Entertronics plc, are wholesalers of consumer electronics. Increased competition has meant that for a few years profits have been very low and the company has adopted a policy of no dividend payments.
Their accounting year ends on September 30th, and they have extracted the following balances from the company’s books of account. There is a number of closing adjustments which must be taken into account before drafting the final financial statements.
You have been employed to assist in the preparation of the financial statements from the trial balance provided and the additional information concerning the required adjustments.
ENTERTRONICS LIMITED: TRIAL BALANCE at September 30th, 20X7
Assets and Liabilities, Capital Expenses and Income
Debit £,000 Credit £,000
Sales Sales returns to Entertronics Purchases Purchases returns to suppliers Opening inventories of merchandise 30/09/06 Trade receivables Trade payables Cash in bank Long-term loan Discounts allowed to customers Carriage inwards Business premises – at cost Motor vehicles – at net book amount Equipment – at cost Equipment - accumulated depreciation Wages Electricity Telephone Insurance Rent Business rates Other operating costs Share capital Retained earnings
8,000 100,000
6,500 12,000
1,800
300 250 18,000 7,500 3,600
20,000 825 325 225 1,250 1,000 5,000 145,000
1,800
13,000
6,600
2,100
12,000 6,075
186,575 186,575
Additional information 1. Closing Inventory of merchandise at September 30th, 20X7 is valued at cost £7,000,000. 2. Depreciation on equipment for 20X7 is calculated at 25% on cost per annum. 3. Depreciation on the motor van is calculated at 33% of net book value (cost less depreciation) per annum. 4. Entertronics owes £175,000 for the telephone and £1,225,000 for electricity. 5. Expenses include £100,000 for insurance and £1,000,000 for rent both paid a year in advance on January 1, 20X7. 6. In line with recent policy, no dividends have been paid or are proposed 7. Provide for tax calculated at 25% of net profit.
You are required to prepare Entertronics’s income statement for the year ended September 30th, 20X7 and balance sheet at that date in appropriate format for publication.