Single Company Accounts Sandown December 2009
Revenue Cost of sales (246800) Distribution (17400) Administration(50500) Loan Interest(1000) Inv Income1300 Taxation(2100) Profit & Loss
Adjustments Property Inv Property26500 Brand Plant and Equipment Inventory38000 Receivables44500 Bank8000 Financial Position- Assets
Payables42900 CY Tax Deferred Tax5400 Equity50000 Option2000 Retained Earnings % Loan Note18440 Financial Position- Liabilities
Sales Revenue (1.2m x 3)/0.6= 6000 Defer 2 years = 4000 Dr Revenue Cr Short term liabilities 2000 Cr Long term liabilities 2000
Loan Note Convertible debt with equity and debt element ‘Correct’ annual interest is therefore 8% x = 1475 = 475 Dr Finance 475 Cr Loan 475
Brand Carrying value at 1/10/ = Therefore amortisation $3000pa Amortisation 1/10/08 – 31/3/09 = $1500 Carry value = $19500 Impairment $4500 Carrying value $15000 New life = 3 years Amortisation [15000/3]x 6/12= $2500
Revenue380000(4000) Cost of sales (246800)(1000) (1500) (4500) (2500) (9000) (265300) Distribution (17400) Administration(50500)12000(38500) Loan Interest(1000)(475)(1475) Inv Income Taxation(2100)(16200) 1500(16800) Profit & Loss
Adjustments Property (1000)54000 Inv Property Brand (4500) (1500) (2500) Plant and Equipment (9000)13500 Inventory38000 Receivables44500 Bank8000 Total Financial Position- Assets
Payables CY Tax16200 Deferred Tax5400(1500)3900 Equity50000 Option2000 Retained Earnings 33260(12000) % Loan Note Financial Position- Liabilities
Diluted EPS Diluted EPS shows shareholders what the EPS will be if all convertible instruments are converted In an extreme situation if a company has 1 ordinary share and a bond which converts to 2 ordinary shares the company owner will lose control on conversion. DEPS highlights the effect of the dilution Using note 3, for calculation purposes- The diluted EPS will add the after tax interest to the profit (as this will not be paid after conversion) The number of shares received on full conversion will be added to the number of shares The DEPS therefore assumes full conversion all year