Cradle Ltd commenced operations on 1 July 2017, and presented its first Statement of Comprehensive Income and Statement of Financial Position on 30 June 2018. The statements were prepared before considering taxation. The following information is available.
Required:
a) Prepare Statement to Determine Taxable Income.
Answer 1:
Part a:
|
Unadjusted Trial Balance |
Adjustments |
Adjusted Trial Balance |
Income Statement |
Balance Sheet |
|||||
Particulars |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
|
|
|
|
|
|
|
|
|
|
|
Sales Revenue |
|
9,90,000.00 |
9,000.00 |
|
|
9,81,000.00 |
|
9,81,000.00 |
|
|
Interest Revenue |
|
98,500.00 |
|
|
|
98,500.00 |
|
98,500.00 |
|
|
Cost of Goods Sold |
2,90,000.00 |
|
|
|
2,90,000.00 |
|
2,90,000.00 |
|
|
|
Distribution Expenses |
93,000.00 |
|
|
|
93,000.00 |
|
93,000.00 |
|
|
|
Sales and Marketing Expenses |
95,000.00 |
|
|
|
95,000.00 |
|
95,000.00 |
|
|
|
Administration Expenses |
55,000.00 |
|
|
|
55,000.00 |
|
55,000.00 |
|
|
|
Interest Expense |
55,000.00 |
|
|
|
55,000.00 |
|
55,000.00 |
|
|
|
Dividends Paid |
32,000.00 |
|
|
|
32,000.00 |
|
32,000.00 |
|
|
|
Cash at bank |
97,000.00 |
|
5,60,000.00 |
1,50,000.00 |
5,07,000.00 |
|
|
|
5,07,000.00 |
|
Inventories – 30 June 2018 |
1,23,000.00 |
|
|
|
1,23,000.00 |
|
|
|
1,23,000.00 |
|
Accounts Receivable |
1,92,500.00 |
|
|
7,000.00 |
1,85,500.00 |
|
|
|
1,85,500.00 |
|
Provision for Doubtful Debts |
|
8,000.00 |
|
|
|
8,000.00 |
|
|
|
8,000.00 |
Term deposit - due 30th September, 2018 |
3,37,000.00 |
|
|
|
3,37,000.00 |
|
|
|
3,37,000.00 |
|
Buildings |
3,60,000.00 |
|
|
|
3,60,000.00 |
|
|
|
3,60,000.00 |
|
Motor Vehicles |
3,40,000.00 |
|
|
|
3,40,000.00 |
|
|
|
3,40,000.00 |
|
Land |
85,000.00 |
|
50,000.00 |
|
1,35,000.00 |
|
|
|
1,35,000.00 |
|
Goodwill |
50,000.00 |
|
|
|
50,000.00 |
|
|
|
50,000.00 |
|
Warranty Provisions |
|
25,000.00 |
|
|
|
25,000.00 |
|
|
|
25,000.00 |
Deferred Tax Liability |
|
10,000.00 |
|
|
|
10,000.00 |
|
|
|
10,000.00 |
Accounts Payable |
|
82,000.00 |
|
2,000.00 |
|
84,000.00 |
|
|
|
84,000.00 |
Accumulated Depreciation – Motor Vehicles |
|
54,000.00 |
|
|
|
54,000.00 |
|
|
|
54,000.00 |
Accumulated Depreciation – Buildings |
|
36,000.00 |
|
|
|
36,000.00 |
|
|
|
36,000.00 |
Bank Mortgage secured over buildings, due 1st May, 2019 |
|
2,40,000.00 |
|
|
|
2,40,000.00 |
|
|
|
2,40,000.00 |
Share Capital |
|
5,60,000.00 |
|
5,60,000.00 |
|
11,20,000.00 |
|
|
|
11,20,000.00 |
Land Revaluation Surplus |
|
50,000.00 |
|
50,000.00 |
|
1,00,000.00 |
|
|
|
1,00,000.00 |
Retained Earnings 30 June 2017 |
|
51,000.00 |
|
|
|
51,000.00 |
|
|
|
3,60,500.00 |
Settlement expense |
|
|
1,50,000.00 |
|
1,50,000.00 |
|
1,50,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
22,04,500.00 |
22,04,500.00 |
7,69,000.00 |
7,69,000.00 |
28,07,500.00 |
28,07,500.00 |
7,70,000.00 |
10,79,500.00 |
20,37,500.00 |
20,37,500.00 |
|
|
|
|
|
|
|
3,09,500.00 |
|
|
- |
|
|
|
