• You can revisit questions and change your answers at any time during the exam.
• The only permitted characters for numerical answers are:
• Numbers
• One full stop as a decimal point if required
• One minus symbol at the front of the figure if the answer is negative.

For example: -10234.35

No other characters, including commas, are accepted.

Navigating between questions

• Click Next Button to move to the next question.
• Click Previous Button to move back to the previous question.
• Click on a question number from the Exam Progress Details panel (see next page) to move directly to that question.
• A message will be displayed when you click to move away from a question which has been partially attempted. You can choose to stay on the question and review your answer(s) or continue.
• When reviewing your answer(s) for partially attempted questions ensure you read any message displayed in red text below the question in Section A or below the question
part(s) in Section B
.

Promise CoOn 1 January 20X5, Promise acquired 75% of Strey’s equity shares by means of an immediate share exchange of two shares in Promise for five shares in Strey. The fair value of Promise and Strey’s shares on 1 January 20X5 were $4 and$3 respectively. In addition to the share exchange, Promise will make a cash payment of $1.32 per acquired share, deferred until 1 January 20X6. Promise has not recorded any of the consideration for Strey in its financial statements. Promise’s cost of capital is 10% per annum. The summarised statements of financial position of the two entities as at 30 June 20X5 are:  Promise Strey Adier$'000 $'000$'000 Assets Non‐current assets (note (ii)) Property, plant and equipment 55,000 28,600 21,000 Financial asset equity investments (note (v)) 11,500 6,000 66,500 34,600 21,000 Current assets Inventory (note (iv)) 17,000 15,400 Trade receivables (note (iv)) 14,300 10,500 Bank 2,200 1,600 33,500 27,500 Total assets 100,000 62,100 Equity and liabilities Equity Equity shares of $1 each 20,000 20,000 5,000 Other component of equity 4,000 Nil Retained earnings – at 1 July 20X4 26,200 14,000 15,000 – for year ended 30 June 20X5 24,000 10,000 6,000 74,200 44,000 26,000 Current liabilities (note (iv)) 25,800 18,100 Total equity and liabilities 100,000 62,100 29,000 The following information is relevant: 1. Strey’s business is seasonal and 60% of its annual profit is made in the period 1 January to 30 June each year. 2. At the date of acquisition, the fair value of Strey’s net assets was equal to their carrying amounts with the following exceptions: The fair value of Strey’s financial asset equity investments, carried at a value of$6 million, was $7 million (see also note (v)). Strey owned the rights to a popular mobile (cell) phone game. At the date of acquisition, a specialist valuer estimated that the rights were worth$12 million and had an estimated remaining life of five years.

3. Following an impairment review, consolidated goodwill is to be written down by $3 million as at 30 June 20X5. 4. Promise sells goods to Strey at cost plus 30%. Strey had$1.8 million of goods in its inventory at 30 June 20X5 which had been supplied by Promise. In addition, on 28 June 20X5, Promise processed the sale of $800,000 of goods to Strey, which Strey did not account for until their receipt on 2 July 20X5. The in‐transit reconciliation should be achieved by assuming the transaction had been recorded in the books of Strey before the year end. At 30 June 20X5, Promise had a trade receivable balance of$2.4 million due from Strey which differed to the equivalent balance in Strey’s books due to the sale made on 28 June 20X5.

5. At 30 June 20X5, the fair values of the financial asset equity investments of Promise and Strey were $13.2 million and$7.9 million respectively

6. Promise’s policy is to value the non‐controlling interest at fair value at the date of acquisition. For this purpose the value given for Strey’s shares may be used.

Required:

Prepare the consolidated statement of financial position for Promise as at 30 June 20X5.