The trial balance of Abrakadabra Limited at 31 March 2024 was as follows:
Abrakadabra Limited Trial Balance at 31 March 2024 |
| Debit $ | Credit $ |
Revenue | | 166 000 |
Inventory at 1 April 2023 | 6 820 | |
Purchases | 65 900 | |
Rent and insurance | 10 280 | |
Wages | 25 850 | |
Operating expenses | 9 600 | |
Fittings at cost | 250 000 | |
Provision for depreciation of fittings | | 75 000 |
Trade receivables | 14 400 | |
Bank | 14 965 | |
Trade payables | | 8 415 |
4% Debenture (repayable in 10 years) | | 46 000 |
Ordinary share capital | | 80 000 |
Retained earnings | | 28 000 |
Dividends paid on ordinary shares | 5 600 | |
| 403 415 | 403 415 |
Additional information:
Inventory at 31 March 2024 was valued at $7 080
Depreciation on fittings is to be charged at 20% method per annum using the reducing balance
Rent includes a payment of $2 700 for the 3 months from 1 March 2024 to 31 May 2024
Accrued wages at 31 March 2024 were $4 550
No debenture interest has been paid for the year ended 31 March 2024
No dividends were outstanding at 31 March 2024
$2 200 of the retained earnings is to be transferred to a general reserve on 31 March 2024
Prepare the income statement for Abrakadabra Limited for the year ended 31 March 2024.
Answer:
Abrakadabra Limited Trial Balance at 31 March 2024 |
| Debit $ | Credit $ | Income Statement? |
Revenue | | 166 000 | IS |
Inventory at 1 April 2023 | 6 820 | | IS |
Purchases | 65 900 | | IS |
Rent and insurance | 10 280 | | IS |
Wages | 25 850 | | IS |
Operating expenses | 9 600 | | IS |
Fittings at cost | 250 000 | | |
Provision for depreciation of fittings | | 75 000 | |
Trade receivables | 14 400 | | |
Bank | 14 965 | | |
Trade payables | | 8 415 | |
4% Debenture (repayable in 10 years) | | 46 000 | |
Ordinary share capital | | 80 000 | |
Retained earnings | | 28 000 | |
Dividends paid on ordinary shares | 5 600 | | |
| 403 415 | 403 415 | |
Deal with the additional notes and identify how they affect the income statement
Item 1 - The closing inventory will be subtracted as part of the cost of sales
Item 2 - Find the year's depreciation charge
$250 000 - $75 000 = $175 000
20% × $175 000 = $35 000
Item 3 - Subtract the prepaid rent from the balance
$2 700 ÷ 3 = $900
$900 × 2 = $1 800
$10 280 - $1 800 = $8 480
Item 4 - Add the accrued wages to the balance
$25 850 + $4 550 = $30 400
Item 5 - Calculate the debenture interest
4% × $46 000 = $1 840
Item 6 - Dividends for ordinary shares do not affect the income statement
Item 7 - Transferring money to the general reserve does not affect the income statement
Abrakadabra Limited Income Statement for the year ended 31 March 2024 |
| $ | $ |
Revenue | | 166 000 |
Less: Cost of sales | | |
Opening inventory | 6 820 | |
Purchases | 65 900 | |
| 72 720 | |
Less: closing inventory | 7 080 | 65 640 |
Gross profit | | 100,360 |
Less: Expenses | | |
Rent and insurance | 8 480 | |
Wages | 30 400 | |
Operating expenses | 9 600 | |
Depreciation of fittings | 35 000 | 83 480 |
Profit from operations | | 16 880 |
Debenture interest | | 1 840 |
Profit for the year | | 15 040 |