Numerical Questions · Q9
Q.
From the following information, prepare cash flow statement:
| Particulars | 31st March 2015 (₹) | 31st March 2014 (₹) |
|---|---|---|
| I. Equity and Liabilities | ||
| Shareholders' Funds: | ||
| Share capital | 7,00,000 | 5,00,000 |
| Reserve and surplus | 4,70,000 | 2,50,000 |
| Non-current Liabilities: | ||
| 8% Debentures | 4,00,000 | 6,00,000 |
| Current Liabilities: | ||
| Trade payables | 9,00,000 | 6,00,000 |
| Total | 24,70,000 | 19,50,000 |
| II. Assets | ||
| Non-current assets: | ||
| Fixed assets — Tangible | 7,00,000 | 5,00,000 |
| Intangible – Goodwill | 1,70,000 | 2,50,000 |
| Current assets: | ||
| Inventories | 6,00,000 | 5,00,000 |
| Trade Receivables | 6,00,000 | 4,00,000 |
| Cash and cash equivalents | 4,00,000 | 3,00,000 |
| Total | 24,70,000 | 19,50,000 |
Additional Information: Depreciation Charged on Plant amounted to Rs. 80,000.
Tripura TbseTextbookSubjective· 5mImportance★★★★★
80% · 37/46 Questions
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 →Cash Flow Statement for the year ended 31 March 2015: Operating ₹3,80,000; Investing ₹(2,80,000); Financing Rs Nil; net increase in cash ₹1,00,000, taking cash from ₹3,00,000 to ₹4,00,000.
Prepared under AS-3 (Revised) - Indirect Method. All figures in Rs.
Working Note - Net Profit before Tax
No provision for tax, dividend or reserve transfer is given, so the profit for the year equals the rise in Reserve and Surplus.
| Particulars | Rs |
|---|---|
| Increase in Reserve and Surplus (4,70,000 - 2,50,000) | 2,20,000 |
| Net Profit before Tax | 2,20,000 |
A. Cash Flow from Operating Activities
| Particulars | Rs |
|---|---|
| Net Profit before Tax | 2,20,000 |
| Add: Depreciation on Plant | 80,000 |
| Add: Goodwill written off (2,50,000 - 1,70,000) | 80,000 |
| Operating Profit before Working Capital Changes | 3,80,000 |
| Less: Increase in Inventories (6,00,000 - 5,00,000) | (1,00,000) |
| Less: Increase in Trade Receivables (6,00,000 - 4,00,000) | (2,00,000) |
| Add: Increase in Trade Payables (9,00,000 - 6,00,000) | 3,00,000 |
| Net Cash from Operating Activities (A) | 3,80,000 |
B. Cash Flow from Investing Activities
| Particulars | Rs |
|---|---|
| Purchase of Tangible Fixed Assets (7,00,000 - [5,00,000 - 80,000]) | (2,80,000) |
| Net Cash used in Investing Activities (B) | (2,80,000) |
C. Cash Flow from Financing Activities
| Particulars | Rs |
|---|---|
| Proceeds from issue of Share Capital (7,00,000 - 5,00,000) | 2,00,000 |
| Redemption of 8% Debentures (6,00,000 - 4,00,000) | (2,00,000) |
| Net Cash from Financing Activities (C) | Nil |
Net Change in Cash
| Particulars | Rs |
|---|---|
| Net increase in Cash and Cash Equivalents (A + B + C) | 1,00,000 |
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.