Consolidated SOPL
Patronic
Consolidated SPL
Revneue
Cost of sales
Gross Profit
Consideration
$-
Distribution cost
Administrative expense
-9400
-16500
Finance Cost
Share of Profit from associate
Impairment of Goodwill
Profit before tax
income tax
-
-
-12800
Profit for the year
Share exchange
Deferred Consideration
Total Consideration
Intr-group Sales & Purch
URP
FV Dep
29000
Profit attributable to NC
Profit Distributable to
Parent
NCI
-
Profit
Less:
Dep
Impairment
Consideration
Share exchange
Deferred Consideration
Total Consideration
Intr-group Sales & Purchases
$-
-
600
Profit attributable to NCI
2250
Impairment
-150
-
Unwinding
2400