| Trial Balance | Amount ($000) | Amount ($000) |
| Revenue | 2,45,000.00 | |
| Cost of sales | 1,45,300.00 | |
| Distribution Cost | 16,750.00 | |
| Adminstrative Expenses | 18,400.00 | |
| Dividends paid | 5,440.00 | |
| Bank Intererst | 450.00 | |
| Loan | 1,250.00 | |
| leased Property | 50,000.00 | |
| Plant and equipment | 77,750.00 | |
| Depreciation | ||
| Leased property | 12,500.00 | |
| Equipment | 21,750.00 | |
| Inventory | 30,500.00 | |
| Trade Receivables | 31,500.00 | |
| Trade Payables | 16,100.00 | |
| Bank | 2,250.00 | |
| Share Capital | 40,500.00 | |
| Retained earnings | 13,540.00 | |
| 5% convertible loan | 25,000.00 | |
| Income tax | 1,600.00 | |
| Deferred Tax | 2,300.00 | |
| Total | 3,78,940.00 | 3,78,940.00 |
i. Revenue includes an amount of $10 million for cash sales made through Ocean’s retail outlets during the year on behalf of Outdoor Extreme. Ocean, acting as agent, is entitled to a commission of 15% of the selling price of these goods. By 31 March 2017, Ocean had remitted to Outdoor Extreme $7.5 million (of the $10 million sales) and recorded this amount in cost of sales.
1,500.00
ii. Plant and equipment is depreciated at 10% per annum on the reducing balance basis. All amortization / depreciation of non-current assets is charged to cost of sales.
37,500.00,56,000.00
iii. The balance on income tax represents the under/over provision of the tax liability for the year ended 31 March 2016. A provision of $14 million is required for tax for the year ended 31 March 2017 and at this date the deferred tax liability was assessed at $4·15 million.
iv. The weighted average of number of shares during financial year ended 31 March 2017 is 105 million.
| Income Statement Amount | |
| Revenue | 2,45,000.00 |
| less: Cost of sales | 1,47,150.00 |
| Gross Profit | 97,850.00 |
| Add: Commission Received | 1,500.00 |
| less: Distribution Cost | 16,750.00 |
| Less: adminstrative expenses | 18,400.00 |
| PBIT | 64,200.00 |
| Less: Loan note interest | 1,250.00 |
| Less: Bank Interest | 450.00 |
| Net Profit | 62,500.00 |
| Statement of Changes in Equity | |
| Share Capital | 40,500.00 |
| Retained Earnings (Opening Balance) | 13,540.00 |
| Net profit | 62,500.00 |
| Less: Dividend paid | 5,440.00 |
| Less: Provision for Tax | 14,000.00 |
| Total Equity (31-March-18) | 97,100.00 |
| Statement of Financial Position | |
| Current assets | |
| Bank | 250.00 |
| Inventory | 30,500.00 |
| Trade receivables | 31,500.00 |
| Total Current Assets | 62,000.00 |
| Fixed Assets | |
| Leasehold Property | 50,000.00 |
| less: Accumulated Depreciation | 16,250.00 |
| Equipments | 77,750.00 |
| Less: Accumulated depreciation | 25,350.00 |
| Total Fixed Assets | 86,150.00 |
| Total Assets | 1,48,150.00 |
| Current Liablities | |
| Trade Payables | 8,600.00 |
| Long term Liablities | 25,000.00 |
| Provision for Tax | 14,000.00 |
| Deferred tax Liablity | 1,850.00 |
| Total liablities | 49,450.00 |
| Owner’s Equity | |
| Common Stock | 40,500.00 |
| Retained Earnings | 58,200.00 |
| Total Liablities and owner’s Equity | 1,48,150.00 |
| Calculation of EPS | |
| Revenue | 2,45,000.00 |
| less: Cost of sales | 1,47,150.00 |
| Gross Profit | 97,850.00 |
| Add: Commission Received | 1,500.00 |
| less: Distribution Cost | 16,750.00 |
| Less: adminstrative expenses | 18,400.00 |
| PBIT | 64,200.00 |
| Less: Loan note interest | 1,250.00 |
| Less: Bank Interest | 450.00 |
| Net Profit | 62,500.00 |
| Less: Dividend | 5,440.00 |
| EAES | 57,060.00 |
| ÷No. of shares outstanding | 105000 |
| EPS | 0.54 |
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.
Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order form
Once we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignment
As soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download