Corporate Accounting System : 1414299

Part A

  1. Acquisition analysis of Queensland on 1st Jul 2018

It enables the management by the well analysis should answer such questions as:

What is the maximum price that must paid for the target company?

In the acquisition analysis (Liu et al 2016) it is the prime and important aspects in the acquisition analysis. To evaluate the purchase price it is required to see the worth of total assets of Queensland. The cost of total investment (Hou, Xue and Zhang 2015) is given as $650000. It has given that the assets are fairly valued. Since we do not have a detailed information, We will depend on the given information and it is assuming that the price paid for the purchase of the company may be fair.

What are the principal areas of risk?

Referring to the above point, we just saw that the total value of assets of Queensland which we expected as fair value as per given information. But we have to find the main risk factors in this segment. Balance sheet of Queensland provides the liabilities side and assests side (Duijm and Wierts 2016), Liability side shows share capital $235000 + Retained earnings $115000. So in total it comes to $350000. As the Assets side total is $650000 and the same amount will be on the liabilities side i.e $650000. It implies if we ignore share capital (Hirakata and Koike 2018 ) & Retained earnings (Yemi and Seriki 2018) from $650000, we got balance $300000 [650000-350000]. As we do not have a detailed information we have to assume that the balancing figure $300000 is nothing but loans.

Therefore, it is a very crucial risk factor where the company has a sizable amount. It must be agreed that it is less than the total share capital and retained earnings. It may still make a burden and interest and cash crunch due to the interest payments (Baik et al 2016) and the payments of interest loans if it is due for repayment. It is also shows that the Wholesole Ltd. paid 300000 as Goodwill to Queensland [650000 total assets – share capital & Retained earnings 350000]. It is paid comparatively high price.

What are the earnings, cash flow, and balance sheet inferences of the acquisition?

In the acquisition analysis, This key aspects is also very important. Since the purchaser has paid excessive price dfor the acquisition we can consider the proposal at that price where the sales income is excellent, profit ratio is excellent. In this given analysis, there was no such informationon, by which we we can evaluate P/E ratio, Price/Share ratio (Warrad 2017) and the other profitability ratios (Abdul 2017).

What will be best financing acquisition?

Analysing the financial statements (Palepu et al 2020) is the best approach of the financing acquisition of Queensland.

Acquisition analysis

Working for plant  
 $ 
Plant cost100000 
Accumulated depreciation85000 
Carrying value15000 
Fair value26000 
Exessive Fair value on palnt11000 
   
Revaluation surplus  
 $ 
11000*30%3300DTL
20000-330016700Net of tax
   
Share capital235000 
Retained earnings115000 
Revaluation surplus16700 
Total366700 
   
Acquisition cost6250000-474000283300
   
   
   
Journal entries for consolidation at acquisition 2017  
ParticularsDr.Cr.
Accumulated dep on plant85000 
To plant 85000
   
Plant20000 
To Revaluation surplus 16700
To deferred tax liability 3300
   
Share capital235000 
Retained earnings115000 
Revaluation surplus16700 
Goodwill283300 
To Investment in Queensland reatil Ltd. 650000
   
Journal Entries for consolidation at acquisition 2018  
ParticularsDr.Cr.
   
Accumulated dep on plant85000 
To plant 85000
   
Plant238300 
To Revaluation surplus 235000
To deferred tax liability 3300
   
Depreciation expenses25000 
Retained earnings15000 
To Accumulated dep 40000
   
Deferred tax liability4500 
To income tax epenses 4500
30%  
   
Share capital235000 
Retained earnings115000 
Revaluation surplus16700 
Goodwill283300 
To Investment in Queensland reatil Ltd. 650000
   
Journal Entries for consolidation at acquisition 2019  
   
Revaluation of Plant85000 
Accumulated depreciation 85000
   
Plant238300 
To Revaluation surplus 235000
To deferred tax liability 3300
   
Depreciation expenses25000 
Retained earnings15000 
To Accumulated dep 40000
   
Deferred tax liability9000 
To income tax epenses 4500
To retained earnings 4500
   
   
Share capital235000 
Retained earnings115000 
Revaluation surplus16700 
Goodwill283300 
To Investment in Queensland reatil Ltd. 650000
   
   
Intra Group Inventory Sale 2018  
Inventory original cost40000 
Sale50000 
   
Sales 50000 
To COGS 50000
   
COGS5000 
To Inventory 5000
50000-40000=10000/2  
   
DTA1500 
To Income tax 1500
   
Management Fee Journal Entries  
   
Loan Amount Journal Entries  
   
Loan payable55000 
To Loan receivable 55000
   
Interest revenue1925 
To Interest expenses 1925
   
Interest payable  
Interest receivable925 
  925
   
   
Dividend Journal Entries  
   
Dividend paid250000 
To Dividend receivable 50000
To dividend Decleared 200000
   
   
Impairment loss- Goodwill10000 
Retained earnings5000 
To Accumulated Impairment loss 15000
   

Part B

In order to capture more profit and gain more consumers and laos increase the reputatiuon of the business, there is a reason to acquiring the overseas business. Since they are facing some challenges to acquire the new business. Here it includes: language, different time zones and culture. There will some impact on the running of business such as taxation, leagal system, business financial culture. Across the overall general accounting IFRS have made as an overall vernacular. The choice of IFRS helps to reduce the expenses of Multinational Corporation which arrange more than one plan of records for the different national region. Regardless the accounting calling is not made to the point where it can control accounting and financial specifying which efficiently must do to regulating the accounting and financial thing. Before the acquire the first thing, which needs to consider the language barrier and how this might influence his business and the different time zone which he needs to consider a way of how he is going to be able to manage his business.

References:

Abdul, A.A.A., 2017. The Relationship between Solvency Ratios and Profitability Ratios: Analytical Study in Food Industrial Companies listed in Amman Bursa. International Journal of Economics and Financial Issues7(2), p.86.

Baik, B., Cho, H., Choi, W. and Lee, K., 2016. Who classifies interest payments as financing activities? An analysis of classification shifting in the statement of cash flows at the adoption of IFRS. Journal of Accounting and Public Policy35(4), pp.331-351.

Duijm, P. and Wierts, P., 2016. The effects of liquidity regulation on bank assets and liabilities. International Journal of Central Banking (IJCB).

Hirakata, N. and Koike, Y., 2018. The Labor Share, Capital-Labor Substitution, and Factor Augmenting Technologies (No. 18-E-20). Bank of Japan.

Hou, K., Xue, C. and Zhang, L., 2015. Digesting anomalies: An investment approach. The Review of Financial Studies28(3), pp.650-705.

Liu, G., Knight, J.D., Zhang, J.P., Tsou, C.C., Wang, J., Lambert, J.P., Larsen, B., Tyers, M., Raught, B., Bandeira, N. and Nesvizhskii, A.I., 2016. Data independent acquisition analysis in ProHits 4.0. Journal of proteomics149, pp.64-68.

Palepu, K.G., Healy, P.M., Wright, S., Bradbury, M. and Coulton, J., 2020. Business analysis and valuation: Using financial statements. Cengage AU.

Warrad, L.H., 2017. The Effect of Market Valuation Measures on Stock Price: An Empirical Investigation on Jordanian Banks. International Journal of Business and Social Science8(3), pp.67-74.