question archive Question 4: Joy Toy Ltd is a company producing toys for children in Halifax

Question 4: Joy Toy Ltd is a company producing toys for children in Halifax

Subject:AccountingPrice:5.89 Bought8

Question 4: Joy Toy Ltd is a company producing toys for children in Halifax. Its summary statement of financial position (balance sheet) as at 31 October 2019 showed the following:

Assets

£

Property, plant and equipment, net book value

11,500

Inventory

750

Cash at Bank

1,020

   

Liabilities

 

Trade payables

(1,024)

Long-term loan

(2,500)

   

Net Assets

9,746

   

Equity

 

Share capital of £1 each

6,000

Retained earnings

3,746

Total equity

9,746

The following information is relevant for the 12 months to 31 October 2020:

  1. The company made sales of £65,000 and purchased materials costing £20,500, of which of the materials costing £1,750 remained at the end of the year. Included in this £1,750 were materials costing £550, which had been damaged during the year and were now worthless.
  2. Monthly rent was £1,500 and was paid on the first day of each month. Exceptionally, the company paid the rent for November 2020 on the 31 October 2020.
  3. Monthly wages were £1,200. On 31 October half of a month’s salary was still owing to employees.
  4. During the year, the company spent £1,100 on advertising and £700 on office administration. Monthly utility bills amounted to £200.
  5. Property, plant, and equipment at the beginning of the year consists of a machine purchased for £20,000 on 1 November 2016 and a delivery van purchased on 1 May 2014 for £7,000. The machine was to be depreciated over five years to a salvage value of £5,000, and the van over six years to a residual value of £1,000. The company calculates depreciation on the straight-line basis starting from the date of acquisition. On 30 April 2020, the delivery van reached the end of its useful life. The company found one buyer Mr. Lewis and disposed of the delivery van, with sale proceeds of £1,850.
  6. The company sold the van, deciding to use a private delivery service, which cost £800 for the rest of FY2020.
  7. At 31 October 2020, the company had invoices owing from customers of £1,800, but expected that 5% of this would ultimately be uncollectable. The company also had trade payables of £460.
  8. The company borrowed £2,500 of long-term loan on 1 November 2018. The annual interest rate on the loan was 4%, paid half-yearly on 30 April and 31 October. However, the company missed the interest payment due on 31 October 2020.
  9. The company estimated its tax bill to be £942 and had made a partial payment of £242 for tax bill.
  10. On 31 October 2020, the company declared and paid a dividend of £5,414 to ordinary shareholders.
  11. At 31 October 2020, the company had an accrue of telephone bill £20.
  12. At 31 October 2020, the cash balance at Bank account was £0 after all transactions. However, on 31 October, the company received the cash revenue of £380 for the order that is going to be produced to delivered to customers in January 2021. This has not been recognized.
  13. Joy Toy Ltd had not issued any new shares. Also, according to company’s new policy in FY2020, the operating expenses are not divided into administration and distribution cost.

You Are Required To:

a. Prepare the Income Statement of Joy Toy Ltd for the year ended 31 October 2020.

(7 Marks)

b. Prepare the Balance sheet of Joy Toy Ltd as at 31 October 2020.

Identify and explain two qualitative characteristics of useful financial information in accordance with the conceptual framework. Also, discuss whether you have seen these characteristics in Joy Toy Ltd’s financial statements.

(4 Marks)

d. In accordance with IAS 16, describe the effect of change in depreciation estimates on the income statement and balance sheet with examples.    

*This is the full question however I only need part a and b done as I am struggling with those only.

pur-new-sol

Purchase A New Answer

Custom new solution created by our subject matter experts

GET A QUOTE

Answer Preview

Income Statement    
Sales   £65,000
Cost of goods sold   £20,050
Gross profit   £44,950
Operative expenses    
Rent 1500X12 months £18,000  
Wages 1200X11.5 months £13,800  
Wages 1/2 month o/s £600  
Advertising £1,100  
Office admin expense £700  
Utility bills 200X12 £2,400  
Depreciation on PPE £3,000  
Depreciation on Van1/2 yr £500  
Bad debts expense 5% of 1800 £90  
Delivery van expenses-May to Oct 20 £800  
Interest on 4% loan £100  
Accrued telephone bill £20  
Total expenses   £41,110
Other non operative income/expense    
Gain on sale of van   £1,850
Less: Loss on inventory   £550
Net profit befor tax   £5,140
Less: Taxes for the year   £942
Net profit after tax   £4,198
     
Cost of goods sold  
Opening stock £750
Purchases £20,500
Less closing stock £1,200
  £20,050
Closing stock
£1,750
£550
£1,200

Depreciation on Property plant and equipment [PPE]

   
Cost of PPE £20,000 Nov 2016
Less salvage value £5,000  
Total depreciation £15,000  
Life of asset 5 years  
Depreciation for 1 year £3,000  
     
Depreciation Delivery van    
Cost of delivery van £7,000 May 2014
Salvage value £1,000  
Total depreciation £6,000  
Life of asset 6 years  
Depreciation for 1 year £1,000

of which depreciation for 6 months in 2020=500

Depreciation to date £6,000 2014 to 2020
Carrying cost Nil  
Gain on sale £1,850  
Interest on loan  
Loan £2,500
4% int for 1 year £100
of which Paid in April £50
Payable £50
Balance Sheet    
Assets    
Property Plant and equipment £11,500  
Less Depreciatioin £1,000 £10,500
Cash at bank   £3,744
Inventory   £1,200
Receivables £1,800  
Less: Bad debts £90 £1,710
Prepaid rent   £1,500
Total assets   £18,654
Liabilities    
Trade payables £460  

Interest payable on 4% loan

£50  
Wages Payable £600  
Accrued telephone bill £20  

Income tax payable(942-242)

£700  
Deferred sales £380  
Long term Loan £2,500  
    £4,710
Net Assets   £13,944
     
Share capital   £6,000
Retained earnings £3,746  
Add: profit for the year £4,198  
Total £7,944 £7,944
Total Equity   £13,944
     

Working notes:

Cash Book      
Date Particulars Debit Credit Balance
1st Nov 2019 To opening balance     £1,020
  Sales £65,000   £66,020
  Purchases   £20,500 £45,520
  Rent for 12 months+1 month advance at 1500 a month   £19,500 £26,020
  Monthly wages for 11.5 months at1200 a month   £13,800 £12,220
  Advertising expenses   £1,100 £11,120
  Office administration   £700 £10,420
  Utility bills at 200 per month   £2,400 £8,020
  Sale of delivery van £1,850   £9,870
  Delivery van expenses 800*6 months   £800 £9,070
  Interest expense on 4% note   £50 £9,020
  Tax bill payment   £242 £8,778
  To dividends   £5,414 £3,364
  Advance receipts for next year sales £380  

£3,744

???