On 1 January 2015, Star Ltd acquired 75% of the ordinary shares of Shine Ltd in Hong Kong to form Star-Shine Group (SSG). At that date the balance on the retained earnings of Shine Ltd was Hong Kong Dollars (HK$) 1,700,000. The non-controlling interest in Shine was measured as the proportionate share of the net assets of the subsidiary. No shares have been issued by Shine since acquisition. The summarised income statements and balance sheets of Star Ltd and Shine Ltd as at 31 December 2019 were as follows:
Income Statement for the year ended 31 December 2019
Star
Shine
GB£
HK$
Sales
37,422,000
9,504,000
Opening inventories
4,158,000
1,259,280
Purchases
20,790,000
5,346,000
Closing inventories
1,485,000
1,021,680
Cost of sales
23,463,000
5,583,600
Gross profit
13,959,000
3,920,400
Depreciation
2,376,000
712,800
Other expenses
629,640
237,600
Interest paid
415,800
118,800
Total expenses
3,421,440
1,069,200
Profit before tax
10,537,560
2,851,200
Taxation
2,673,000
Profit after tax
7,864,560
2,138,400
Balance Sheet as on 31 December 2019
Non-current assets
8,316,000
5,464,800
Investment in Shine Ltd
267300
-
Current assets:
Inventories
Trade receivables
3,593,700
1,306,800
Shine Ltd
85,950
Cash
653,400
47,520
Total current assets
5,818,050
Total Assets
14,401,350
7,840,800
Current liabilities:
Trade payables
3,564,000
Star Ltd
880,988
1,188,000
831,600
Total current liabilities
4,752,000
2,781,788
Debentures
2,970,000
950,400
Total assets less liabilities
6,679,350
4,108,612
Capital and reserves
Share capital
2,922,300
359,750
Retained earnings
3,757,050
3,748,862
The following further information is available:
At 1 January 2015 GB£ 1= HK$ 15.52
Average for the year ending 31 December 2019 GB£ 1= HK$ 10.05
At 31 December 2018/ 1 January 2019 GB£ 1= HK$ 9.92
At 31 December 2019 GB£ 1= HK$ 10.25
Already registered? Login
Not Account? Sign up
Enter your email address to reset your password
Back to Login? Click here