On 1 March 2016 Sunshine Ltd acquired 80% of the issued share capital of Macbeth Ltd for consideration of £444,000. The following information has been extracted from the statement of financial position of Macbeth Ltd on the date of acquisition:
Share capital Share Premium Retained profits
£ 200,000
80,000 74,000
The following information is available:
(1) Included in Macbeth Ltd’s statement of financial position on the date of acquisition was land at cost of £35,000. Land is not depreciable. The fair value of the land on 1 March 2016 was estimated to be £40,000.
(2) The retained profits of Macbeth Ltd at 31 December 2019 were £120,000.
(3) At the end of 2019 directors estimated that goodwill had been impaired by £6,800. Share capital and share premium of Macbeth Ltd have remained the same since the date of acquisition.
REQUIRED:
Calculate Goodwill and Non-Controlling Interest to be included in the consolidated statement of financial position of Sunshine Ltd at 31 December 2019.
Date of acquisition of 80% Macbeth ltd by sunshine ltd,: 1March,2019.
Purchase consideration= £444000
Calculation of identifiable net assets acquired:
200000+80000+74000+5k=£359k
Calculation of non controlling interest based on protonated basis in net assets:
£359k*0.2= £71.8k
Calculation of good will
Consideration=£ 444k
Add:NCI = £71.8k
less: identifiable net assets= (£359k)
Goodwill= £156.8
Particular | DOA | Change | Date of consolidation |
Share capital and share premium | 280000 |
- |
280000 |
Retained profit | 74000 | 46000 | 120000 |
Sunshine's share of profits@80%= £36800
Non controlling interest share in profits= £9200
Goodwill after impairment will be : £156800-6800= £150000 to be recognised in consolidated financial statements on 31dec,2019
Get Answers For Free
Most questions answered within 1 hours.