|
- |
|
- |
|
|
|
|
Part b:
|
|
Journal entries: |
||
|
|
|
|
|
30.06.2017 |
a |
Bank |
5,60,000.00 |
|
|
|
To Share Capital |
|
5,60,000.00 |
|
|
|
|
|
|
b |
No entry since the provision is a current liabilityes which means a short term liability for 12 months |
|
|
|
|
|
|
|
30.06.2018 |
c |
Land |
50,000.00 |
|
|
|
To Land revaluation surplus |
|
50,000.00 |
|
|
|
|
|
15.07.2018 |
d |
Profit and Loss |
1,50,000.00 |
|
|
|
To Bank |
|
1,50,000.00 |
|
|
|
|
|
15.07.2018 |
e |
Sales |
2,000.00 |
|
|
|
To Accounts payable |
|
2,000.00 |
|
|
|
|
|
05.07.2018 |
f |
Sales |
7,000.00 |
|
|
|
To Accounts receivables |
|
7,000.00 |
|
|
|
|
|
Statement of Income: |
||
|
|
|
Particulars |
Amounts in $ |
Amounts in $ |
|
|
|
Sales Revenue |
|
9,81,000.00 |
Interest Revenue |
|
98,500.00 |
|
|
|
Total revenue |
|
10,79,500.00 |
Less: expenses: |
|
|
Cost of Goods Sold |
2,90,000.00 |
|
Distribution Expenses |
93,000.00 |
|
Sales and Marketing Expenses |
95,000.00 |
|
Administration Expenses |
55,000.00 |
|
Interest Expense |
55,000.00 |
|
Settlemnt expense |
150000 |
7,38,000.00 |
|
|
|
Earnings before taxes |
|
3,41,500.00 |
Less: taxes @ 30% |
|
1,02,450.00 |
|
|
|
Earnings after taxes |
|
2,39,050.00 |
Statement of equity: |
||
|
|
|
Particulars |
Amounts in $ |
Amounts in $ |
|
|
|
Opening balance |
51,000.00 |
|
Add: net profit earned during the year |
2,39,050.00 |
|
Less: dividend paid |
32,000.00 |
|
|
|
|
Closing balance |
2,58,050.00 |
|
|
|
|
|
|
|
Statement of financial position: |
||
|
|
|
Particulars |
Amounts in $ |
Amounts in $ |
|
|
|
Assets: |
|
|
Cash at bank |
5,07,000.00 |
|
Inventories – 30 June 2018 |
1,23,000.00 |
|
Accounts Receivable |
1,85,500.00 |
|
Provision for Doubtful Debts |
-8,000.00 |
|
Term deposit - due 30th September, 2018 |
3,37,000.00 |
11,44,500.00 |
|
|
|
Non-current Assets: |
|
|
Buildings |
3,24,000.00 |
|
Motor Vehicles |
2,86,000.00 |
|
Land |
1,35,000.00 |
|
Goodwill |
50,000.00 |
7,95,000.00 |
Total assets |
|
19,39,500.00 |
Liabilities: |
|
|
Warranty Provisions |
25,000.00 |
|
Deferred Tax Liability |
10,000.00 |
|
Accounts Payable |
84,000.00 |
|
Taxes payable |
1,02,450.00 |
2,21,450.00 |
Non-current liabilities and shareholders equity: |
|
|
|
|
|
Bank Mortgage secured over buildings, due 1st May, 2019 |
2,40,000.00 |
|
Share Capital |
11,20,000.00 |
|
Land Revaluation Surplus |
1,00,000.00 |
|
Retained Earnings 30 June 2017 |
2,58,050.00 |
17,18,050.00 |
|
|
|
Total shareholders’ equity |
|
17,18,050.00 |
|
|
|
Total liabilities and shareholders’ equity |
|
19,39,500.00 |
|
|
|
|
|
- |
Part c:
The following are the notes to financial statements:
- The warranty provisions relates to 12 months
- During the year, the company had issued about 560,000 new shares
- The company follows the fair value method to record in the assets and liabilities
- The company had a dispute with Environment Protection Agency and $150,000 were payable by it.
