CASH FLOW Revision-1 PDF
CASH FLOW Revision-1 PDF
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
Particulars Note no 31st March 2011 31st March 2010
Equity and Liabilities
Shareholders fund
sahre capital 65000 45000
Reseerve and surplus 1 42500 24000
Notes to accounts
Particulars 31 march 2011 Mar 31, 2010
General Reserve 27500 15000
Surplus 15000 9000
42500 24000
Additional Information
An interior dividend of 7000 has been paid to shareholders during the year.
9. Net profit of a company before tax is Rs. 12,50,000 as on 31st March 2003, after considering the following:
Rs.
Depreciation on Fixed Assets 25,000
Goodwill written off 15,000
Loss on Sale of Machine 12,000
The current assets and current liabilities of the company in the beginning and at the end of the year were:
Particulars 31.3.2002(Rs.) 31.3.2003(Rs.)
Bills Receivable 25,000 15,500
Bills Payable 10,000 12,500
Debtors 30,000 38,800
Stock in Hand 18,000 14,000
Calculate Cash Flow from Operating Activities.
10. From the following particulars, calculate the cash flow from Investing Activities:
Purchases(Rs.) Sales(Rs.)
Investments 1,80,000 1,00,000
Goodwill 2,00,000 ---
Machinery 4,40,000 1,50,000
Patents --- 1,00,000
Interest received on Debentures held as an investment Rs. 16,000.
Dividend received on Shares held as investment Rs. 20,000.
A plot of land was purchased out of surplus funds for investment purposes and was let out for commercial use. Rent
received was Rs. 80,000.
11. Following is the extract of the Balance Sheet as at 31st March, 2019 of a company:
31st March, 2019 (₹) 31st March, 2018 (₹)
Equity Share Capital 9,00,000 7,00,000
12% Preference Share Capital 3,00,000 5,00,000
Securities Premium Reserve 1,40,000 1,00,000
12% Debentures 4,00,000 3,00,000
Additional Information:
a. Interim dividend on Equity Shares at the end of the current year was paid @ 15%.
b. Dividend on Preference Shares was paid.
c. Preference Shares were redeemed at a premium of 5% on 31st March, 2019.
d. New shares and debentures were issued on the last date of current year.
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
Determine Cash Flow from Financing Activities.
12. From the following information, calculate Cash Flow from Investing Activities:
₹
Purchase of Machine 2,50,000
Purchase of Goodwill 1,00,000
Sale of Machine 35,000
Sale of Investment 50,000
Purchase of Investment 1,50,000
Sale of Patents 40,000
Interest and Dividend Received 10,000
A building was purchased as investment out of surplus which was let out for commercial purposes. Rent received ₹
20,000.
13. From the following information, calculate Cash Flow from Financing Activities:
1st April, 31st March,
2018 ₹ 2019 ₹
Long-term Loan 2,00,000 2,50,000
During the year, the company repaid a loan of ₹ 1,00,000.
14. From the following information, calculate Cash Flow from Financing Activities:
1st April, 31st March,
2018 ₹ 2019 ₹
Long-term Loan 2,00,000 2,50,000
During the year, the company repaid a loan of ₹ 1,00,000.
15. From the following information, calculate Cash Flow from Financing Activities:
Particulars 31st March, 2019 31st March, 2018
₹ ₹
Equity Share Capital 10,00,000 9,00,000
Securities Premium Reserve 2,60,000 2,50,000
12% Debentures 1,00,000 1,50,000
Additional Information: Interest paid on debentures ₹ 18,000.
16. The following is the position of Current Assets and Current Liabilities of Z Ltd:
31-3-2016 31-3-2017
₹ ₹
Provision for doubtful debts 1,000 -
Short-term Loans 10,000 19,000
Creditors 15,000 10,000
Bills Payable 20,000 40,000
The company incurred a loss of ₹ 45,000 during the year. Calculate Cash from operating activities.
