Company Tax 2023
Company Tax 2023
NB: Two reasons justify the adjustments made on the accounting net profit.
- Accounting net profit respect accounting principle and rules which at times differ from tax
laws. Of course, the fiscal law prevails over accounting principles in matters of taxation.
- Tax payers with the intention of reducing the tax burden may violate the accounting
principles in establishing their results. In that case the tax officers need to verify all the works
done by accountants to be very certain that there was nothing of ill intention.
Less: deductions
-understated expenses Y1
-unrecorded expenses Y2
-overstated revenues Y3
-tax exempted recorded revenues Y4
-fiscal relieves & allowances Y5
Total Y -Y
Illustration 1.1. Adjustment of the accounting net income to a fiscal net income
Marx Plc has as reporting date 31 December. For the year ended on 31 December 2022 with a
profit before tax (accounting profit) of 16 420 000 CFAF, the fiscal check reveals the following:
1. Sales to Hoga for 5 400 000 CFAF were recorded as 4 500 000 CFAF.
2. The accountant forecasted and recorded the December month electricity consumption to 1 200
000 CFAF while the corresponding bill received in early January 2023, showed a figure of 800 000
CFAF.
3 As at 31 December 2022, Marx Plc had not received the credit advice from Union Bank notifying
the amount of credit interests to the business’s favour. These receivable interests stood at 850 000
CFAF.
4. The book of accounts showed salary paid to Miss Tita of 1 400 000 CFAF for the year. The
payroll department is unable to justify that this salary corresponds to effective work.
5. In computing the December month salary, a power failure impaired the payroll system which
released payable salaries of 18 600 000 CFAF. After a complaint by the affected salaried workers,
it was realized that the actual amount of salaries was 21 900 000 CFAF.
6. It was discovered that sales invoice No 789 to Bino amounting to 4 500 000 CFAF was recorded
twice.
7. Purchase invoice No 5678 of 2 500 000 CFAF was not recorded.
Work required: determine the Fiscal Profit of the business for the year 2022
NB:
- The tax advance on turnover for the month is paid not later than the 15th of the following month.
- Notwithstanding the above provisions, the rate of the advance of the company tax shall be fixed at 5.5%,
irrespective of the tax system of the service provider for invoices relating to public procurement amounting
to less than 5 million FCFA.
The Rate
- Tax on dividends earned on inter-company investments: A tax rate of 16.5% (15% as principal
and 10% of the principal, as additional council tax) shall be applied on all types of income from
securities.
This tax shall be deducted at source, and paid at most 15 days that follow the payment of the
dividend, when paying dividend on inter-company investments. It shall represent an advance
payment of the company tax for the person receiving the proceeds.
- The tax rate on dividends with a maturity of less than 5 (five) years as well as other proceeds from the
stocks of natural or legal persons listed on the stock market in Cameroon shall be fixed at 10%.
- This rate shall be fixed at 5% for proceeds from private or public company bonds with a maturity of
five (5) or more years.
3. Annual declaration of advances on company tax (See Table 25 STR for the Standard
System)
Company tax liability = Annual Turnover x 2.2%, 5.5% etc. respectively (Formula 2)
NB: table 23 of the STR is employed to determine the company tax, when using this approach.
According to paragraph 2 of Sect. 22 of the GTC, the annual company tax liability shall not be
less than the advance tax on turnover. Otherwise to say, the annual tax liability shall not be less
than 2.2%, 5.5% etc. of the annual turnover respectively.
2.2% of the annual TO for taxpayers under the actual earning regime;
5.5% of the annual TO for taxpayers who are under the simplified taxation system.
NB : See above for the rest of the rates.
This process is simplified using table 22 of the Statistic and Tax Return (STR).
Net accounting profit
+ Reinstatements
=Intermediary fiscal net income
- Deductions
= Fiscal net income
From here we calculate:
2%, 3% or 5% of annual turnover = A
And 30% of fiscal net income rounded down to the nearest thousand = B
If A > B; it is table 24 of the STR that is to be filled
If A < B; it is table 23 of the STR that is to be filled.
1) Equipment (24)
It must be recorded at their historical cost.The value cannot go below 500 000F and must be
recorded as fixed assets.
The depreciation charge of any unrecorded fixed asset will not be considered as part of the
expenses of the enterprise.
They will be instated. In case the value (purchase cost ) is below 500 000F, it will be treated as a
small equipment.
State what should be the attitude of the tax agent faced with a situation where a company provides
two service cars to a senior staff who equally receives a monthly flat allowance for transportation
of 160,000fcfa?
Illustration 1.4
Annual subscription of insurance for the current year:
insurance relative to vehicules 4 400 000 CFAF, buildings 26 800 000 CFAF,
For the life of the GM Smith an expatriate 8000 000 CFAF.