- A customer who had $70,000 due to us has become insolvent
- The land has been revalued during the year
- The bank mortgage has buildings as security
- The company uses single statement method for the purposes of preparing the financial statements
- No other change in accounting estimate has been made
- No change in the method of depreciation has been made during the year
- The company had land revalued and the depreciation was charged on it
- The income tax rate is 30%.
- The financial statements are authorised for issue on 31st July 2018.
- The company has no prior period items
- The company has followed all the Accounting Standards for the purposes of preparing in the financial statements
- All of the Accounting policies have been the same and no change has taken place during the year
Answer 2:
Part a:
a) |
Statement of Taxable Income |
$ |
|
|
|
|
Accounting Profit Before Tax |
|
3,25,000 |
|
97500 |
|
Add: |
|
|
|
|
|
Book Depreciation |
35,000 |
|
|
|
|
Doubtful Debts |
5,000 |
|
|
|
|
Long Service Leave Expenses |
40,000 |
|
|
|
|
Warranty Expenses |
20,000 |
1,00,000 |
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
Depreciation for Tax Purposes |
70,000 |
|
|
|
|
Warranty expenses actually paid |
5,000 |
75,000 |
|
|
|
|
|
|
|
|
|
Taxable Income |
|
3,50,000 |
|
105000 |
|
|
|
|
|
|
|
Current Tax |
30% |
1,05,000 |
|
7500 |
|
|
|
|
|
|
Part b:
Item |
Carrying amount |
Tax Base |
Deductible Temporary Difference |
Taxable Temporary Difference |
Income Tax Expense |
Revaluation Surplus |
Tax Payable |
|
$ |
$ |
$ |
$ |
$ |
$ |
$ |
Assets |
|
|
|
|
|
|
|
Cash |
82,000 |
82,000 |
- |
- |
- |
|
|
Inventory |
1,58,000 |
1,58,000 |
- |
- |
- |
|
|
Receivables (Net) |
5,85,000 |
5,90,000 |
5,000 |
- |
1,500 |
|
|
Plant - net |
3,15,000 |
2,80,000 |
- |
-35,000 |
-10,500 |
|
|
Land |
12,00,000 |
12,00,000 |
- |
- |
- |
4,00,000 |
|
Total Assets |
23,40,000 |
23,10,000 |
5,000 |
-35,000 |
-9,000 |
4,00,000 |
|
Liabilities |
|
|
|
|
|
|
|
Payables |
2,65,000 |
2,65,000 |
- |
- |
- |
|
|
Provision for long service leave |
40,000 |
- |
- |
-40,000 |
-12,000 |
|
|
Provision for warranty |
15,000 |
- |
- |
-15,000 |
-4,500 |
|
|
Loan Payable |
2,45,000 |
2,45,000 |
- |
- |
- |
|
|
Total Liabilities |
5,65,000 |
5,10,000 |
- |
-55,000 |
-16,500 |
|
|
Net Assets |
17,75,000 |
18,00,000 |
5,000 |
20,000 |
7,500 |
|
|
Temporary difference for year |
|
-25,000 |
|
|
|
|
|
Loss Carried forward |
|
|
|
|
|
|
|
Movement for the period |
|
|
|
|
|
|
|
Tax effected at 30% |
5,32,500 |
5,40,000 |
1,500 |
6,000 |
97,500 |
|
1,05,000 |
Taxable Income |
3,25,000 |
3,50,000 |
|
|
|
|
|
Income Tax adjustment |
|
|
|
|
|
1,20,000 |
|
Part c:
Journal Entries |
|||
|
|
$ |
|
Land |
Dr. |
4,00,000.00 |
|
Revaluation Surplus |
Cr. |
|
4,00,000.00 |
|
|
|
|
Revaluation Surplus |
Dr. |
1,20,000.00 |
|
Income Tax Adjustment |
Cr. |
|
1,20,000.00 |
|
|
|
|
Current Tax |
Dr. |
1,05,000.00 |
|
Deferred Tax |
Cr. |
|
7,500.00 |
Provision for Tax |
Cr. |
|
97,500.00 |
|
|
|
|
Answer 3:
Part A:
Part a:
Particulars |
Amounts in $ |
Amounts in $ |
|
|
|
|
|
Purchase consideration |
|
1,52,800.00 |
|
Less: |
|
|
|
Share capital |
80,000.00 |
|
|
Retained earnings |
68,800.00 |
1,48,800.00 |
|
|
|
|
|
Goodwill |
|
4,000.00 |
|
|
|
|
|
Part b:
Journal entries: |
||
|
|
|
Share capital |
80,000.00 |
|
Retained earnings |
68,800.00 |
|
Goodwill |
4,000.00 |
|
To investment in George Ltd |
|
1,52,800.00 |
|
|
|
Patents |
12,000.00 |
|
Plant |
8,000.00 |
|
To Profit and Loss |
|
20,000.00 |
Part B:
As per AASB 10, which relates with the consolidated financial statements, the term “Control” is defined as the case wherein an investor is involved or is engrossed in the involvement within an entity and the fact that whether the control exists or not shall be determined by the part.
