Page 403 - FR Integrated Workbook 2018-19

Answers

Example 2 cont.

Solution
Lobster Group statement of profit or loss for the year ended
31 December 20X5
$
Revenue (150 + 60 – 10) 200,000
Cost of sales (60 + 39 – 10 + 1.8(W1) + 2.25 (W2)) (93,050)
–––––––
Gross profit 106,950
Operating expenses (30 + 7.5 + 3) (40,500)
Finance costs (6 + 1.35) (7,350)
–––––––
Profit before tax 59,100
Income tax expense (12 + 2.4) (14,400)
–––––––
Profit for the year 44,700
–––––––
Profit for the year is attributable to:
Owners of parent (balancing figure) 44,025
Non-controlling interest (W3) 675
–––––––
44,700
–––––––
(W1) PUP
$10,000 × 60% × 30% 1,800
–––––––
(W2) Fair value depreciation
1 9
$15,000 × / 5 × / 12 2,250
–––––––
(W3) NCI
9
Crab profit for the year: 13,000 × / 12 9,750
PUP (W1) (1,800)
Fair value depreciation (W2) (2,250)
Impairment (3,000)
–––––––
Adjusted profit for the year 2,700 × 25% = 675
––––––– –––––––

397