question archive Question 4: Joy Toy Ltd is a company producing toys for children in Halifax
Subject:AccountingPrice:5.01 Bought3
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:
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.
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 ??? |