ILLUSTRATION 1 On PUBLISHED FINANCIAL STATEMENT 2023 - 101907
ILLUSTRATION 1 On PUBLISHED FINANCIAL STATEMENT 2023 - 101907
ILLUSTRATION 1 On PUBLISHED FINANCIAL STATEMENT 2023 - 101907
The following trial balance has been extracted from the books of Smart Plc as at 31 st December, 2023:
N N
Administration expenses 600,000
Distribution costs 708,000
Equity share of N1 each 648,000
Share premium 192,000
Revaluation reserve 48,000
Dividend 64,800
Cash at bank and in hand 7,200
Receivables 559,200
Interest paid 60,000
Dividend received 36,000
Interest received 2,400
Land and building at cost ( Land element N912,000) 1,152,000
Plant and machinery at cost 960,000
Provision for depreciation:
Land and building 72,000
Plant and machinery 408,000
Retained earnings (1st Jan 2023) 564,000
Purchases 3,024,000
Sales 5,196,000
Inventory at 1st Jan 2023 336,000
Trade payables 64,800
Bank loan . . 240,000
7,471,200 7,471,200
i. Inventory at 31st December 2023 was valued at a cost of N228,000. Included in this balance
were gross goods that had cost N36,000. These goods had become damaged during the year
and it is considered that following remedial work, the goods could be sold for N12,000.
ii. Depreciation for the year to 31st December 2023 is to be charged to cost of sales as follows:
Buildings 5% on cost and Plant and machinery 30% on carrying value.
iii. Income tax of N396,000 is to be provided for the year to 31st December 2023.
iv. Land is to be revalued upwards by N240,000.
Required:
Prepare the statement of comprehensive income, statement of changes in equity and statement of financial
position for the year ended 31st December 2023