The following are the Statements of Financial Position of Achilles Limited and Troy Limited, as at 31 December 2021. The companies are major players in the automotive industry. Achilles Limited acquired 80% of the shares in Troy Limited on January 1, 2018 when the retained earnings balance was $264,000.
Troy Limited's acquisition consisted of a cash payment of $2,400,000 and a share exchange of 3 shares in Achilles Limited for every 4 shares acquired in Troy Limited. The market price for an Achilles Limited share at that date was $1.80. Only the cash payment related to the acquisition of Troy Limited has been recorded.
Achilles Limited Troy Limited $000 $000 $000|
$000
Non-Current Assets Property Equipment Less Depreciation Motor Vehicles Less Depreciation
7,200
4,800
10,700 2,400 2,300 230
1,880 800 1,200 400
8,300
1,080
2,070 17,570
800 6,680
Investments Troy Limited Current Assets Inventory Accounts receivable Bank & cash
2,400
1,240 900 450
620 740 [ 80 |
4,990 22,600
1,440] 8,120
EQUITY & LIABILITIES $1 Ordinary shares
15,000
5,000
Retained earnings
3,200
1,170
Non-Current Liabilities 4% Debentures Current Liabilities Trade Payables Taxation
3,500
1,500
780 80
390 60
860 22,560
450] $8,120]
Page ...o....
QUESTION 1 (continued)
Additional Information:
At the date of the acquisition, Achilles Limited conducted a fair value exercise which revealed that property owned by Troy Limited was $800,000 below the carrying value. However, to date no adjustments were made.
At December 31, 2021, goodwill was impaired by $2,000,000.
During the year, Achilles Limited sold goods to Troy Limited for $150,000 after charging a mark-up of 50%. At 31 December 2021, 80% of the goods remained unsold.
Troy's current account balance with Achilles at 31 December 2021 was $28,000, which did not agree with Achilles' equivalent receivables due to a payment of $10,000 made by Troy Limited on 27 December 2021, which was not received by Achilles Limited until 3 March 2022.
Non-Controlling Interest in Troy Limited should be valued at $1.50 per share at the acquisition date.
On 1 October 2021, Troy Limited transferred equipment to Achilles Limited at a price of $50,000 after adding a mark-up of 25%. Achilles Limited depreciated the asset at 10% per annum on cost (on a monthly basis).
Required:
1. Prepare the Consolidated Balance Sheet for the Achilles Limited Group as at 31 December 2021. (36 marks)
(4 marks)
