You have been provided with the following information for BeeLtd, a closely-held private company: Prepare the Statement of Cash Flows for the year ended 31 March 2021.

SWFT Comprehensive Volume 2019
42nd Edition
ISBN:9780357233306
Author:Maloney
Publisher:Maloney
Chapter17: Corporations: Introduction And Operating Rules
Section: Chapter Questions
Problem 48P
icon
Related questions
icon
Concept explainers
Topic Video
Question

You have been provided with the following information for BeeLtd, a closely-held private company:

Prepare the Statement of Cash Flows for the year ended 31 March 2021.

You have been provided with the following information for Bee Ltd, a closely-held private
company:
Bee Ltd
Income Statement for the year ending
31/03/2021
Sales
Less: Cost of sales
Gross profit
1,400,000
550.000
850,000
Interest on Government Bonds
2,100
Less:
380,000
Depreciation
Interest expense
35,600
10,000
Bad Debts
5,000
Loss on sale - equipment
4,000
Insurance
12,200
Other expenses
312,800
Net Profit before tax
472,100
Taxation
185,295
Net Profit after tax
286,805
Revaluation of Land
70,000
Comprehensive Net Profit
356.805
Note during the 2021 year:
Equipment with accumulated depreciation of
11,000
20,000
70,000
was sold for cash
Land was revalued upward by
The company re-purchased shares at
100,000
Marketable securities were sold for cash.
%24
Transcribed Image Text:You have been provided with the following information for Bee Ltd, a closely-held private company: Bee Ltd Income Statement for the year ending 31/03/2021 Sales Less: Cost of sales Gross profit 1,400,000 550.000 850,000 Interest on Government Bonds 2,100 Less: 380,000 Depreciation Interest expense 35,600 10,000 Bad Debts 5,000 Loss on sale - equipment 4,000 Insurance 12,200 Other expenses 312,800 Net Profit before tax 472,100 Taxation 185,295 Net Profit after tax 286,805 Revaluation of Land 70,000 Comprehensive Net Profit 356.805 Note during the 2021 year: Equipment with accumulated depreciation of 11,000 20,000 70,000 was sold for cash Land was revalued upward by The company re-purchased shares at 100,000 Marketable securities were sold for cash. %24
Bee Ltd
Balance Sheets as at 31/03
2021
2020
Current assets
Cash on Hand & Cash at Bank
40,000
Marketable Securities
150,000 200,000
165,000
47,000
Accounts Receivable
220,000
68,000
Inventory
Prepaid Insurance
12,000
8,000
450,000
460,000
Non-current assets
Investments – Government Bonds
80,000
40,000
Land
220,000
150,000
Buildings
470,000
240,000
less Accumulated Depreciation
(48,000) (38,400)
Equipment
180,000
150,400
(45,000) (30,000)
857,000
512,000
1,307,000 972,000
less Accumulated Depreciation
Total assets
Current liabilities
Accounts Payable
Interest Payable
78,000
2,000
69,000
1,000
Taxation Payable
120,000
20,000
90,000
Bank Overdraft
Accrued Expenses
18,000
15,000
238,000
175,000
Non-current liabilities
Mortgage
100,000
80,000
Shareholders' equity
500,000
Paid up Capital (S1 ordinary shares)
Asset Revaluation Reserve
400,000
70,000
Retained Earnings
499,000
217,000
969,000
717,000
Total Liabilities and Equity
1,307,000
972.000
Transcribed Image Text:Bee Ltd Balance Sheets as at 31/03 2021 2020 Current assets Cash on Hand & Cash at Bank 40,000 Marketable Securities 150,000 200,000 165,000 47,000 Accounts Receivable 220,000 68,000 Inventory Prepaid Insurance 12,000 8,000 450,000 460,000 Non-current assets Investments – Government Bonds 80,000 40,000 Land 220,000 150,000 Buildings 470,000 240,000 less Accumulated Depreciation (48,000) (38,400) Equipment 180,000 150,400 (45,000) (30,000) 857,000 512,000 1,307,000 972,000 less Accumulated Depreciation Total assets Current liabilities Accounts Payable Interest Payable 78,000 2,000 69,000 1,000 Taxation Payable 120,000 20,000 90,000 Bank Overdraft Accrued Expenses 18,000 15,000 238,000 175,000 Non-current liabilities Mortgage 100,000 80,000 Shareholders' equity 500,000 Paid up Capital (S1 ordinary shares) Asset Revaluation Reserve 400,000 70,000 Retained Earnings 499,000 217,000 969,000 717,000 Total Liabilities and Equity 1,307,000 972.000
Expert Solution
steps

Step by step

Solved in 2 steps

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
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
SWFT Essntl Tax Individ/Bus Entities 2020
SWFT Essntl Tax Individ/Bus Entities 2020
Accounting
ISBN:
9780357391266
Author:
Nellen
Publisher:
Cengage
SWFT Comprehensive Vol 2020
SWFT Comprehensive Vol 2020
Accounting
ISBN:
9780357391723
Author:
Maloney
Publisher:
Cengage
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage