Z Zoe Where to start with an Australian legal problem: plain-English guides, with the legislation and case law behind them.
Home / Legislation / AASB 107 - Statement of Cash Flows - July 2004 / Notes to the Statement of Cash Flows (Di CTH Repealed Legislation
AASB 107 - Statement of Cash Flows - July 2004
Notes to the Statement of Cash Flows (DiNotes to the Statement of Cash Flows (Direct Method and Indirect Method) Start here
Get a plain-English read of Notes to the Statement of Cash Flows (Di Turn the raw legal text into a practical explanation grounded in AASB 107 - Statement of Cash Flows - July 2004.
Explain section Illustrative Examples
These illustrative examples accompany, but are not part of, AASB 107.
A Statement of Cash Flows for an Entity other than a Financial Institution
1 The examples show only current period amounts. Corresponding amounts for the preceding period are required to be presented in accordance with AASB 101 Presentation of Financial Statements.
2 Information from the statement of comprehensive income and statement of financial position is provided to show how the statements of cash flows under the direct method and indirect method, and the reconciliation of cash flows from operating activities to profit or loss, have been derived. Neither the statement of comprehensive income nor the statement of financial position is presented in conformity with the disclosure and presentation requirements of other Australian Accounting Standards.
3 The following additional information is also relevant for the preparation of the statements of cash flows:
all of the shares of a subsidiary were acquired for 590. The fair values of assets acquired and liabilities assumed were as follows:
Inventories 100 Accounts receivable 100 Cash 40 Property, plant and equipment 650 Trade payables 100 Long-term debt 200
250 was raised from the issue of share capital and a further 250 was raised from long-term borrowings.
interest expense was 400, of which 170 was paid during the period. Also, 100 relating to interest expense of the prior period was also paid during the period.
dividends paid were 1,200.
the liability for tax at the beginning and end of the period was 1,000 and 400 respectively. During the period, a further 200 tax was provided for. Withholding tax on dividends received amounted to 100.
during the period, the group acquired property, plant and equipment with an aggregate cost of 1,250 of which 900 was acquired by means of finance leases. Cash payments of 350 were made to purchase property, plant and equipment.
plant with original cost of 80 and accumulated depreciation of 60 was sold for 20.
accounts receivable as at the end of 20X2 include 100 of interest receivable.
Consolidated Statement of Comprehensive Income for the period ended 20X2(a)
Previous section Indirect Method Statement of Cash Flows Indirect Method Statement of Cash Flows (paragraph 18(b))
Next section 1 Obtaining Control of Subsidiary
Division Notes to the Statement of Cash Flows (Di - AASB 107 - Statement of Cash Flows - July 2004 - Notes to the Statement of Cash Flows (Direct Method and Indirect Method) | Zoe Sales 30,650 Cost of sales (26,000) Gross profit 4,650 Depreciation (450) Administrative and selling expenses (910) Interest expense (400) Investment income 500 Foreign exchange loss (40) Profit before income tax 3,350 Income tax expense (300) Profit for the period 3,050
(a) The entity did not recognise any components of other comprehensive income in the period ended 20X2.
