Loading Tutorstips...
✦ FREE LEARNING — CLASS 11 & 12 — CBSE · PSEB — ACCOUNTS · ECONOMICS · BST ✦
Question 53 Chapter 8 -Unimax Publication Class 12 Part 2 - 2021
53. From the following particular, prepare cash Flow Statement:
| Particulars | 2022 | 2021 |
| Equity & Liabilities | ||
| 1.Shareholders’ Funds | ||
| (a)share capital (note 1) | 5,00,000 | 5,50,000 |
| (b) reserves and surplus (note 2) | 1,28,000 | 70,000 |
| (2) non-current liabilities | ||
| Trade payables | 99,000 | 75,000 |
| Other current liabilities (bank overdraft) | 23,000 | 13,000 |
| Short-term provisions (note 3) | 1,00,000 | 82,000 |
| Total | 8,50,000 | 6,90,000 |
| ii. assets | ||
| (1) non-current assets | ||
| Tangible fixed assets (net) | 3,70,000 | 2,80,000 |
| Tangible assets (goodwill) | 90,000 | 1,15,000 |
| (2) current assets | ||
| Current investments | 10,000 | 15,000 |
| Cash & cash equivalents | 41,000 | 23,000 |
| Other current assets | 3,39,000 | 2,57,000 |
| Total | 8,50,000 | 6,90,000 |
NOTE 1: SHARE CAPITAL
| Particulars | 31.03.2022 | 31.03.2021 | |
|---|---|---|---|
| Equity Share Capital | 4,00,000 | 3,00,000 | |
| 15% Preference Share Capital | 1,00,000 | 1,50,000 | |
| 5,00,000 | 5,50,000 | ||
Note 2: short- term provisions
| Particulars | 31.03.2022 | 31.03.2021 | |
|---|---|---|---|
| Provision for tax | 1,00,000 | 82,000 | |
| 1,00,000 | 82,000 | ||
Additional information: a machine costing 50,000 (depreciation provided thereon 30,000) was sold for 10,000. depreciation charged during the year was 20,000. Interim dividend paid, 20,000 paid, income-tax, 35,000 paid.
| Particulars | 2022 | 2021 |
|---|---|---|
| I. Cash Flow from Operating Activities | ||
| A. Net Profit before tax | 1,43,000 | |
| B. Adjustments for Non- Cash and Non-Operating items: | ||
| Deprecation on Fixed Assets | 20,000 | |
| Loss on Sale of Machinery | 10,000 | |
| Goodwill amortized | 25,000 | 55,000 |
| C. operating profit before working capital changes | 1,98,500 | |
| D. changes in current assets & current liabilities: | ||
| Increase in trade payables | 24,000 | |
| Increase in other current assets | (82,000) | (58,000) |
| E. net cash flow from operating activities before tax | 1,40,500 | |
| F. less: tax paid | (35,000) | |
| G. net cash inflow from operating activities after tax | 1,05,500 | |
| II. cash flow from investing activities. | ||
| Sale of machinery | 10,000 | |
| Purchase of fixed assets | (1,30,000) | |
| Net cash used in investing activities | (1,20,000) | |
| III. Cash flow from financing activities: | ||
| Increase bank overdraft | 10,000 | |
| Issue of share capital (1,00,000 + 10,000) | 1,10,000 | |
| Interim dividend paid on equity shares | (20,000) | |
| Redemption of preference shares | (50,000) | |
| Dividend on preference share | (22,500) | |
| Net cash used in financing activities | 27,500 | |
| IV. net increase in cash and cash equivalents (I + II +III) | 13,000 | |
| V. Opening cash and cash equivalents (23,000 – 15,000) | 38,000 | |
| VI. closing cash and cash equivalents (41,000 – 10,000) | 51,000 |
Working notes:
| Particulars | ₹ | Particulars | ₹ |
|---|---|---|---|
| To balance b/d | 35,000 | By depreciation a/c. | 20,000 |
| To bank a/c (purchase) (b. f) | 1,30,000 | By bank a/c (sale) | 10,000 |
| By P&L a/c (loss) | 10,000 | ||
| By balance c/d | 3,70,000 | ||
| 4,10,000 | 4,10,000 |
Accounting & Commerce Educator
Sarbjit Singh holds a B.Com and M.Com degree and has over 12 years of teaching experience in double entry bookkeeping, financial accounting, and business studies.
This guide covers "Question 53 Chapter 8 -Unimax Publication Class 12 Part 2 - 2021", focusing on key definitions, step-by-step concepts, applications, and revision guidelines relevant to Unimax Class 12 Part 1 - 2021.
It is primarily curated for Class 11 and Class 12 high school commerce, accounting, and economics students, as well as aspirants preparing for board exams or CA Foundation.
You can take our custom-built interactive practice quiz directly on this page to test your understanding of "Question 53 Chapter 8 -Unimax Publication Class 12 Part 2 - 2021" instantly.
