Cash Flow Statement
The following information has been extracted from the books of Allen Ltd - Leaving Cert Accounting - Question 7 - 2009
Question 7
Cash Flow Statement
The following information has been extracted from the books of Allen Ltd.
Profit and Loss (extract) for year ended 31/12/2008
Operating profit... show full transcript
Worked Solution & Example Answer:Cash Flow Statement
The following information has been extracted from the books of Allen Ltd - Leaving Cert Accounting - Question 7 - 2009
Step 1
Reconcile the Operating Profit to Net Cash Inflow from operating activities
96%
114 rated
Only available for registered users.
Sign up now to view full answer, or log in if you already have an account!
Answer
To reconcile the Operating Profit to Net Cash Inflow from operating activities, we will follow these steps:
Starting with Operating Profit:
Operating Profit = €175,000
Add Depreciation:
Add Depreciation = €10,000
Updated Total = €175,000 + €10,000 = €185,000
Less Stock Increase:
Stock Increase = €7,000
Updated Total = €185,000 - €7,000 = €178,000
Add Debtors Decrease:
Debtors Decrease = €6,000
Updated Total = €178,000 + €6,000 = €184,000
Add Creditors Increase:
Creditors Increase = €20,000
Final Cash Inflow from Operating Activities = €184,000 + €20,000 = €204,000
Step 2
Prepare the Cash Flow Statement of Allen Ltd for the year ended 31/12/2008
99%
104 rated
Only available for registered users.
Sign up now to view full answer, or log in if you already have an account!
Answer
A Cash Flow Statement for Allen Ltd for the year ended 31/12/2008 includes:
Operating Activities:
Net Cash inflow from Operating Activities = €204,000
Returns on investment and servicing of finance:
Interest paid = (€68,000)
Taxation:
Tax paid = (€16,000)
Capital Expenditure and Financial Investment:
Purchases of Land/Buildings = (€170,000)
Equity Dividends paid:
Dividends paid during the year = (€141,000)
Financing:
Issue of ordinary share capital = €80,000
Issue of debentures = (€20,000)
Increase in Cash:
Total increase in cash = €16,000
Step 3
Reconcile the Net Cash Flow to Movement in Net Debt
96%
101 rated
Only available for registered users.
Sign up now to view full answer, or log in if you already have an account!
Answer
To reconcile the Net Cash Flow to Movement in Net Debt, consider the following:
Increase in cash in the period = €16,000
Cash used for new debentures = (€20,000)
Change in net debt = (€28,000)
Net funds at 31/12/08 = Net funds at Year-End = €17,000
Join the Leaving Cert students using SimpleStudy...