17. Prepare Provision for Income Tax Account from the following information for preparing Cash Flow Statement:
EQUITY AND LIABILITY SIDE OF BALANCE SHEET
31-03-2016 31-03-2017
₹ ₹
Provision for Income Tax 3,20,000 4,00,000
Additional Information:
During the year Income Tax paid was ₹ 2,80,000.
18. Calculate Cash Flow from Investing Activities from the following particulars:
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
1st April, 2018 31st March, 2019
₹ ₹
Plant & Machinery 7,20,000 8,60,000
Information:
a. Depreciation charged during the year ₹ 85,000.
b. Plant & Machinery having a written down value of ₹ 1,10,000 was sold for ₹ 1,25,000.
Part - B (5 marks Question)
19. On the basis of information given by Aradhana Ltd., prepare Cash Flow Statement for the year ending 31st March,
2021: 5
Aradhana Ltd.
Balance Sheet as on 31st March, 2021
Particulars Note No. 31st March, 2020 31st March, 2021
I. Equity and Liabilities
1. Shareholder’s Funds
(a) Share Capital 5,00,000 7,30,000
(b) Reserves and Surplus 1 3,50,000 3,70,000
2. Non-current Liabilities
Long-term Borrowings 2 4,00,000 2,00,000
3. Current Liabilities
(a) Trade Payables 3 3,60,000 4,60,000
(b) Short Term provisions 4 3,25,000 3,20,000
Total 19,35,000 20,80,000
II. Assets
1. Non-current Assets
(a) Fixed Assets
(i) Tangible Assets 5 4,50,000 5,00,000
(ii) Intangible Assets 6 3,10,000 3,02,000
(b) Long-term Loans and Advances 4,00,000 4,30,000
2. Current Assets
(a) Inventories 2,70,000 2,90,000
(b) Trade Receivables 2,40,000 2,60,000
(c) Cash and Cash Equivalents 2,65,000 2,98,000
Total 19,35,000 20,80,000
Note to Accounts
Particulars 31st March 2020 31st March 2021
1. Reserves and Surplus
Statement of Profit and loss 3,50,000 3,70,000
2. Long-term Borrowings
10% Debentures 4,00,000 2,00,000
3. Trade Payables
Creditors 2,40,000 2,60,000
Bills Payable 1,20,000 2,00,000
3,60,000 4,60,000
4. Short-Term Provisions
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
Provision for Tax 3,25,000 3,20,000
5. Tangible Fixed Assets
Machinery 5,50,000 6,60,000
Less: Provision for Depreciation 1,00,000 1,60,000
6. Intangible Fixed Assets
Patents 3,10,000 3,02,000
Additional Information:
a. Debentures were redeemed on 1st April,2020.
b. Tax paid during the year ₹2,80,000.
20. From the following Balance Sheets of Ranjan Ltd. prepare Cash Flow Statement:
Liabilities 2001 2002 Assets 2001 2002
Equity Share Capital 1,50,000 2,00,000 Goodwill 36,000 20,000
12% Pre. Share Capital 75,000 50,000 Building 80,000 60,000
General Reserve 20,000 35,000 Plant 40,000 1,00,000
Profit and Loss A/c 15,000 24,000 Debtors 1,19,000 1,54,500
Creditors 37,500 49,500 Stock 10,000 15,000
... Cash 9,000 12,500
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
4. Trade Receivables
Sundry Debtors 2,00,000 1,00,000
Less: Provision for Doubtful Debts 15,000 10,000
1,85,000 90,000
You are informed that during the year:
a. A machine with a book value of ₹ 40,000 was sold for ₹ 25,000.
b. Depreciation charged during the year was ₹ 70,000
c. Preference Shares were redeemed an 31st December, 2018 at a premium of 5%.
d. An Interim Dividend 15% was paid on Equity Shares on 31st January, 2019.
e. Dividend 12% was proposed on Preference Shares for the year ended 31st March, 2019 on ₹
1,00,000 and for the year ended 31st March, 2018 on ₹ 2,00,000.
f. Fresh Equity Shares were issued at a premium of 10% on 31st March, 2019.
