FINANCIAL STATEMENTS OF LIMITED COMPANIES
Financial AccountingFINANCIAL STATEMENTS OF LIMITED COMPANIES
Statement of Changes in Equity
Statement of changes in equity shows the movement in:
- Share Capital (issued share capital)
- Share Premium
- Nature of Reserves created
- Un-appropriated Profit / Loss
- Dividend Distributed
Share Premium
Share Premium is the amount received in excess of the face value of the share. Example: if a Rs. 10 share is sold for Rs, 12 then Rs. 2 is share premium. Share Premium can not be distributed among the share holders. It can be utilized:
- To issue Bonus Shares
- To write off Preliminary Expenses
- To meet the difference of face value and cash received in case of shares issued at discount
- To meet the expenses of issue of shares
- For payment of premium on redemption of debentures.
Reserves
Capital Reserve and Fixed Asset Replacement Reserve are used for specific purpose. These are not distributed among share holders. General Reserve and undistributed profit` can be distributed among share holders. Revaluation Reserve is created when an asset is re-valued from cost to market value. Revaluation Reserve can not be distributed among the share holders. It can be utilized for:
- Setting off any loss on revaluation
- At the time of disposal of asset, the reserve relating to that asset is transferred to profit & loss account.
Cash Flow Statement
Cash Flow Statement shows the movement of cash resources during the year. It gives information about sources of income and account heads on which this amount is spent. It is an integral part of financial statements.
Notes to the Accounts
Notes to the accounts are the explanatory notes of all the items shown in the profit and loss account and the balance sheet. It is the requirement of the Companies Ordinance and the International Accounting Standards. Following are explained in Notes to the accounts:
- Nature of business of the company
- Accounting Policies of the company
- Details and explanation of items given in the Profit and Loss Account and Balance Sheet.
Debentures
Debentures are acknowledgment of debt, owed by the company to the public at large for a defined period of time, and has a mark up (profit) rate attached to it. Debentures are issued under the common seal (Stamp) of the company. Debenture is an instrument for obtaining loan from general public. Mark up is paid on Debentures which is generally equal to the market rate.
Term Finance Certificate
Term Finance Certificates are issued for a defined period. These are also issued to obtain loan from public at large. Both Debentures and Term Finance Certificates are usually issued by Public Companies.
Illustration
| ABC Limited | ||
| Trial balance As on June 30, 2002 | ||
| Particulars | Amount Dr. (Rs.) | Amount Cr. (Rs.) |
| Authorized Share Capital (Face value Rs. 10 each) | 1,500,000 | |
| Paid up Capital | 1,000,000 | |
| Share Premium | 120,000 | |
| General Reserve | 48,000 | |
| Accumulated profit brought forward | 139,750 | |
| Opening Stock | 336,720 | |
| Sales | 4,715,370 | |
| Purchases | 2,475,910 | |
| Return outward | 121,220 | |
| Return inward | 136,200 | |
| Carriage inward | 6,340 | |
| Carriage outward | 43,790 | |
| Wages | 410,240 | |
| Salesmen Salaries | 305,110 | |
| Admin. Wages & salaries | 277,190 | |
| Plant And Machinery | 610,000 | |
| Motor vehicle hire | 84,770 | |
| Provision for Depreciation: Plant & Machinery | 216,290 | |
| General Selling Expenses | 27,130 | |
| General admin. expenses | 47,990 | |
| Directors’ Remuneration | 195,140 | |
| Rent received | 37,150 | |
| Trade Debtors | 1,623,570 | |
| Cash and Bank balances | 179,250 | |
| Trade Creditors | 304,570 | |
| Bills Payable | 57,000 | |
| Total | 6,759,350 | 6,759,350 |
Additional Information
- Closing stock is valued at Rs. 412,780.
- Accrue Auditors’ remuneration Rs. 71,000.
- Dividend is proposed @37.5% for the year.
- Depreciate plant & machinery @20% on cost.
- Of the motor hire, Rs. 55,000 is for selling purposes.
- Directors’ remuneration has been as follows:
- Chairman 46,640
- Managing Director 51,500
- Finance Director 46,000
- Marketing Director 51,000
195,140
You are required to prepare profit & loss account as on June 30, 2002 and balance sheet for the reported period.
Solution
While presenting the financial Statements of the company, balance sheet is presented first and profit & loss account is presented later, but we cannot prepare balance sheet without preparing profit and loss account. So we will prepare profit and loss account first.
Balance Sheet
ABC Limited
Balance Sheet As At June 30, 2002
Particulars Note
| Fixed Assets at WDV | 3-a | 271,710 |
| Current Assets | ||
| Debtors | 1,623,570 | |
| Stock in Trade | 412,780 | |
| Cash & Bank Balance | 179,250 |
Current Liabilities
Creditors Bills Payable Auditors Remuneration Payable Proposed Dividend
Working Capital
Net Assets Employed
Financed By: Authorized Capital 50,000 Shares of Rs. 10 each
Paid Up Capital 30,000 Shares of Rs. 10 each Share Premium General Reserve Accumulated Profit and Loss Account
Total
2,215,600
304,570 57,000 71,000 375,000
807,570
1,783,030
1,679,740
1,500,000
1,000,000 120,000 48,000 511,740
1,679,740
Profit & Loss Account
| ABC Limited Profit and Loss Account For the Year Ending June 30, 20-2 Particulars Note Amount Rs. Amount Rs Sales 1 Less: Cost of Goods Sold 2 4,579,170 (2,695,210) Gross Profit Add: other income (rent received) Less: Administrative Expenses 3 Less: Selling Expenses 4 Profit before tax Less: Tax for the year Profit after tax Add: Accumulated Profit b/f Less: Proposed Dividend @ 37.5% 5 692,090 482,030 1,883,960 37,150 (1,174,120) 746,990 0 746,990 139,750 886,740 375,000 Net Profit Carried Forward 511,740 Notes to the Accounts Note # 1 Sale account Sales 4,715,370 Less: Return in (136,200) Net Sales 4,579,170 Note # 2 Cost of goods sold Opening Stock 336,720 Add: Purchases 2,475,910 Wages 410,240 Less: Returns out (121,220) Add: Carriage in 6,340 Less: Closing Stock (412,780) Total 2,695,210 Note # 3 Administrative Expenses Wages & salaries 277,190 Motor Hire 29,770 General Expenses 47,990 Directors Remuneration: Chairman 46,640 Managing Director 51,500 Director Finance 46,000 144,140 Auditors Remuneration 71,000 Depreciation Plant & Machinery (Note # 3-a) 122,000 Total 692,090 |
| Note # 3-Fixed Assets | ||||||||
| Cost | Rate | Opening | Acc. Dep.For the Yr. | Closing | ||||
| Plant & Machinery | 610,000 20% | 216,290 | 122,000 | 338,290 | 271,710 | |||
| Note # 4 | Selling Expenses | |||||||
| Salesmen salaries Carriage out General Expenses Motor Hire Marketing Director’s Remuneration Total | 305,110 43,790 27,130 55,000 51,000 482,030 | |||||||


Recent Comments