Basic groups - Question (NCI @ FV method) 10 / 14

Basic groups - Question (NCI @ FV method)

 PS
Non-Current Asset500600
Investment in S120 
Current Assets100200
   
Share Capital100100
Reserves220400
   
Current Liabilities10050
Non-Current Liabilities300250

P acquired 80% S when S’s Reserves were 40.

At that date the FV of S’s NA was 150.

Difference is due to Land.

There have been no issues of shares since acquisition.

P uses the FV of NCI method at acquisition, and at acquisition the FV of NCI was 35. No impairment of goodwill.

Prepare the consolidated set of accounts.

Step 1: Prepare S’s Equity Table

 NowAt AcquisitionPost-Acquisition
Share Capital1001000
Retained Earnings40040360
Land10100
Total510150360

Now the extra 10 FV adjustment now must be added to the PPE when we come to do the SFP at the end.

Step 2: Goodwill

Consideration120
NCI35 (Given)
FV of Net Assets Acquired(150) from S’s Equity table
Goodwill5

Step 3: Do any adjustments in the question

: NONE

Step 4: NCI

NCI @ Acquisition35(given)
NCI % of S’s post acquisition profits72(20% x 360 (from S’s Equity table)
Impairment(0)(20% x 0)
NCI on the SFP107 

Step 5: Reserves

P220 
S288(80% x 360 (from S’s equity table))
Impairment(0)(80%  x 0)
 508 

Step 6: Prepare the final SFP (with all adjustments included)

 PSGroup
Non-Current Asset5006001,110 (including 10 from S’s equity table)
Investment in S120Goodwill5
Current Assets100200300
    
Share Capital100100100
Reserves220400508
NCI  107
    
Current Liabilities10050150
Non-Current Liabilities300250550
Audio Player
Current time00:00
00:00
Total duration00:00
Use Up/Down Arrow keys to increase or decrease volume.

We use cookies to help make our website better. We'll assume you're OK with this if you continue. You can change your Cookie Settings any time.

Cookie SettingsAccept