25. From the following Balance Sheet and information of Sun Ltd., prepare Cash Flow Statement:
Particulars Note No. 31st March, 2019 31st March, 2018
₹ ₹
I. EQUITY AND LIABILITIES
1. Shareholders' Funds
(a) Share Capital 1 7,00,000 6,00,000
(b) Reserves and Surplus 2 4,10,000 2,00,000
2. Non-Current Liabilities
Long-term Borrowings (10% Debentures) 3,00,000 2,00,000
3. Current Liabilities
Trade Payables 1,40,000 60,000
Total 15,50,000 10,60,000
II. ASSETS
1. Non-Current Assets
(a) Fixed Assets - Tangible 7,00,000 6,00,000
(b) 10% Investments 2,00,000 1,00,000
2. Current Assets
(a) Current Investments 90,000 50,000
(b) Inventories 2,00,000 1,00,000
(c) Trade Receivables 3 2,80,000 1,90,000
(d) Cash and Cash Equivalents 80,000 20,000
Total 15,50,000 10,60,000
Note to Accounts
Particulars 31st March, 2019 31st March, 2018
₹ ₹
1. Share Capital
Equity Share Capital 5,00,000 3,00,000
10% Preference Share Capital 2,00,000 3,00,000
7,00,000 6,00,000
2. Reserves and Surplus
Securities Premium Reserve 10,000 -
Surplus, i.e., Balance in Statement of Profit and Loss 4,00,000 2,00,000
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
4,10,000 2,00,000
3. Trade Receivables
Sundry Debtors 3,00,000 2,00,000
Less: Provision for Doubtful Debts 20,000 10,000
2,80,000 1,90,000
You are informed that during the year:
Proposed Dividend: 31st March, 2019 31st March, 2018
Equity Share Capital Nil Nil
Preference Share Capital 10% 10%
a. A machine with a book value of ₹ 90,000 was sold for ₹ 50,000;
b. Depreciation charged during the year ₹ 60,000;
c. Debentures were issued on 1 st April, 2018;
d. Investments were purchased on 31 st March, 2019;
e. Preference shares were redeemed on 31 st December, 2018;
f. An interim dividend @ 15% was paid on equity shares on 31 st December, 2018;
g. Fresh equity shares were issued at a premium of 5% on 31 st March, 2019.
26. From the following Balance Sheets of Sunlight Ltd. prepare a Cash-Flow Statement for the year ended 31st March
2018.
Particulars Note No. 31.3.2018 31.3.2017
₹ ₹
I. EQUITY AND LIABILITIES:
(1) Shareholder’s Funds:
(a) Share Capital 4,50,000 3,80,000
(b) Reserve & Surplus 1 2,06,000 1,74,000
(2) Non-Current Liabilities:
Long-term Borrowings 2 75,000 50,000
(3) Current Liabilities:
(a) Short-term Borrowings 3 50,000 20,000
(b) Trade Payables 4 43,000 42,000
TOTAL 8,24,000 6,66,000
II. ASSETS:
(1) Non-Current Assets:
(a) Fixed Assets 2,10,000 1,75,000
(b) Non-Current Investments 5 40,000 25,000
(2) Current Assets:
(a) Inventory 3,00,000 2,80,000
(b) Trade Receivables 2,44,000 1,52,000
(c) Cash and Bank Balances 30,000 34,000
TOTAL 8,24,000 6,66,000
Notes:
Reserve & Surplus : 31.3.2018 31.3.2017
₹ ₹
Additional Information:
a. A new machinery was purchased for ₹ 50,000 during the year.
b. Non-Current Investments costing ₹ 25,000 were sold at a loss of ₹ 3,000 at the end of the year.
