ABC Bhd has a financial year end on 31st December annually. The company involved in producing ink for variety of product to be used in industry. On 1st January 2018, the carrying amount for a group of assets were as follows:
Machine 1 RM 500 000
Machine 2 RM 50 000
Goodwill RM 15 000
Non-current assets RM 50 000
Each of the assets does not produce their own cash flows and generate the business as a whole. All of the machines have remaining useful life of 5 years. Goodwill are not amortised. In 2019, the company realised that the machines performance has been dropped significantly because the company unable to find way to upgrade it. The assets fair value as at 31st December 2019 was RM285 000 with cost of disposal of RM 75 000. The machines projected cash flows as at that date were as follow:
Year
Cash flows
Ended 31/12/2020
RM 150 000 (excluding revenue expenditure of RM 30 000)
Ended 31/12/2021
RM 120 000 (excluding revenue expenditure of RM 40 000)
Ended 31/12/2022
RM 180 000 (excluding revenue expenditure of RM 20 000)
The company incremental borrowing rate was 10%. The present value table for single sums, where I = interest, and n = years given as follows:
N
i
1
0.909
2
0.826
3
0.751
4
0.683
5
0.621
In the year 2020, the company has found a company that provide service to upgrading the machines. The upgrading work of the machine being completed on 31st December 2020 and resulted increase in production capacity. Each of the machine incurred RM 30 000 for upgrading costs and have no effect to the machine’s useful life. The machine value in used as at 31st December 2020 was RM 325 000.
Calculate the company assets value for each asset (show impairment loss for each asset if any) as at 31st December 2019.
Calculate the reversal of impairment loss (if any) for assets as at 31st December 2020.
Explain briefly how an impairment loss for non-revalued asset and revalued asset (based on MFRS 116) would be recognized in the financial statement.