Worked example 1
Beta Ltd provided the following information for the year ended 31 December 2024:
- Revenue $900,000
- Cost of sales $540,000
- Distribution costs $95,000
- Administrative expenses $120,000
- 8% debentures (repayable 2030) $250,000, with the year's interest paid in full
- Corporation tax for the year $27,000
- Ordinary dividend paid during the year $30,000
- Retained earnings at 1 January 2024 $160,000
- Issued share capital: 500,000 ordinary shares of $0.50 each
- Share premium $60,000
(a) Prepare the Statement of Profit or Loss for the year ended 31 December 2024. (b) Prepare the equity section of the Statement of Financial Position at 31 December 2024.
Show solution outline
Step 1 — Gross profit: 900,000 − 540,000 = $360,000.
Step 2 — Profit from operations: 360,000 − 95,000 − 120,000 = $145,000.
Step 3 — Finance costs: 8% × 250,000 = $20,000, so profit before tax = $125,000.
Step 4 — Profit for the year: 125,000 − 27,000 = $98,000.
Beta Ltd — Statement of Profit or Loss for the year ended 31 December 2024
| $ | |
|---|---|
| Revenue | 900,000 |
| Cost of sales | (540,000) |
| Gross profit | 360,000 |
| Distribution costs | (95,000) |
| Administrative expenses | (120,000) |
| Profit from operations | 145,000 |
| Finance costs | (20,000) |
| Profit before tax | 125,000 |
| Taxation | (27,000) |
| Profit for the year | 98,000 |
Step 5 — Retained earnings at 31 December 2024: 160,000 + 98,000 − 30,000 = $228,000. The dividend is deducted in equity, not charged in the Statement of Profit or Loss.
Step 6 — Equity section (b):
| $ | |
|---|---|
| Ordinary share capital (500,000 × $0.50) | 250,000 |
| Share premium | 60,000 |
| Retained earnings | 228,000 |
| Total equity | 538,000 |
The 8% debentures of $250,000 are a non-current liability, not part of equity.
Common error: charging the dividend as an expense in the Statement of Profit or Loss. It is a distribution of profit, shown in the statement of changes in equity.