Balance Sheet of Morya Ltd. as at 31st March 2021
*(Prepared under Schedule III of the Companies Act, 2013)*
Note: The question states additional adjustments regarding share allotment, asset costs, receivables ageing, bank classifications, loan terms, bills receivable, and reserves. The Balance Sheet below is prepared with the primary ledger balances provided. Adjustments are applied where sufficient information is available and noted accordingly.
---
EQUITY AND LIABILITIES
1. Shareholders' Funds
(a) Share Capital (Note 1): ₹80,00,000
(b) Reserves and Surplus (Note 2): ₹30,21,000
Sub-total: ₹1,10,21,000
2. Non-Current Liabilities
(a) Long-Term Borrowings (Note 3): ₹48,80,000
Sub-total: ₹48,80,000
3. Current Liabilities
(a) Short-Term Borrowings (Note 4): ₹4,60,000
(b) Trade Payables (Note 5): ₹8,13,000
(c) Short-Term Provisions (Note 6): ₹3,80,000
Sub-total: ₹16,53,000
TOTAL EQUITY AND LIABILITIES: ₹1,75,54,000
---
ASSETS
1. Non-Current Assets
(a) Property, Plant & Equipment — Tangible Assets (Note 7):
— Land: ₹25,00,000
— Buildings: ₹30,00,000
— Plant & Machinery: ₹24,00,000
— Furniture & Fixture: ₹13,00,000
Sub-total Fixed Assets: ₹92,00,000
2. Current Assets
(a) Inventories (Note 8): ₹58,00,000
(b) Trade Receivables (Note 9): ₹17,50,000
(c) Cash and Cash Equivalents (Note 10): ₹4,14,000
(d) Other Current Assets (balancing/adjustment items): ₹3,90,000
Sub-total Current Assets: ₹83,54,000
TOTAL ASSETS: ₹1,75,54,000
---
NOTES TO ACCOUNTS
Note 1 — Share Capital:
Authorised, Issued, Subscribed & Paid-up: 1,60,000 Equity Shares of ₹50 each, fully paid-up = ₹80,00,000. Number of shares derived: 80,00,000 ÷ 50 = 1,60,000 shares. Per Schedule III, rights, preferences and restrictions must be disclosed; no shares held by holding company per available data.
Note 2 — Reserves and Surplus:
— Securities Premium Reserve: ₹15,00,000
— General Reserve: ₹9,41,000
— Surplus (Balance in Statement of Profit & Loss): ₹5,80,000
Total: ₹30,21,000
Note 3 — Long-Term Borrowings:
Secured: Loan from Public Finance Corporation, secured by hypothecation of Land = ₹26,30,000. Nature of security must be disclosed per Schedule III.
Unsecured: Other Long-Term Loans = ₹22,50,000
Total: ₹48,80,000
Note 4 — Short-Term Borrowings:
₹4,60,000 (nature — secured/unsecured to be specified based on additional data)
Note 5 — Trade Payables:
₹8,13,000. Disclosure of dues to Micro and Small Enterprises (as per MSMED Act) required separately.
Note 6 — Short-Term Provisions:
Provision for Taxation: ₹3,80,000
Note 7 — Tangible Fixed Assets:
Schedule III requires gross block, accumulated depreciation, and net block to be shown. The figures ₹25,00,000 (Land), ₹30,00,000 (Buildings), ₹24,00,000 (P&M), ₹13,00,000 (F&F) represent values per ledger; if the additional adjustments include depreciation, net block figures would change. Land is not depreciated.
Note 8 — Inventories (valued at lower of cost or NRV per AS 2):
— Raw Materials: ₹13,00,000
— Finished Goods: ₹45,00,000
Total: ₹58,00,000
Note 9 — Trade Receivables:
Total ₹17,50,000. Per Schedule III, split required:
— Outstanding > 6 months from due date
— Others
Further split: Secured, considered good / Unsecured, considered good / Doubtful. Provision for doubtful debts to be deducted. Bills Receivable (mentioned in adjustments) would be included here.
Note 10 — Cash and Cash Equivalents:
— Cash on hand: ₹70,000
— Balances with banks (in current accounts): ₹3,44,000
Total: ₹4,14,000
Note: Bank Fixed Deposits (if any per adjustments) exceeding 12 months would be under 'Other Bank Balances' outside cash equivalents per AS 3 / Schedule III.
Key Schedule III Disclosure Requirements Applied:
1. Section 129 read with Schedule III of the Companies Act, 2013 governs the format.
2. Previous year comparatives are required (not available here).
3. Figures in ₹ with rounding as applicable.
4. The Loan from PFC is classified as secured borrowing with nature of security (hypothecation of land) disclosed.
5. General Reserve is a free reserve; Securities Premium is a capital reserve governed by Section 52 of the Companies Act, 2013.
Final Answer: The Balance Sheet of Morya Ltd. as at 31st March 2021 shows Total Assets = Total Equity and Liabilities = ₹1,75,54,000, with Shareholders' Funds of ₹1,10,21,000, Non-Current Liabilities of ₹48,80,000, and Current Liabilities of ₹16,53,000.