Harpo Limited has traded for a number of years. financial statement of the company is as follows: Comprehensive Income Statement extract for the year ended 31 December 2017 £'000

Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Gary A. Porter, Curtis L. Norton
Chapter8: Operating Assets: Property, Plant, And Equipment, And Intangibles
Section: Chapter Questions
Problem 8.3DC
icon
Related questions
icon
Concept explainers
Topic Video
Question

Could you tell me if this is the correct cash flow statement for these income statements? Thank you;)

Harpo Limited has traded for a number of years.
financial statement of the company is as follows:
Comprehensive Income Statement extract for the year
ended 31 December 2017
Operating Profit after interest
Taxation
Profit after interest and Taxation
Dividends
Harpo Ltd - Statement of Financial Position as at 31 December
2017
2016
£'000 £'000 £'000 £'000
Non-current assets
Land and Buildings
Fixtures and Fittings
Current Assets
Inventory
Receivables
Bank
Total Assets
Equity
Share Capital
Share Premium Account
Profit and Loss account
Non-Current liabilities
8% Loan stock
Current Liabilities
Bank Overdraft
Payables
Corporation Tax
Cost
At 1.1.2017
Additions
Disposals
At 31.12.2017
Depreciation
At 1.1.2017
Charge for the year
Depreciation on disposal
Net Book Value 31 12 2017
542
274
165 981
2,881
0
183
172
950
od oda
0
950
950
1,900
0
Land and Fixtures and
Fittings
Buildings
£'000
£'000
950
1800
100
526
2,426
950
100
485
263
0
Cash Flow from Investing Activities:
Purchase Furniture and Fittings
Sale of Furniture and Fittings
Net Cash Flow from Investing Activities
Cash Flow from Financing Activities:
Dividend Paid
Harpo Ltd - Non-current assets Schedule 201 Proceeds from Issuance of Share Capital
Proceeds from Issuance of Share Premium
950
650
1,600
2050
725
450
2,325
748
2,348
1,400
395
(420)
1,375
950
1400
433
1,833
45
195
355 175 415
2,881
2,348
100
Harpo Limited
Statement of Cash Flow
For the Year Ended December 31, 2017
£'000
£'000
390
(147).
243
Cash Flow from Operating Activities:
Net Income
Changes in Working Capital:
Increase in Inventory
Increase in Receivable
(150)
93
Adjustments for non cash Items:
Depreciation Expense
Decrease in Payable
Decrease in Corporation Tax
Net Cash Flow from Operating Activities
Net Change in Cash
Net Cash Flow from Financing Activities
Cash Balance, Beginning
Cash Balance, Ending
SSSS
$
$
$
$
$
(57)
(11)
(12)
(725)
30
$
(3) $
(150)
400
100
$
$
$
$
£'000
$ 555
$
$
243
395
(83)
(695)
350
210
(45)
165
Transcribed Image Text:Harpo Limited has traded for a number of years. financial statement of the company is as follows: Comprehensive Income Statement extract for the year ended 31 December 2017 Operating Profit after interest Taxation Profit after interest and Taxation Dividends Harpo Ltd - Statement of Financial Position as at 31 December 2017 2016 £'000 £'000 £'000 £'000 Non-current assets Land and Buildings Fixtures and Fittings Current Assets Inventory Receivables Bank Total Assets Equity Share Capital Share Premium Account Profit and Loss account Non-Current liabilities 8% Loan stock Current Liabilities Bank Overdraft Payables Corporation Tax Cost At 1.1.2017 Additions Disposals At 31.12.2017 Depreciation At 1.1.2017 Charge for the year Depreciation on disposal Net Book Value 31 12 2017 542 274 165 981 2,881 0 183 172 950 od oda 0 950 950 1,900 0 Land and Fixtures and Fittings Buildings £'000 £'000 950 1800 100 526 2,426 950 100 485 263 0 Cash Flow from Investing Activities: Purchase Furniture and Fittings Sale of Furniture and Fittings Net Cash Flow from Investing Activities Cash Flow from Financing Activities: Dividend Paid Harpo Ltd - Non-current assets Schedule 201 Proceeds from Issuance of Share Capital Proceeds from Issuance of Share Premium 950 650 1,600 2050 725 450 2,325 748 2,348 1,400 395 (420) 1,375 950 1400 433 1,833 45 195 355 175 415 2,881 2,348 100 Harpo Limited Statement of Cash Flow For the Year Ended December 31, 2017 £'000 £'000 390 (147). 243 Cash Flow from Operating Activities: Net Income Changes in Working Capital: Increase in Inventory Increase in Receivable (150) 93 Adjustments for non cash Items: Depreciation Expense Decrease in Payable Decrease in Corporation Tax Net Cash Flow from Operating Activities Net Change in Cash Net Cash Flow from Financing Activities Cash Balance, Beginning Cash Balance, Ending SSSS $ $ $ $ $ (57) (11) (12) (725) 30 $ (3) $ (150) 400 100 $ $ $ $ £'000 $ 555 $ $ 243 395 (83) (695) 350 210 (45) 165
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Financial Accounting
Financial Accounting
Accounting
ISBN:
9781305088436
Author:
Carl Warren, Jim Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning