Akamata Nigeria Limited is a manufacturing company. Its finished products are stored in a nearby warehouse until ordered by the customers. Akamata Nigeria Limited has performed very well in the past, but has been in financial difficulties in recent months due to removal of petroleum subsidies and floating of exchange rate by the Federal Government of Nigeria. The company has been re-organising the business to improve its performance. The trial balance of Akamata Nigeria Limited at March 31, 2023 was as follows: N’000 N’000 Revenue 624,500 Cost of goods manufactured (excluding depreciation) 470,000 Distribution costs 45,300 Administrative expenses 80,100 Restructuring costs 605 Interest received 6,000 Loan notes interest paid 3,195 Land and building (including land N100,000,000) 251,500 Plant and equipment 18,600 Accum. depreciation at March 31, 2022: Buildings 30,300 Plant and equipment 8,350 Investment properties (at market value) 120,000 Inventories at March 31, 2022 24,260 Trade receivables 46,650 Cash and bank 5,950 Ordinary share capital of N1 each (fully paid) 100,000 Share premium 2,150 Revaluation surplus 15,625 Retained earnings at March 31, 2022 140,385 Ordinary dividend paid 5,000 7% loan notes (2027) 91,250 Trade payables 40,600 Proceeds of shares issued _________ 12,000 1,071,160 1,071,160 4 Additional information: i. The property, plant and equipment are being depreciated as follow: Building 5% per annum on straight line basis. Plant and equipment 25% per annum on reducing balance basis. Depreciation of buildings is considered as administrative cost while depreciation on plant and equipment should be treated as cost of sales. ii. On March 31, 2023 the land was revalued to N120, 000,000. iii. Income tax for the year to March 31, 2023 is estimated at N4, 880,000 (ignore deferred tax). iv. The closing inventories at March 31, 2023 were N25,900,000. An inspection of the finished good showed that a production machine had been set up incorrectly and that several production batches, which had cost N250,000 to manufacture had wrong packaging. The goods cannot be sold in this condition but could be repacked at an additional cost of N100,000. They could then be sold for N275, 000. The wrongly packed goods were included in the closing inventories at their cost of N250,000. v. The 7% loan notes are 10-year loan due for repayment by March 31, 2027. Interest on these loan notes need to be accrued for the six (6) months to March 31, 2023. vi. The restructuring cost in the trial balance represents the cost of a major restructuring of the company to improve competitiveness and future profitability. vii. No fair-value adjustments were necessary to the investment properties during the period. viii. During the year, the company issued 10 million new ordinary shares for cash at N1.20 per share. The proceeds have been recorded as ’proceeds of share issue’. You are Required:
To prepare the statement of profit or loss and other comprehensive income and statement of changes in equity for the year ended March 31, 2023.
To prepare statement of financial position as at March 31, 2023.
You are the chief accountant of Akamata Nigeria Limited. A new managing director (MD) with strong domineering character has recently been appointed by your company. The managing director has decided that Akamata Nigeria Limited should be listed on Nigerian Exchange Limited (NGX) in the next few months. The MD has demanded that you should revise the last financial statement prepared by you and also prepare a six-month forecast financial statement that will be very 5 attractive and acceptable to the exchange, and where necessary you should play down on relevant accounting standards and Nigerian Exchange rules and regulations.
Revise this question
IAS 2: inventories › Measurement: lower of cost and net realisable valueIAS 32 and IFRS 7: presentation and disclosure, including share issues › Accounting for share issuesIAS 1 (ii): profit or loss and OCI, changes in equity and notes › Other comprehensive incomeCompany financial statements from a trial balance (i): technique and adjustments › The straightforward adjustmentsSuggested answer
a. Akamata Nigeria Limited Statement of profit or loss and other comprehensive income for the year ended March 31, 2023
Note N'000 Revenue 624,500 Cost of sales 1(b) (470,998) Gross profit 153,502 Administrative expenses 2 (87,675) Distribution cost (45,300) Restructuring cost (605) Operating profit 19,922 Interest received 6,000 Interest expense 3 (6,388) Profit before taxation 19,534 Income tax expense (4,880) Profit for the year 14,654 Other Comprehensive Income: Gain on revaluation of land (120,000 – 100,000) 20,000 Total comprehensive income 34,654 Akamata Nigeria Limited Statement of changes in equity for the year ended March 31, 2023 Ordinary share Share premium Revaluation surplus Retained earnings TOTAL N'000 N'000 N'000 N'000 N'000 Balance b/f 100,000 2,150 15,625 140,385 258,160 Profit for the year - - - 14,654 14,654 Issue of shares 10,000 2,000 - - 12,000 Gain on revaluation - - 20,000 - 20,000 Dividend paid _______ _______ ______ (5,000) (5,000) Balance to SOFP 110,000 4,150__ 35,625 150,039 299,814 12
Notes to the accounts Wk1: (a) Valuation of closing inventories N'000 N'000 N'000 Balance b/f 25,900 Less: Written down: Cost 250 Net realisable value: Expected selling price 275 Further cost to enable sales (100) 175 Amount written down 75 Balance c/f (SOFP) 25,825 Wk1 (b): Cost of sales N'000 Opening inventories 24,260 Cost of goods manufactured 470,000 Closing inventories (WKI) (25,825) Depreciation on P/Equip (25% x 10,250,000) 2,563 SOPL 470,998 Wk 2: Administrative expenses N'000 Balance b/f 80,100 Depreciation on building 7,575 SOPL 87,675 Wk 3: Interest expense N'000 Balance b/f 3,195 Accrued interest (91,250,000 x 7% x 6/12) 3,194 SOPL 6,389 13
b. Akamata Nigeria Limited Statement of financial position as at March 31, 2023 Non-current assets: Note N'000 Property, plant and equipment (PPE) 4 241,313 Investment properties (at market value) 120,000 Total non-current assets 361,313 Current assets: Inventory 1(a) 25,825 Trade receivables 46,650 Cash and bank 5,950 Total current assets 78,425 Total assets 439,738 Equity and liabilities: Equity: Ordinary shares of N1 each 110,000 Share premium 4,150 Revaluation reserves on land 35,625 Retained earnings 150,039 Total equity 299,814 Non-current liabilities: 7% Loan notes (repayable in 2027) 91,250 Current liabilities: Trade payables 40,600 Accrued interest expenses 3 3,194 Current tax payables 4,880 Total current liabilities 48,674 Total liabilities 139,924 Total equity and liabilities 439,738 Wk 4 Schedule of movement in PPE for the year ended March 31, 2023 Land Building P/Equip Total Cost/valuation N’000 N’000 N’000 N’000 Balance b/f 100,000 151,500 18,600 270,100 Revaluation 20,000 _______ ______ 20,000 Balance c/f 120,000 151,500 18,600 290,100 Acc. depreciation: Bal b/f - 30,300 8,350 38,650 Current year charges ____-___ 7,575 2,563 10,138 Balance c/f ____-___ 37,875 10,913 48,788 Carrying amount: Balance c/f 120,000 113,625 7,688 241,313 Balance b/f 100,000 121,200 10,250 231,450 14 Wk 5 Share issued; Since the proceeds were recorded separately in the trial balance. This requires a transfer to the appropriate accounts as follow; N’000 N’000 DR. Proceeds of shares 12,000 CR. Share capital (N10,000 x N1) 10,000 CR. Share premium (10,000 x N0.20) ________ 2,000 12,000 12,000 Motivating factors The following are some of the factors that may motivate the managing director to act unethically:
• The desire for personal gain: The MD maybe motivated to try to impress the board of directors that, he is a performing director;
• The pressure to meet certain goals or targets: It is possible that during the interview for his employment by Akamata Nig. Ltd he has promised the panel that he will ensure, the company is registered with NGX within a short period of time;
• A lack of awareness of the consequences of his actions; and
• Outright lack of ethical values: The MD may be planning to acquire controlling interest at a price which is not at arm’s length. Actions to consider
i. The MD should be made aware of the issues involved, including the potential professional and legal issues. The requirement of the relevant accounting standards should also be explained to him. ii. It may be appropriate to discuss and explain the situation with other members of the board of directors and seek their opinions. They may be able to add support to convince the MD that rules and regulations should not be bent to achieve the registration of the company with NGX. iii. If the MD continues to dominate and exert influence to force his way through, then it would be appropriate to consider the ethical implications of such action. iv. The MD could also be advised to do the right thing even if it involves extending or delaying the registration to ensure all the conditions are met without bending the rules and regulations. v. The approach of the MD may also raise concern about his ethical approach to other business areas other than financial reporting. The ultimate domineering approach of the MD may even lead to conclusion by the accountant to look for other employment. 15
Examiner’s report The question tests candidates’ knowledge of the preparation of statement of profit or loss and other comprehensive income as well as statement of changes in equity in part a, while parts b and c require preparation of statement of financial position and application of ethical issues respectively. Majority of the candidates attempted the question and performance was average. The common pitfalls include:
• Inability to correctly determine the value of closing inventory and calculate the cost of sales.
• Some candidates could not prepare the schedule of movement of property, plant and equipment.
• While others could not clearly state the motivating factors for the ethical pressure mounted by the MD of Akamata Nigeria Ltd. and actions to be considered as result of the pressure. Candidates are advised to pay more attention to this area of the syllabus particularly as it relates to the application of relevant accounting standards required for the preparation of final accounts of limited liability companies. Efforts should also be made to get familiar with the principles and application of ethical issues in financial reporting. 16
Marking guide Marks Marks a. Presentation of statement of profit or loss and other comprehensive income:
• Correct title of the statement ¼
• Stating the revenue ¼
• Determination of cost of sales 23/4
• Stating the gross profit ¼
• Determination of admin expenses 1
• Determination of interest expense 11/2
• Determination of profit before taxation 11/4
• Stating income tax expense ¼
• Stating profit for the year ¼
• Determination of total Comprehensive income 1 Presentation of statement of changes in equity:
• Correct title of statement ¼
• Determination of ordinary share capital 1
• Determination of share premium 1
• Calculation of revaluation surplus 1
• Determination of retained earnings 11/4
• Determination of total equity 13/4 15
b. Presentation of statement of financial position
• Correct title of the statement ¼
• Determination of non-current assets 51/2
• Determination of current assets 1
• Stating total assets ¼
• Determination of equity 11/4
• Stating non-current liabilities ¼
• Determination of current liabilities 1
• Determination of total equity and liabilities ½ 10
c. Identification of motivating factors and actions to be considered for unethical pressure
• Identifying any two motivating factors 2
• Stating any three correct actions to be considered 3 5 Total 30 17