Cash Flow Statement
Cash Flow Statement
(1) All Current Assets except Cash, Bank & Marketable Securities.
(2) All Current Liabilities except Provision for Tax & Proposed Dividend.
Cash & Cash Equivalents in the Beginning= Previous Year (Opening) Balance of Cash +
Bank + Marketable Securities.
Cash & Cash Equivalents in the End= Current Year (Closing) Balance of Cash + Bank +
Marketable Securities.
Ques.) From the following Balance Sheets of A Ltd. Prepare Cash Flow Statement.
Balance Sheet (in Rs. Lakhs)
Liabilities 2022 (Rs.) 2023 (Rs.) Assets 2022 (Rs.) 2023 (Rs.)
Equity Capital 30000 40000 Plant 8000 20000
8% Preference Capital 15000 10000 Goodwill 31500 26000
Fund Reserve 4000 7000 Investment 2000 3000
Profit and Loss A/c 7200 9800 Debtors 16000 20000
Creditors 5500 8300 Cash 1500 1000
Bill Payable 2000 1600 Bank 1000 800
Income tax Payable 6000 8000 Bill Receivable 2000 3000
Stock 7700 10900
Total 69700 84700 Total 69700 84700
Sol.) A Ltd.
Cash Flow Statement
for the year ended 2023 (in Rs. Lakhs)
Particulars Amt. (Rs.) Amt. (Rs.)
(1) CASH FLOW FROM OPERATING ACTIVITIES
Net Profit as per P&L A/c 2600
Add: General Reserve 3000
Provision for Tax 8000
Profit/Loss before Tax & Dividend 13600
Add: Non-operating Expenses
Goodwill Written Off 5500
Less: Non-operating Incomes -----
Operating Profit before Working Capital Changes 19100
Add: Decrease in Current Assets & Increase in Current Liabilities
Creditors 2800
Less: Increase in Current Assets & Decrease in Current Liabilities
Debtors (4000)
Bill Receivable (1000)
Stock (3200)
Bill Payable (400)
Cash from Operating Activities 13300
Less: Tax Paid (6000)
Net Cash from Operating Activities 7300
(2) CASH FLOW FROM INVESTING ACTIVITIES
Purchase of Plant (12000)
Purchase of Investments (1000)
Net Cash used in Investing Activities (13000)
(3) CASH FLOW FROM FINANCING ACTIVITIES
Issue of Equity Shares 10000
Redemption of 8%Preference Shares (5000)
Net Cash from Financing Activities 5000
Net Decrease in Cash & Cash Equivalents (1 + 2 + 3) (700)
Add: Cash & Cash Equivalents in the Beginning of the Year 2500
Cash & Cash Equivalents at the End of the Year 1800