Model: Common transactions (Bills and debtorsand creditors) H Ltd. acquired 4,000 equity shares of S Ltd. on 31 March 2010. The following are the balance sheets of the two companies as at 31 March 2011:

Liabilities

H Ltd.
Rs.

S Ltd.
Rs.

Assets

H Ltd.
Rs.

S Ltd.
Rs.

Equity Shares of Rs.100

10,00,000

5,00,000

Land & Buildings

2,50,000

1,50,000

Each

General Reserves 31

2,00,000

1,00,000

Plant & Machinery

2,50,000

3,00,00

March-10

Stock

75,000

50,000

Profit & Loss A/c

50,000

30,000

Sundry Debtors

50,000

60,00

31 March, 2010

Profit for the Year

1,00,000

40,000

Investment in Shares of

5,00,000

2010-11

S Ltd

Sundry Creditors

50,000

50,000

Bills Receivable

40,000

5,000

Bills Payable

15,000

5,000

Cash & Bank

2,50,000

1,60,000

14,15,000

7,25,000

14,15,000

7,25,000

  1. Bills receivable of H Ltd include Rs.5000 accepted by S Ltd.
  2. Sundry debtors of H Ltd include Rs.25,000 due from S Ltd.

Prepare a consolidated balance sheet of H Ltd. and its subsidiary S Ltd.