Consolidated Statement of Financial Position as at the end of 20X2
<table cellspacing="0" cellpadding="0" style="border-collapse:collapse"><tbody><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal"><span style="font-weight:bold"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span style="font-weight:bold">20X2</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span style="font-weight:bold"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span style="font-weight:bold"></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span style="font-weight:bold">20X1</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Current Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Cash and cash equivalents</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>230</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>160</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Accounts receivable</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,900</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,200</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Inventory</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,000</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,950</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Portfolio investments</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>2,500</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>2,500</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Current Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>5,630</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>5,810</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Non-current Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Property, plant and equipment at cost</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span><span>3,730</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span><span>1,910</span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Accumulated depreciation</span></p></td><td style="width:24.05pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>(1,450)</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>(1,060)</span></p></td><td colspan="2" style="width:23.5pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span>Property, plant and equipment net</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>2,280</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>850</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Non-current Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>2,280</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>850</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>7,910</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>6,660</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span style="font-weight:bold"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td style="width:22.35pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Current Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Trade payables</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>250</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,890</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-bottom:3pt; font-size:8pt"><span>Interest payable</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>230</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal"><span></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>100</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Income taxes payable</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>400</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal"><span></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>1,000</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Current Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>880</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:bottom"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right; line-height:normal; font-size:8pt"><span>2,990</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; margin-bottom:3pt; font-size:8pt"><span style="font-weight:bold">Non-current Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Long term debt</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">2,300</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">1,040</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Non-current Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">2,300</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">1,040</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="margin-top:3pt; font-size:8pt"><span style="font-weight:bold">Total Liabilities</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">3,180</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-top:3pt; margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">4,030</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span style="font-weight:bold">Net Assets</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">4,730</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">2,630</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span style="font-weight:bold">Equity</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Share capital</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">1,500</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td style="width:22.35pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; margin-bottom:3pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">1,250</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span>Retained earnings</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">3,230</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td style="width:22.35pt; border-bottom:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">1,380</span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span></span></p></td><td style="width:22.35pt; border-top:0.75pt solid #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td></tr><tr><td style="width:136.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p class="CellBodyLeft" style="font-size:8pt"><span style="font-weight:bold">Total Equity</span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">4,730</span></p></td><td colspan="2" style="width:3.45pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td colspan="2" style="width:25.2pt; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt"></span></p></td><td style="width:22.35pt; border-bottom:1.5pt double #000000; padding-right:5.4pt; padding-left:5.4pt; vertical-align:top"><p style="margin-left:36pt; text-indent:-36pt; text-align:right"><span style="font-size:8pt">2,630</span></p></td></tr><tr style="height:0pt"><td style="width:147pt"></td><td style="width:34.85pt"></td><td style="width:1.15pt"></td><td style="width:34.85pt"></td><td style="width:1.15pt"></td><td style="width:13.1pt"></td><td style="width:1.15pt"></td><td style="width:34.85pt"></td><td style="width:1.15pt"></td><td style="width:33.15pt"></td></tr></tbody></table>
Direct Method Statement of Cash Flows (paragraph 18(a))
20X2 Cash flows from operating activities Cash receipts from customers 30,150 Cash paid to suppliers and employees (27,600) Cash generated from operations 2,550 Interest paid (270) Income taxes paid (900) Net cash from operating activities 1,380 Cash flows from investing activities Acquisition of subsidiary X, net of cash acquired(Note 1) (550) Purchase of property, plant and equipment (Note 2) (350) Proceeds from sale of equipment 20 Interest received 200 Dividends received 200 Net cash used in investing activities (480) Cash flows from financing activities Proceeds from issue of share capital 250 Proceeds from long-term borrowings 250 Payment of finance lease liabilities (90) Dividends paid (a) (1,200) Net cash used in financing activities (790) Net increase in cash and cash equivalents 110 Cash and cash equivalents at beginning ofperiod (Note 3) 120 Cash and cash equivalents at end ofperiod (Note 3) 230
(a) This could also be shown as an operating cash flow.
Indirect Method Statement of Cash Flows (paragraph 18(b)) 20X2 Cash flows from operating activities Profit before taxation 3,350 Adjustments for: Depreciation 450 Foreign exchange loss 40 Investment income (500) Interest expense 400 3,740 Increase in trade and other receivables (500) Decrease in inventories 1,050 Decrease in trade payables (1,740) Cash generated from operations 2,550 Interest paid (270) Income taxes paid (900) Net cash from operating activities 1,380 Cash flows from investing activities Acquisition of subsidiary X net of cash acquired (Note 1) (550) Purchase of property, plant and equipment(Note 2) (350) Proceeds from sale of equipment 20 Interest received 200 Dividends received 200 Net cash used in investing activities (480) Cash flows from financing activities Proceeds from issue of share capital 250 Proceeds from long-term borrowings 250 Payment of finance lease liabilities (90) Dividends paid (a) (1,200) Net cash used in financing activities (790) 20X2 Net increase in cash and cash equivalents 110 Cash and cash equivalents at beginning ofperiod (Note 3) 120 Cash and cash equivalents at end ofperiod (Note 3) 230
(a) This could also be shown as an operating cash flow.
