ACCA SBR · Guided practice (Show me how)
Chapter 3: Basic group structures
Consolidated profit or loss and OCI - extracts
Chapter 3, Example 4 - Group SPLOCI (revision).
| $m | Varden | Mallow |
|---|---|---|
| Revenue | 1,645 | 1,280 |
| Cost of sales | (1,205) | (990) |
| Gross profit | 440 | 290 |
| Distribution costs | (100) | (70) |
| Administrative expenses | (90) | (50) |
| Profit before interest and tax | 250 | 170 |
| Finance costs | (55) | (30) |
| Profit before tax | 195 | 140 |
| Taxation | (35) | (28) |
| Profit for the year | 160 | 112 |
| Revaluation gain | 100 | 50 |
| Total comprehensive income | 260 | 162 |
The following information is relevant in the preparation of the group financial statements:
- On 1 July 2015, Varden acquired 80% of the equity shares of Mallow, a public limited company, for a cash consideration of $90 million. The fair value of the identifiable net assets acquired was $85 million and the fair value of the non-controlling interest was $25 million. The fair value of the net assets at acquisition was not materially different to their book value.
- On 1 January 2015 Varden acquired 25% of the equity shares of Sitara and exerted significant influence through its representation on the board of directors. Sitara's profits for the year were $100 million.
- It is the group policy to measure the non-controlling interest at acquisition at fair value.
- Goodwill has been impairment tested at year-end and found to have fallen in value by 20%. Goodwill impairments are recorded in administrative expenses.
- Varden sold goods to Mallow for $20 million at fair value following the acquisition.
- Mallow revalued its land and buildings at the year-end and recorded a revaluation surplus of $50 million through other comprehensive income.
- No dividends were declared by any company during the year. Assume that profits accrue evenly during the year.
All figures are in $m.
(a) Group revenue
Calculate the group revenue of the Varden group for the year ended 31 December 2015.
(b) Goodwill on Mallow
Calculate the goodwill on Mallow at 31 December 2015.
(c) Group admin expenses
Calculate the group administrative expenses for the year ended 31 December 2015.
(d) Group other comprehensive income
Calculate the group other comprehensive income for the year ended 31 December 2015.
(e) Share of profit of associate
Calculate the share of profit of associate for the year ended 31 December 2015.
(f) NCI in profit after tax
Calculate the profit after tax attributable to the non-controlling interest of Mallow for the year ended 31 December 2015.
Opening this exercise…
