Cash Flows of Avon LTD C1Lf75UDUz

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

Cash Flows of Avon Ltd.

Prepare the cash flows of Avon Ltd. by indirect method based on the Balance Sheet and Income
Statement provided below. Please show the workings for 1. Income taxes paid 2. Net purchase/sale
of equipment, 3. Net purchase/sale of investments 4. Dividends paid
Balance Sheet Rs
31st March 2019 31st March 2018
Equipment 1,43,000 1,01,000
Less: Accumulated depreciation -20,600 -13,600
Equipment, net 1,22,400 87,400
Non-current investments 23,000 25,400
Total non-current assets 1,45,400 1,12,800

Inventory 28,800 22,000


Accounts receivable 9,400 11,000
Cash 9,200 3,000
Prepaid expenses 200 1,000
Total current assets 47,600 37,000
TOTAL ASSETS 1,93,000 1,49,800

Share Capital 93,000 63,000


Reserves and surplus 28,000 26,400
Total equity 1,21,000 89,400

Bonds 59,000 49,000

Accounts payable 10,000 8,600


Accrued liabilities 2,400 1,800
Income taxes payable 600 1,000
Total current liabilities 13,000 11,400
TOTAL EQUITY AND LIABILITIES 1,93,000 1,49,800

Statement of Profit and Loss Rs


Revenue from operations 1,39,600
Interest income received 1,200
Gain on sale of investments 2,400
Loss on sale of equipment -600
Total income 1,42,600

Cost of Goods Sold 1,04,000


Operating Expenses 29,400
(including Depreciation Expense of Rs. 7,400)
Interest expense 4,600
Total expenses 1,38,000

Profit before tax 4,600


Income tax 1,400
PROFIT AFTER TAX 3,200

You might also like