Prepare the Cash Flow Statement of Chelsea Limited for the year ended 31 December 2021. INFORMATION PEPSICO LIMITED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER: 2021 (R) 2020 (R) Sales 3 312 000 2 800 000 Cost of sales (1 616 000) (1 560 000) Gross profit 1 696 000 1 240 000 Selling and administrative expenses (672 000) (568 000) Operating profit 1 024 000 672 000 Interest expense (64 000) (32 000) Profit before tax 960 000 640 000 Tax (256 000) (172 000) Profit after tax 704 000 468 000 LIST OF BALANCES FROM THE STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER: 2021 (R) 2020 (R) Land and buildings 1 760 000 1 504 000 Plant and machinery 992 000 848 000 Investments 240 000 0 Inventories 384 000 400 000 Accounts receivable 408 000 256 000 Cash and cash equivalents 72 000 64 000 Ordinary share capital 1 600 000 1 600 000 Retained earnings 896 000 480 000 Long-term loan 640 000 320 000 Accounts payable 384 000 448 000 Income tax payable 128 000 64 000 Dividends payable 208 000 160 000 Additional information ¦ Selling and administrative expenses include depreciation as follows: Depreciation on buildings R96 000 Depreciation on plant and machinery R160 000 ¦ There were purchases but no disposals of property, plant and equipment for the financial year ended 31 December 2021. ¦ Total dividends for the year ended 31 December 2021 and 31 December 2020 amounted to R288 000 and R388 000 respectively. ¦ Inventories on 31 December 2019 amounted to R560 000. ¦ All purchases and sales of inventories were on credit. ¦ The number of shares in issue was 400 000. ¦ Credit terms from creditors are 90 days
Prepare the
Step by step
Solved in 2 steps
