 50,000
Provision for Doubtful Debts 14,000 / 10,000
Provision for Repairs 2,000 / —
Total 9,67,000 / 6,30,000
Assets — 31.03.2019 (₹) / 31.03.2018 (₹):
Fixed Assets 5,00,000 / 2,00,000; Less: Accumulated Depreciation 48,000 / 30,000 = 4,52,000 / 1,70,000
Non-Current Investment 45,000 / 40,000
Stock 1,50,000 / 1,00,000
Sundry Debtors 1,06,000 / 2,26,000
Cash 84,000 / 24,000
Current Investments 30,000 / 50,000
Cash in Bank 1,00,000 / 20,000
Total 9,67,000 / 6,30,000
Additional Information:
(a) Interim dividend paid during the year ₹ 36,000
(b) Additional Debentures issued ₹ 50,000 on 1st August, 2018. Interest on Debentures has been paid regularly.
(c) Fixed Asset Costing ₹ 20,000 (Accumulated Depreciation ₹ 8,000) were sold for ₹ 17,000.
(d) Non current investments costing 10,000 were sold for ₹ 14,000.
Punjab PsebPSEB Punjab Class 12 (Commerce) 2020Subjective· 6mImportance★★★★★
0% · 0/46 Questions
🔒 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 →

Net increase in cash & cash equivalents = 1,20,000 (Operating 3,10,000, Investing -3,04,000, Financing 1,14,000).

A. Cash Flow from Operating Activities:

Net profit (P&L closing 56,000 - opening (-30,000)) = 86,000; add Interim dividend 36,000 -> Net profit before tax = 1,22,000.

Add: Depreciation (48,000 - 30,000 + 8,000 on sold asset) 26,000; Interest on debentures (30,000 on 2,00,000 + 5,000 on 50,000 for 8 months) 35,000; Provision for repairs 2,000.

Less: Gain on sale of fixed asset 5,000; Gain on sale of investment 4,000.

Operating profit before working-capital changes = 1,76,000.

Add: Decrease in Debtors 1,20,000; Increase in Creditors 60,000; Increase in Provision for Doubtful Debts 4,000.

Less: Increase in Stock 50,000.

Cash from Operating Activities = 3,10,000.

B. Cash Flow from Investing Activities:

Purchase of Fixed Assets (5,00,000 - 2,00,000 + 20,000 sold cost) = (3,20,000); Sale of Fixed Asset 17,000; Purchase of Investment (45,000 - 40,000 + 10,000) = (15,000); Sale of Investment 14,000.

Cash used in Investing = (3,04,000).

C. Cash Flow from Financing Activities: …

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.