Notes to the Statement of Cash Flows (Direct Method and Indirect Method)
1 Obtaining Control of Subsidiary During the period the Group obtained control of subsidiary X. The fair values of assets acquired and liabilities assumed were as follows:
Cash 40 Inventories 100 Accounts receivable 100 Property, plant and equipment 650 Trade payables (100) Long-term debt (200) Total purchase price paid in cash 590 Less: Cash of subsidiary X acquired (40) Cash paid to obtain control, net of cash acquired 550
2 Property, Plant and Equipment During the period, the Group acquired property, plant and equipment with an aggregate cost of 1,250 of which 900 was acquired by means of finance leases. Cash payments of 350 were made to purchase property, plant and equipment.
3 Cash and Cash Equivalents Cash and cash equivalents consist of cash on hand and balances with banks, and investments in money market instruments. Cash and cash equivalents included in the statement of cash flows comprise the following amounts in the statement of financial position:
20X2 20X1 Cash on hand and balances with banks 40 25 Short-term investments 190 135 Cash and cash equivalents as previously reported 230 160 Effect of exchange rate changes – (40) Cash and cash equivalents as restated 230 120
Cash and cash equivalents at the end of the period include deposits with banks of 100 held by a subsidiary which are not freely remissible to the holding company because of currency exchange restrictions.
The Group has undrawn borrowing facilities of 2,000 of which 700 may be used only for future expansion.
4 Segment Information Segment A Segment B Total Cash flows from: Operating activities 1,520 (140) 1,380 Investing activities (640) 160 (480) Financing activities (570) (220) (790) 310 (200) 110
Alternative Presentation (Indirect Method) As an alternative, in an indirect method statement of cash flows, operating profit before working capital changes is sometimes presented as follows:
Revenues excluding investment income 30,650 Operating expense excluding depreciation (26,910) Operating profit before working capital changes 3,740
B Statement of Cash Flows for a Financial Institution 1 The example shows only current period amounts. Comparative amounts for the preceding period are required to be presented in accordance with AASB 101 Presentation of Financial Statements.
2 The example is presented using the direct method.
20X2 Cash flows from operating activities Interest and commission receipts 28,447 Interest payments (23,463) Recoveries on loans previously written off 237 Cash payments to employees and suppliers (997) 4,224 (Increase) decrease in operating assets: Short-term funds (650) Deposits held for regulatory or monetary control purposes 234 Funds advanced to customers (288) Net increase in credit card receivables (360) Other short-term negotiable securities (120) Increase (decrease) in operating liabilities: Deposits from customers 600 Negotiable certificates of deposit (200) Net cash from operating activities before income tax 3,440 Income taxes paid (100) Net cash from operating activities 3,340 20X2 Cash flows from investing activities Disposal of subsidiary Y 50 Dividends received 200 Interest received 300 Proceeds from sales of non-dealing securities 1,200 Purchase of non-dealing securities (600) Purchase of property, plant and equipment (500) Net cash from investing activities 650 Cash flows from financing activities Issue of loan capital 1,000 Issue of preference shares by subsidiary undertaking 800 Repayment of long-term borrowings (200) Net decrease in other borrowings (1,000) Dividends paid (400) Net cash from financing activities 200 Effects of exchange rate changes on cash and cash equivalents 600 Net increase in cash and cash equivalents 4,790 Cash and cash equivalents at beginning of period 4,050 Cash and cash equivalents at end of period 8,840