Scribd
Upload
758 views3 pages

P4 5

The document presents financial statement information for two companies, Nick NV and Kim NV. It shows income statements, balance sheets, and additional financial details. It then discusses Nick NV acquiring a 90% share of Kim NV for $9 million. It provides details on allocating the excess purchase price and consolidating the financial statements of the two companies after the acquisition.

Uploaded by

Ernike Sari
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
758 views3 pages

P4 5

The document presents financial statement information for two companies, Nick NV and Kim NV. It shows income statements, balance sheets, and additional financial details. It then discusses Nick NV acquiring a 90% share of Kim NV for $9 million. It provides details on allocating the excess purchase price and consolidating the financial statements of the two companies after the acquisition.

Uploaded by

Ernike Sari
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

p4-5

account nick NV kim NV


sales $900 $4,700
cost of good sold ($6,100) ($3,000)
depreciation expense ($1,000) ($500)
other expense ($150) ($700)
income from kim NV $450
net income $3,000 $500
consolidated net income
NI share of noncontrolling interst
NI share of nick NV
retained earnings january, 1 $11,200 $4,000
net income $3,000 $500
dividend declared ($600) ($100)
retained earnings december, 31 $13,600 $4,400
cash ($1,500) ($100)
account receivable ($1,400) ($600)
inventories ($2,000) ($1,000)
other current assets ($1,000) ($900)
land ($3,300) ($2,800)
building ($4,000) ($3,400)
equipment ($2,100) ($1,900)
investment in kim NV ($9,360)
goodwill
total assets ($24,960) ($11,300)
account payable $4,100 $1,300
other liabilities $3,860 $600
NCI in january,1
NCI in december, 31
common stock $3,400 $5,000
retained earnings december,31 $13,600 $4,400
total liabilities $24,960 $11,300

debits are entered with patents


price told by nick NV for 90 % share $9,000,000
fair market value 10 % non-interest $1,000,000
total fair value $10,000,000
less : net assets value of kim NV $9,000,000
excees of price paid over book value $1,000,000
allocation of excess of price paid
inventory ($100,000)
building $600,000
goodwill $500,000
investment in subsidiary december,31
price paid for acquisition $9,000,000
add : income from kim NV $450,000
less : dividends declared ($90,000)
investment in subsidiary december,31 $9,360,000
depreciation on building
NCI on january, 1 $1,000,000
NCI on december, 31
NCI on january, 1 $1,000,000
add : net income $40,000
less : dividends declared ($10,000)
NCI on december, 31 $1,030,000
consolidation entries noncontrolling controlling
debit credit interest totals
$14,500
($9,100)
($100) ($1,600)
($850)
($450) $0
$2,950
$11,200
$40 $290
($600)
($4,000) $13,510
($1,900)
$90 $10 ($1,800)
($3,500)
($1,900)
$200 ($6,100)
$100 ($7,900)
($4,000)
$0
($600) $100 ($500)
($27,600)
$9,360 ($5,200)
($500) $4,460

($200) $1,030
$3,400
$1,000 $13,510
$1,030 $27,600
($5,000)

($10,850) $10,850

You might also like