90.2K

Verified Solution

Link Copied!

Extracts Income Statements and Balance Sheets	2017	2018	2019
Sales	3,840	5,760	8,448
Cost of Sales	1,920	2,688	5,608
Distribution costs	384	462	676
Administrative expenses	1095	1,268	1,260
Interest expense (paid)	135	192	576
Taxation	76	268	150
Retained Profit	115	652	128
Fixed assets at cost	1,765	2,285	4,915
Accumulated depreciation	192	422	1,690
Closing Inventory at cost	154	346	752
Trade receivables	384	961	1,589
Prepayments	55	192	230
Overdraft	176	211	2,262
Trade payables	190	308	624
Accruals	155	384	576
Taxation payable	76	268	150
Debentures	640	385	250
Ordinary share capital 1	775	1000	1000
Retained earnings/Reserves	154	806	934

Looking at above, can you fill the below?

Thank you in advance.

Item	Year 2018	Year 2019
Net Profit	1,150
+Depreciation
+Interest Expense
-Increase in Inventory
-Increase in Debtors
-Increase in Prepayments
+Increase in Creditors
+Accruals rise
-Interest Paid
-Tax Paid
-Dividends Paid
Net Cash Flow (Operating Act.)
Net Cash Flow (Investing Act.)
Net Cash Flow (Financing Act.)
Net Cash Increase
Opening Balance
Closing Balance

Answer & Explanation Solved by verified expert

See Answer