From the following Balance Sheet and information of Sun Ltd., prepare Cash Flow Statement:
Particulars ulars
|
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
|
|||
(a) Trade Payables
|
1,40,000 | 60,000 | |
Total Total Expenses
|
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 | |
Notes 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
|
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
|
|
(i) | Proposed Dividend: | 31st March, 2019 | 31st March, 2018 |
Equity Share Capital | Nil | Nil | |
Preference Share Capital | 10% | 10% |
Name of Account | Debit (₹) |
Credit (₹) |
|||
Drawings and Capital | 15,000 | 3,25,000 | |||
Plant and Machinery | 2,00,000 | – | |||
Motor Vehicle | 1,50,000 | – | |||
Return Inward and Outward | 25,000 | 37,000 | |||
Stock on 1st April, 2018 | 82,000 | – | |||
Purchases and Sales | 4,40,000 | 6,75,000 | |||
Carriage Inward | 6,000 | – | |||
Trade Expenses | 2,500 | – | |||
Bad Debts | 4,250 | – | |||
Provision for Doubtful Debts | – | 6,000 | |||
Commission | – | 4,000 | |||
Rent, Rates & Taxes | 12,000 | – | |||
Salaries and Wages | 24,000 | – | |||
Debtors and Creditors | 70,000 | 55,000 | |||
Fuel and Water | 4,750 | – | |||
Cash in Hand | 16,500 | – | |||
Cash at Bank | 50,000 | – | |||
Total | 11,02,000 | 11,02,000 | |||