Fill This Form To Receive Instant Help
Homework answers / question archive / On January 1, 2019 Weldink Corporation acquired 100% of Stokhorst Corporation for an amount of € 730,000 in cash
On January 1, 2019 Weldink Corporation acquired 100% of Stokhorst Corporation for an amount of € 730,000 in cash. The allocation of the consideration transferred is: Common stock Additional paid-in capital Retained earnings Shareholders' equity Stokhorst 100,000 30,000 370,000 500,000 Excess fair value over bookvalue: In process R&D Computer software Trademarks 75,000 -30,000 120,000 Goodwill Consideration transferred 165,000 65,000 730.000
At the acquisition date, the computer software had a remaining life of 4 years, and the trademarks were estimated to have a remaining life of 10 years. By the end of 2019, it became clear that the acquired in-process R&D would not yield any economic benefit and Weldink recognized an impairment loss. At December 31, 2020 Stokhorst's accounts payable include a € 30,000 amount owed to Weldink, The trial balances for Weldink and Stokhorst for the year ending December 31, 2020 follow: Weldink Stokhorst 345,000 1.034,000 856,000 713,000 650,000 Current assets Investment in Stokhorst Equipment Computer software Trademarks Goodwill Current liabilities Common stock Additional paid-in capital Retained earnings, December 31, 2020 305,000 130,000 100,000 -870,000 -500,000 -120,000 -1,763,000 0 -170,000 -100,000 -30,000 -580,000 0 Retained earnings, January 1, 2020 Net income Dividend declared and paid Retained earnings, December 31, 2020 -1,552,500 -460,500 250,000 -1,763,000 -450,000 -180,000 50,000 -580,000 Revenues Costs of goods sold Depreciation expense Amortization expense Equity in subsidiary earnings Net income -1,100,000 625,000 140,000 50,000 -175,500 -460,500 -325,000 122,000 12,000 11,000 -180,000 Question 8 Explain how Weldink derived the € 856,000 balance in the Investment account. Question 9 Prepare a worksheet to consolidate the balance sheet and the profit-and-loss account for these two companies.
Differential depreciation | |||
Asset | Cost | Useful life | Amort |
R&D | 75000 | 1 | 75000 |
Computer software | -30000 | 4 | -7500 |
Trademark | 120000 | 10 | 12000 |
79500 |
Trademark | Computer software | |
Excess value | 120000 | 30000 |
Amort year 1 | 12000 | 7500 |
108000 | 22500 |
Investment in Stokhorst | ||
2019 | ||
Cost | 730000 | |
Change in retained earnings | 80000 | =450000-370000 |
Less: Diff amortization | -79500 | |
730500 | ||
Add: net income | 180000 | |
Less: diff amortization | -4500 | =-12000+7500 |
LesS: dividends | -50000 | |
856000 |
Worksheet | |||||
Adjustments | |||||
Income statement | Weldink | Stockhorst | Dr | Cr | Consolidated |
Revenues | 1100000 | 325000 | 1425000 | ||
Cost of Goods sold | 625000 | 122000 | 747000 | ||
Depreciation expense | 140000 | 12000 | 152000 | ||
Amortization expnese | 50000 | 11000 | 4500 | 65500 | |
Equity in Subsidiary earnings | 175500 | 175500 | 0 | ||
Net income | 460500 | 180000 | 460500 | ||
Adjustments | |||||
Weldink | Stockhorst | Dr | Cr | Consolidated | |
Retained earnings | |||||
Beginning balance | 1552500 | 450000 | 450000 | 1552500 | |
Net income | 460500 | 180000 | 180000 | 460500 | |
Dividedns | 250000 | 50000 | 50000 | 250000 | |
End balance | 1763000 | 580000 | 1763000 | ||
Balancesheet | |||||
Adjustments | |||||
Weldink | Stockhorst | Dr | Cr | Consolidated | |
Current assets | 1034000 | 345000 | 30000 | 1349000 | |
Investment in Stokhorst | 856000 | 0 | 856000 | 0 | |
Equipment | 713000 | 305000 | 1018000 | ||
Computer software | 650000 | 130000 | 7500 | 22500 | 765000 |
Trademarks | 0 | 100000 | 108000 | 12000 | 196000 |
Goodwill | 0 | 0 | 65000 | 65000 | |
R&D | 0 | ||||
Total assets | 3253000 | 880000 | 3393000 | ||
Current liabilities | 870000 | 170000 | 30000 | 1010000 | |
Common stock | 500000 | 100000 | 100000 | 500000 | |
Additional paid-in capital | 120000 | 30000 | 30000 | 120000 | |
Retained earnings | 1763000 | 580000 | 580000 | 1763000 | |
Total liabilities+equity | 3253000 | 880000 | 3393000 |