Easy2Siksha.com
Profit on Realisation = ₹11,85,000. This profit is transferred to shareholders’ capital
accounts in the agreed proportion — normally in proportion to their capital balances (unless
otherwise stated). Capitals are:
• Equity capital = ₹20,00,000
• Preference capital = ₹10,00,000
Ratio = 2 : 1
So allocation of ₹11,85,000:
• To Equity shareholders = 2/3 × 11,85,000 = ₹7,90,000
• To Preference shareholders = 1/3 × 11,85,000 = ₹3,95,000
Journal in Y Ltd.:
Realisation A/c Dr. ₹11,85,000
To Equity Capital A/c ₹7,90,000
To Preference Capital A/c ₹3,95,000
(Being profit on realisation transferred to capital accounts in 2:1 ratio.)
Then Y’s capital accounts would be closed by paying / issuing the agreed consideration to
shareholders. For example, Equity Capital holders have ₹20,00,000 on the liability side; they
receive shares of X worth ₹27,50,000 (2,50,000 × ₹11) and ₹10,00,000 cash — those
payments extinguish the capital and record any excess/deficit as appropriate. Preference
holders similarly get shares of X worth ₹11,00,000 which extinguishes their ₹10,00,000
preference capital plus their share of realisation profit.
(Exact clearing entries in Y would show Debits to Capital accounts and Credits to
Bank/Realisation/Purchaser A/cs as payments are made. The net effect is that all capital
accounts are closed and company is wound up.)
3) Opening journal entries in the books of X Ltd. (on takeover date)
X must record assets acquired at the agreed values, assume liabilities, pay cash and issue
shares. Purchaser also recognizes any goodwill arising because the purchase consideration
(₹55,85,000) exceeds fair value of identifiable net assets (assets ₹53,00,000) — the excess
is additional goodwill of ₹2,85,000 (55,85,000 − 53,00,000).
Assets acquired at agreed values total = ₹53,00,000 (Goodwill 8,00,000 + Building
12,00,000 + P&M 10,00,000 + Stock 7,00,000 + Debtors 9,00,000 + Bank 6,60,000 +
Preliminary Expenses 40,000 = ₹53,00,000).
So the opening entry in X to record the acquisition and consideration:
Goodwill A/c Dr. 8,00,000
Building A/c Dr. 12,00,000
Plant & Machinery A/c Dr. 10,00,000