Activity 2 - Alaska Company - ADEVA, MKA

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

ALASKA COMPANY

Statement of Financial Position


December 31, 2019

Assets

Current assets: Note:


Cash and cash equivalents 1 780,000 780,000
Trade and other receivables 2 640,000 640,000
Inventories 1,300,000 1,300,000
Prepaid expenses 70,000 70,000
Total current asset 2,790,000
Non-current asset:
Property, plant, and equipment 3 5,300,000 5,300,000
Long-term investments 4 1,310,000 1,310,000
Intangible asset 5 3,350,000 3,350,000
Other non-current asset 6 150,000 150,000
Total non-current asset 10,110,000
Total assets 12,900,000

Liabilities and Shareholder's Equity

Current liabilities:
Trade and other payables 7 1,000,000
Non-current liabilities:
Bonds payable 5,000,000
Premium on bonds payable 1,000,000
Total non-current liabilities 6,000,000
Shareholder's equity:
Share capital 8 7,000,000
Reserves 9 700,000
Retained Earnings (deficit) -1,800,000
Total shareholder's equity 5,900,000
Total liabilities and shareholder's equity 12,900,000
Note 1: Cash and Cash Equivalents

Cash and cash equivalents 500,000


Financial Assets held for Trading 280,000
Total 780,000

Note 2: Trade and other receivables

Accounts Receivables 400,000


Allowance for doubtful accounts -20,000
Notes Receivables 250,000
Accrued Interest on Notes receivable 10,000
Total 640,000

Note 3: Property, Plant, and Equipment

Cost Accumulated Depreciation Book Vaue


Land 1,500,000 1,500,000
Building 5,000,000 -2,000,000 3,000,000
Equipment 1,000,000 -200,000 800,000
Total 7,500,000 -2,200,000 5,300,000

Note 4: Long-term Investments

Land held for speculation 500,000


Sinking Fund 400,000
Preference Share Redemption Fund 350,000
Cash Surrender Value 60,000
Total 1,310,000

Note 5: Intangible asset

Computer software 3,250,000


Lease Rights 100,000
Total 3,350,000

Note 6: Other non-current asset

Advances to Officer- not currently collectible 100,000


Long -Term refundable deposit 50,000
Total 150,000

Note 7: Trade and other payables


Accounts Payable 400,000
Notes Payable 300,000
Unearned Rent Income 40,000
SSS Payable 10,000
Accrued salaries 100,000
Dividends payable 120,000
Withholding Tax Payable 30,000
Total 1,000,000

Notes 8: Share Capital

Preference Share Capital 2,000,000


Ordinary Share Capital 5,000,000
Total 7,000,000

Note 9: Reserves

Share premium- preference 500,000


Share premium- ordinary 200,000
Total 700,000

You might also like