27. Prepare a Cash Flow Statement on the basis of the information given in the balance sheet of ABC Ltd., as at
31.03.2018 & 2017.
Particulars Note No. 31.3.2018 31.3.2017
₹ ₹
I. EQUITY AND LIABILITIES:
(1) Shareholder’s Funds
(a) Share Capital 70,000 60,000
(b) Reserves and Surplus 1 44,000 8,000
(2) Non-Current Liabilities
(a) Long-term Borrowings 50,000 50,000
(3) Current Liabilities
(a) Trade Payables 2 25,000 9,000
TOTAL 1,89,000 1,27,000
II. ASSETS:
(1) Non-Current Assets
(a) Fixed Assets
(i) Tangible Assets 98,000 84,000
(b) Non-Current Investments 16,000 6,000
(2) Current Assets
(a) Current investments 18,000 20,000
(b) Inventories 49,000 12,000
(c) Cash and Bank Balances 8,000 5,000
TOTAL 1,89,000 1,27,000
Notes to Accounts:
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
Reserve & Surplus: 31.03.2018 31.03.2017
₹ ₹
General Reserve 30,000 20,000
Surplus i.e. Balance in Statement of Profit and Loss 14,000 (12,000)
44,000 8,000
Trade Payables:
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
Total
II ASSETS
(1) Non-current Assets
(a) Fixed Assets 5 6,00,000 4,50,000
i. Tangible
(2) Current Assets
Table Receivables 2,75,000 2,25,000
Cash and Cash Equivalents 1,25,000 75,000
Short-term Loans and Advances 2,00,000 1,00,000
Total
Note to Accounts
Note No. Particulars 31st March, 2017 31st March 2016
(Rs.) (Rs.)
1. Reserves and Surplus
(Surplus, i.e., Balance in the statement of Profit and 1,00,000 (25,000)
Loss)
1,00,000 (25,000)
2. Long-term Borrowings
10% Debentures 2,50,000 1,50,000
2,50,000 1,50,000
3. Short-term Borrowings
Bank Overdraft 1,50,000 1,00,000
1,50,000 1,00,000
4. Short-term Provisions
(i) Proposed Dividend 75,000 50,000
(ii) Provision for Tax 1,25,000 75,000
2,00,000 1,25,000
5. Tangible Assets
Machinery 7,37,500 5,25,000
Accumulated Description (1,37,500) (75,000)
6,00,000 4,50,000
Additional Information
Rs.1,00,000, 10% debentures were issued on 31st March, 2017.
30. Following is the balance sheet of MM Ltd as on 31st March, 2015.
Particulars Note 31st March,2015 Amt (Rs) 31st March,2014 Amt (Rs)
No.
I. EQUITY AND LIABILITIES
1.Shareholders' Funds
(a) Share Capital 5,00,000 4,00,000
(b)Reserves and Surplus 1 2,00,000 (50,000)
2.Non-current Liabilities
Long-term Borrowings 2 4,50,000 5,00,000
3.Current Liabilites
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed
(a)Short-term Borrowings 3 1,50,000 50,000
(b)Short-term Provisions 4 70,000 90,000
Total 13,70,000 9,90,000
II.ASSETS
1. Non-current Assets
(a) Fixed Assets
(i) Tangible 5 10,03,000 7,20,000
(ii) Intangible 6 20,000 30,000
(b)Non-current Investments 1,00,000 75,000
2.Current Assets
(a)Current Investments 50,000 60,000
(b)Inventories 7 1,07,000 45,000
(c)Cash and Cash Equivqalents 90,000 60,000
Total 13,70,000 9,90,000
Notes to Accounts
Particulars 31st March, 2015 Amt(Rs) 31st March,2014 Amt (Rs)
Sukhvinder Singh
Certified Financial Planner,
Ca Finalist, M.com, B.ed