From the following Balance Sheet of Mishi Ltd. as at 31st March, 2019, prepare Cash Flow Statement:

ParticularsNote No.31st March, 2019
Amount (Rs.)
31st March, 2018
Amount (Rs.)
I. EQUITY AND LIABILITIES
1. Shareholders’ Funds
(a) Share Capital16,00,00012,00,000
(b) Reserves and Surplus16,60,0004,40,000
2. Non-Current Liabilities
  Long-term Borrowings (10% Debentures)3,20,0002,00,000
3. Current Liabilities
(a) Short-term Borrowing (Bank Loan)80,0001,10,000
(b) Trade Payables1,50,0001,80,000
Total      28,10,00021,30,000
II. ASSETS
1. Non-Current Assets
 (a) Fixed Assets−Tangible219,00,00012,10,000
 (b) Non-Current Investments2,70,0002,00,000
2. Current Assets
  (a) Current Investments1,60,00080,000
  (b) Trade Receivables1,80,0004,00,000
  (c) Cash and Cash Equivalents33,00,0002,40,000
Total28,10,00021,30,000

Notes to Accounts

Particulars31st March, 2019
Amount (Rs.)
31st March, 2018
Amount (Rs.)
1. Reserves and Surplus :
Securities Premium Reserve20,000
General Reserve3,00,0002,40,000
Surplus i.e., Balance in the Statement of Profit and Loss3,40,0002,00,000
 6,60,0004,40,000
2. Fixed Assets−Tangible
Machinery (Cost)21,40,00014,00,000
Less: Accumulated Depreciation2,40,0001,90,000
 19,00,00012,10,000
3. Cash and Cash Equivalents
Cash in Hand1,40,0001,10,000
Bank Balance1,60,0001,30,000
 3,00,0002,40,000

Additional Information :
(i) During the year, Machinery costing Rs. 1,40,000 (accumulated depreciation provided thereon Rs. 1,10,000) was sold for Rs. 20,000.
(ii) During the year, Non-current Investments costing Rs. 80,000 were sold at a profit of Rs. 16,000.

SOLUTION


Leave a Reply