An investor is stated to have control over the investee when there are certain rights or there are certain variable returns as and when the investor gets involved. He is the one who exercises its powers to get the things done or interferes into the day to day functioning or the management of the company or the investee.
- Power over the investee
- Exposure or the rights to the returns when an investee gets involved
- When the investor uses his power to the ability to use the power over and above the investee and this in turn affects the amount of the returns (AASB, 2018).
Hence, in the nutshell, if the investor has a significant control over the day to day functioning of the investee, then the investor is stated to have control over the investee. In the given case, GPS Ltd has a significant control over its investee SPG since it has 60% control over it which is the majority of the management.
Answer 4:
The concept of social responsibility comprises of 2 main ideas, the first being the responsibility of the company towards reporting of the financial statements which would make sure that the company has gone for transparency. But then it is also true that there are many of the different groups in which the shareholders requires in the businesses to operate form the non-financial sectors. This includes in the human rights, the ethics which pertain to the business. This further includes in the human rights, business ethics. Environmental practices, contributions form the various companies etc. the most efficient and the important form of the economic efficiency is considered to be the social and environmental performance of the company.
Each and every company is very responsible for the actions that it undertakes and so, it is equally responsible to disclose all of these facts in a form of a report. Being the company which is working in this environment which is using the environment to make money, the company is responsible to take the initiatives so that the environment could be saved for the future generations and also give something back to it is that it can be enjoyed by others too.
Hence, this is the concept wherein the commitment of the company towards sustainability could be demonstrated. This serves as a tool through which the company extends a dialogue with the various stakeholders. This is the tool which shows or indicates in the impact of the activities of the company on the society. Today, these companies are getting involved in the international trade along with making many of the investments and indulge itself into the corporate social reporting which has gained some importance for a dialogue with the various different stakeholders. The type of the reporting that any company should disclose should be similar to what any company has been disclosing. It has been seen from many studies that there is a difference in reporting by the private companies form the public companies. The public companies disclose in this information more than when compared with the private companies. The studies have further shown that the level of the reporting of the corporate social and environmental actors are directly affected by the level of the capital which has been employed in by the companies (Mahadevappa, 2018).
The Annual report of the company states that the board has disclosed all of the material risks that could be faced in by the company or by the environment in the Directors report of the company (Annual report, 2017).
The company super loop has assured that it has dedicated itself towards the expansion of the rural digital capability and it would expand into the country of Australia. The company has promised to spend about $1,000,000 joining hands with the WA State government.
The company had also been announced as the grant recipient of the Digital farms programme. The company is dedicated towards the deployment of the telecommunications infrastructure in order to service in the WA Great Southern regional communities and this initiative would also be supported by the state government.
