Howard plc acquired 2 100 000 ordinary shares of Kroner 1 in Pau Ltd on 1 January 1985 when the reserves of Pau Ltd were Kr1 500 000 and the exchange rate was Kr10 to £1. Goodwill was eliminated against the consolidated reserves on 31 December 1985.
The profit and loss accounts of Howard plc and Pau Ltd for the year ended 31 December 1992 were as follows:
|
Howard |
Pau |
|
|
£000 |
Kr000 |
|
|
Turnover |
9225 |
94500 |
|
Cost of sales |
6027 |
63000 |
|
Gross profit |
3198 |
31500 |
|
Distribution cost |
1290 |
7550 |
|
Administrative expenses |
1469 |
2520 |
|
Depreciation |
191 |
2100 |
|
248 |
19330 |
|
|
Dividends from subsidiary |
315 |
|
|
563 |
19330 |
|
|
Tax |
195 |
7570 |
|
Profit on ordinary activities after tax |
368 |
11760 |
|
Dividends paid 30.6.92 |
183 |
4200 |
|
Retained profit for the year |
185 |
7560 |
|
The balance sheets of Howard plc and Pau Ltd as at 31 December 1992 were as follows: |
||
|
Howard |
Pau |
|
|
£000 |
Kr000 |
|
|
Fixed assets |
||
|
Tangible assets |
1765 |
38500 |
|
Investment in Pau Ltd |
305 |
|
|
Current assets |
||
|
Stock |
2245 |
2245 |
|
Debtors |
615 |
615 |
|
Cash |
156 |
156 |
|
3016 |
3016 |
|
|
Current liabilities |
||
|
Trade creditors |
(2245) |
(4375) |
|
Creditors falling due after more than 1 year |
||
|
Loan |
(1230) |
(8680) |
|
1611 |
40320 |
|
|
Capital and reserves |
||
|
Share capital in £1 ordinary shares |
600 |
|
|
Share capital in Kr 1 ordinary shares |
3500 |
|
|
Profit and loss account |
1011 |
36820 |
|
1611 |
40320 |
|
The tangible assets of Pau Ltd were acquired 1 January 1985 and are stated at cost less depreciation.
Stocks represent six months’ purchases and at 31 December 1991 the stock held by Pau Ltd amounted to Kr4760000.
Exchange rates have been as follows:
|
Kroner to £1 |
|
|
1 January 1985 |
10 |
|
30 June 1991 |
10.5 |
|
30 September 1991 |
10 |
|
31 December 1991 |
9.5 |
|
Average for 1992 |
8 |
|
30 June 1992 |
8 |
|
30 September 1992 |
7.5 |
|
31 December 1992 |
7 |
In determining the appropriate method of currency translation, it is established that the trade of Pau Ltd is more dependent on the economic environment of the investing company’s currency than on that of its own reporting currency.
Required
(a) Explain briefly how it would be established that the trade of Pau Ltd is more dependent on the economic environment of the investing company’s currency than on that of its own reporting currency.
(b) Prepare the consolidated profit and loss account for the year ended 31 December 1992 and a balance sheet as at that date, using the temporal method of translation.
(c) Calculate the amount to be included in the consolidated balance sheet of the Howard Group as at 31 December 1992 if Howard plc had sold goods to Pau Ltd on 30 September 1992 for £14 000 which had cost £10 000 and which remained unsold at 31 December 1992 using:
(i) the closing rate method;
(ii) the temporal method.