Skip to content
Numerical Questions · Q9
Q.

From the following information, prepare cash flow statement:

Particulars31st March 2015 (₹)31st March 2014 (₹)
I. Equity and Liabilities
Shareholders' Funds:
Share capital7,00,0005,00,000
Reserve and surplus4,70,0002,50,000
Non-current Liabilities:
8% Debentures4,00,0006,00,000
Current Liabilities:
Trade payables9,00,0006,00,000
Total24,70,00019,50,000
II. Assets
Non-current assets:
Fixed assets — Tangible7,00,0005,00,000
Intangible – Goodwill1,70,0002,50,000
Current assets:
Inventories6,00,0005,00,000
Trade Receivables6,00,0004,00,000
Cash and cash equivalents4,00,0003,00,000
Total24,70,00019,50,000

Additional Information: Depreciation Charged on Plant amounted to Rs. 80,000.

Tripura TbseTextbookSubjective· 5mImportance★★★★★
80% · 37/46 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 →

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.

ParticularsRs
Increase in Reserve and Surplus (4,70,000 - 2,50,000)2,20,000
Net Profit before Tax2,20,000

A. Cash Flow from Operating Activities

ParticularsRs
Net Profit before Tax2,20,000
Add: Depreciation on Plant80,000
Add: Goodwill written off (2,50,000 - 1,70,000)80,000
Operating Profit before Working Capital Changes3,80,000
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

ParticularsRs
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

ParticularsRs
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

ParticularsRs
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.