The Balance Sheet of the H Ltd. and S Ltd. as on 31st March, 2011 are given below:

Balance Sheet

Liabilities  

H Ltd.

S Ltd.

Assets

H Ltd.

S Ltd.

 

Rs

Rs

 

Rs

Rs

 Share Capital:  

   

Sundry Assets

5,55,000

2,48,000

 Shares of  

   

Investments

   

 100 each  

6,00,000

2,00,000

Shares in S Ltd.

 

 

 Profit and Loss Account  

80,000

(at cost)

2,00,000

 Sundry Creditors  

75,000

48,000

     
 

7,55,000

2,48,000

 

7,55,000

2,48,000

Prepare the consolidated balance sheet of the holding company and its subsidiary as on 31st March, 2011.