The main aim of this program is to join in hands with the government for the purposes of driving in the better connectivity for the agricultural and the pastoral businesses in the regional areas of the country of Western Australia.
The CEO of the company has the vision of taking digital connectivity to the various regional and rural Australia. He hopes to do this through the fixed fibre and the fixed wireless solutions. The company is very well associated with the stated government of WA. He is working towards making improvements in their service options once their infrastructure is online (Superloop, 2018).
The environmental and the social exporting is growing by each passing day and it is becoming more and more important for these companies to report what actions they are taking in order to make their environment secure and the way they are reporting the same. The recent years have witnessed many new reporting areas of which one is social and environmental reporting. The following up of this approach is also very important since it is feasible and also practical. The environmental and these social reporting is very much important since it is the duty of each and every company to give back something to the society and the environment in which it functions (Gray, 21198).
From the point of view of an investor, any person would like to invest in the company which is socially responsible towards its customers and in return is giving something back to its customers. It has to be responsible towards its environment too since it is something from which it derives in its revenues.
As far as the type of reporting and to whom the same should be reported, no such layout or no such specific format has been laid down, hence, the company could report its socially and environmental responsibility through any way and in any form which it may like.
And the report should be marked in or should be represented to the various stakeholders.
This would show in the fact that the company is indeed socially responsible and cares about roles duties towards the society.
Super loop complies with all of the laws, regulations and is very conscious about its role in the society and is also very conscious about the environment.
Gray, R. (1997). Environmental and Social Accounting & Reporting. [online] www.st-andrews.ac.uk. Available at: https://www.st-andrews.ac.uk/media/csear/discussion-papers/CSEAR_dps-socenv-socacc.pdf [Accessed 13 Sep. 2018].
Ro.uow.edu.au. (2018). CORPORATE SOCIAL REPORTING PRACTICES IN INDIA. [online] Available at: https://ro.uow.edu.au/cgi/viewcontent.cgi?referer=https://www.google.co.in/&httpsredir=1&article=1017&context=acsear2012 [Accessed 13 Sep. 2018].
Superloop. (2018). Digital Farm initiative in Western Australia - Superloop. [online] Available at: https://www.superloop.com/digital-farm-initiative-in-western-australia/ [Accessed 13 Sep. 2018].
www.aasb.com. (2018). Consolidated Financial Statements. [online] Available at: https://www.aasb.gov.au/admin/file/content105/c9/AASB10_08-11.pdf [Accessed 13 Sep. 2018].
www.superloop.com. (2018). Annual report 2017. [online] Available at: https://investors.superloop.com/FormBuilder/_Resource/_module/tLPydTM2DUStGfiPut9iFA/file/FY17_Annual_Report.pdf [Accessed 13 Sep. 2018]
To export a reference to this article please select a referencing stye below:
My Assignment Help. (2021). Financial Statements, Taxation, And Corporate Social Responsibility For Superloop Limited. Retrieved from https://myassignmenthelp.com/free-samples/acc2cre-corporate-reporting/environmental-and-social-accounting.html.
"Financial Statements, Taxation, And Corporate Social Responsibility For Superloop Limited." My Assignment Help, 2021, https://myassignmenthelp.com/free-samples/acc2cre-corporate-reporting/environmental-and-social-accounting.html.
My Assignment Help (2021) Financial Statements, Taxation, And Corporate Social Responsibility For Superloop Limited [Online]. Available from: https://myassignmenthelp.com/free-samples/acc2cre-corporate-reporting/environmental-and-social-accounting.html
[Accessed 22 November 2024].
My Assignment Help. 'Financial Statements, Taxation, And Corporate Social Responsibility For Superloop Limited' (My Assignment Help, 2021) <https://myassignmenthelp.com/free-samples/acc2cre-corporate-reporting/environmental-and-social-accounting.html> accessed 22 November 2024.
My Assignment Help. Financial Statements, Taxation, And Corporate Social Responsibility For Superloop Limited [Internet]. My Assignment Help. 2021 [cited 22 November 2024]. Available from: https://myassignmenthelp.com/free-samples/acc2cre-corporate-reporting/environmental-and-social-accounting.html.