2. Prepare Balance Sheet of Nice Ltd. after absorption as at 31 March, 2024. (14 Marks) ADVANCED ACCOUNTING Answer Journal Entries in the Books of Nice Ltd. Dr. Cr. ` in ‘000 ` in ‘000 Business Purchase Account Dr. 10,620 To Liquidator of Well Ltd. 10,620 (Consideration payable for the business taken over from Well Ltd.) Property, Plant and Equipment (120% of ` 16,380) Dr. 19,656 Inventory (110% of ` 870) Dr. 957 Trade receivables Dr. 1,950 Goodwill A/c (Balancing figure) Dr. 137 To Trade payables 4,850 To Debenture Holders Account 1,000 To Loan from bank (4,525-270) 4,255 To Short term borrowings 1,975 To Business Purchase Account 10,620 (Incorporation of various assets and liabilities taken over from Well Ltd. at agreed values and difference of net assets and purchase consideration debited to Goodwill A/c)) Liquidator of Well Ltd. Dr. 10,620 To Equity Share Capital (75,000x 100) 7,500 To 9% Preference Share Capital 1,620 To Securities premium (7,5000x 20) 1,500 (Discharge of consideration for Well Ltd.’s business) Debenture holders A/c Dr. 1,000 To 9% Debentures A/c (Being 9% debentures issued to 10% debenture holders) 1,000 Sundry Creditors of Well Ltd. Dr. 215 To Sundry Debtors of Nice Ltd. 215 (Cancellation of mutual owing) Goodwill Dr. 55 To Bank 55 (Being liquidation expenses reimbursed to Well Ltd.) Working Note: The purchase consideration will be: ` Form Preference shareholders: 16,200 × 100 16,20,000 9% Pref. shares Equity shareholders: 1,25,000 × 3/5 × 120 90,00,000 Equity shares 1,06,20,000 10 % Preference shares 18,00,000 Less: 10% discount 1,80,000 16,20,000 Debenture calculation Interest 10% Debenture 9,00,000 90,000 Therefore 9% debentures 90,000/9% = 10,00,000 Balance Sheet of Nice Ltd. (After absorption) as at 31st March 2024 Particulars Notes ` in ‘000 I Equity and Liabilities 1 Shareholders' funds
Options
AInventories
6
1,257
BTrade receivables
7
8,325
CCash and Cash equivalents
8
4,745
Total
1,19,225
Notes to accounts
` in ‘000
1
Share Capital
Equity share capital
Issued, subscribed and paid up
3,90,000 Equity shares of ` 100 each
(out of above 75,000 shares are issued for
consideration other than cash)
39,000
Preference Shares
Issued, subscribed and paid up
1,11,200 9% Preference Shares of ` 100 each (9,500
+ 1,620)
(out of above 16,200 shares are issued for
consideration other than cash)
11,120
50,120
2
Reserves and Surplus
Securities premium
1,500
Reserves and surplus
19,500
21,000
3
Long-term borrowings
9 % Debentures (11,200+1,000)
12,200
Loan from bank (9,300+4255)
13,555
25,755
4
Trade Payable
Nice Limited
15,740
Well Limited
4,850
20,590
Less: Inter Company holdings
(215)
20,375
5
Property, Plant and Equipment and Intangibles
Property, Plant and Equipment
62,550
Acquired during the year
19,656
82,206
Intangibles
Goodwill (137+55)
192
6
Inventories
300
Acquired during the year
957
1,257
7
Trade receivables
6,590
Acquired during the year (1,585+150)
1,735
8,325
8
Cash and Cash Equivalents
Nice Limited
4,800
Less: Expenses on liquidation
(55)
4,745
ADVANCED ACCOUNTING
D
For any discrepancies in this question, email contact@cadada.in