KEMBAR78
Colmar Ltd Cash Flow Statement | PDF | Cash Flow Statement | Expense
Scribd
Upload
279 views2 pages

Colmar Ltd Cash Flow Statement

Colmar Ltd's financial statements for the previous and current year are presented, including the income statement and statement of financial position. The statement of cash flows for the current year is then required. It shows an operating profit of £31,000 for the current year. Non-cash expenses include £36,000 of depreciation. Cash generated from operations is adjusted for changes in working capital items. The statement also accounts for interest and tax payments, dividend paid, capital expenditures, and changes in debt.

Uploaded by

aminah
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
279 views2 pages

Colmar Ltd Cash Flow Statement

Colmar Ltd's financial statements for the previous and current year are presented, including the income statement and statement of financial position. The statement of cash flows for the current year is then required. It shows an operating profit of £31,000 for the current year. Non-cash expenses include £36,000 of depreciation. Cash generated from operations is adjusted for changes in working capital items. The statement also accounts for interest and tax payments, dividend paid, capital expenditures, and changes in debt.

Uploaded by

aminah
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Accounting :An Introduction (5th ed) McLaney and Atrill

The Statement of Cash Flows


The following are the financial statements of Colmar Ltd for last year and this year:

Income statement for the year ended 31 December:


last year this year
£000 £000
Sales revenue 499 602
Cost of sales (335) (423)
Gross profit 164 179
Operating expenses (127) (148)
Operating profit 37 31
Interest payable (13) (22)
Profit before taxation 24 9
Taxation (8) (4)
Profit for the year 16 5

Statement of Financial Position as at 31 December:


last year this year
£000 £000 £000 £000
Non-current assets 110 125

Current assets
Inventories 68 83
Trade receivables 80 96
Cash 6 154 2 181
Total assets 264 306

Equity
Ordinary shares of £0.50 each 13 13
Capital reserves 33 33
Retained profit 84 130 84 130
Non-current liabilities
Borrowings - Loan notes 55 60
Current liabilities
Trade payables 75 114
Taxation 4 79 2 116
Total equity and liabilities 264 306

[Included in operating expenses are the following depreciation charges:

Last year £32,000


This year £36,000

There were no disposals of non-current assets in either year. ]

Dividends were paid of £6,000 and £5,000 during last year and this year respectively.

1
Required:
Prepare a Statement of Cash Flows for this year. Show workings.

Colmar Ltd

Statement of Cash Flows for the year ended 31 December this year
£000 £000
Cash flows from operating activities
Profit before taxation (after interest)
Adjustments for (add back):
Depreciation
Interest expense

Increase in trade receivables


Increase in trade payables
Increase in inventories
Cash generated from operations
Deduct:
Interest paid
Taxation paid ( show working)
Dividend paid
Net cash from operating activities

Cash flows from investing activities


Payments to acquire tangible non-current assets
(show working)
Net cash used in investing activities

Cash flows from financing activities


Issue of loan notes

Net cash from financing activities


Net increase in cash and cash equivalents

Cash and cash equivalents at 1 January this year


Cash and cash equivalents at 31 December this year

You might also like