Fiscal analysis: insurance on assets are ok while we reinstate life insurance of 8000 000F STR:
Could be entered in line 12, 13 or 14 meant for sundry expenses – table Cf1
Illustration 1.5
Carryout the fiscal analysis of the following transactions:
Health insurance paid by MTN for its workers to Gabon Insurance ltd, 80 000 000 CFAF
Health insurance paid by Brasseries du Cameroon to Zenith Insurance Cameroon to the
benefit Mr Eyong alone, 500 000 CFAF. Mr Eyong belongs to Team H which counts 8 workers
having his profile.
Health insurance paid by Brasseries du Cameroon to Zenith Insurance Cameroon to the
benefit all the workers of Team H, 15 000 000 CFAF.
Solution
The first case is paid to a foreign company hence not deductible. The entire amount of 80 000 000F
will be reinstated
The second case though paid to a Cameroonian entity is discriminatory since it does not involve all
the workers but a specific worker in the said category. It is thus not deductible and will be
reinstated.
The third case is completely deductible since it is for a group of workers and it is paid to a
Cameroonian firm.
Illustration 1.6
An enterprise realizes an accounting profit of 2,000,000fcfa and the charges to be reintegrated
amounted to 250,000fcfa exclusive of head office expenses; the deductible charges amounts to
700,000fcfa exclusive of head office expenses; if the head office charges amounts to 280,000fcfa,
determine :
The amount of head office charges deductible.
The fiscal or taxable benefit
Solution:
Accounting profit 2,000,000fcfa
Reinstatements +250,000fcfa
Head office expenses +280,000fcfa
ITP = 2,530,000 fcfa
Deduction -700,000fcfa
Deductible HE -63,250 fcfa (2.5% of ITP)
Taxable benefit= 1,766,750fcfa
Fiscal analysis: Deductible limit is 56 000 000 CFAF x 5% = 2 800 000 CFAF. So, non- deductible
commission to be reinstated is 3 000 000 CFAF less 2 800 000 CFAF = 200 000 CFAF.
STR: Could be entered in line 12, 13 or 14 meant for sundry expenses – table Cf1
o Royalties for use of patents, brands, designs, software, trademarks and similar
rights (account 634)
They are deductible when their validity is in process.
They are not deductible when they are paid to companies located out of the CEMAC or ECCAS
zone and participating in the capital and management of the Cameroonian company. The royalties
in such cases are considered profit distributed and are subject to company tax and tax on income
from securities.
If paid to companies out of the CEMAC or ECCAS zone, who are not participating in the capital
and management of the Cameroonian company, they will be eligible to a 2.5% deduction of the
intermediary taxable profit.
o Remuneration of external agents (account 637)
They are deductible if the payment is for effective work done.
Illustration 1.7
Penalties paid for the late declaration of VAT for the month of November, 156 000 CFAF
Fiscal analysis: Reinstate 156 000 CFAF.
STR: use line 9 of Cf1
Business license for the year 2019 2500 000F Fiscal analysis: it is deductible.
Illustration 1.8
The following gifts and donations were given out by awacam during the year 2019:
650 000 CFAF to SAJOCA-BAFUT an Orphanage.
8000 000F given to Fecafoot to support Elite 1
Expenses incurred in providing a school in Gabon with benches, 900 000 CFAF
4000 000F given to the state to help purchase antiretroviral drugs
Present the fiscal analysis of each case assuming the turnover realized this year 2019 was 60 000
000 CFAF
Solution:
Case 1: Deductible donation: 60 000 000 CFAF x 0.5% = 300 000 CFAF. Non-deductible
donation: 650 000 CFAF – 300 000 CFAF = 350 000 CFAF, to reinstate.
Case 2: Deductible donation: 60 000 000 CFAF x 5% = 3000 000 CFAF. Non-deductible
donation: 8000 000 CFAF – 3000 000 CFAF = 5000 000 CFAF, to reinstate. Case 3: gifts to a
foreign country is not deductible. Reinstate 900 000F
Case 4: completely deductible since it is given to the state to fight against HIV/AIDS STR: use line
10 of Cf1
o Operating provisions (account 659)
General conditions of deducibility:
The provision must be related to a deductible expense
The provisions must be probable and not only possible
The provisions must have a specific reason
It must be related to, and recorded during, the accounting period of calculation of company
tax
The provisions must be recorded in the statistic and tax return
The deductibility of provisions can be summarized as follows:
Nature Of Provisions Deductibility Reasons
Provision for company tax No The company tax is nondeductible
Provision for doubtful customers Yes If probable
No If imaginary (especially for amount)
Provision for state debts No Not fiscally deductible
Provision for fire accidents No Incidental (no assurance for the occurrence of
fire)
Provision for renewal of vehicle No Investment
Provision for depreciation of securities yes If probable (current cost < purchase cost)
and for depreciation of stocks
Provision for sundry incidences No Incidental
Provision for works or sales guarantees No Incidental
Provision for constitution of retirement No Incidental
or lay off funds
Provision for life insurance No Incidental
Provision for paid leaves No Nondeductible for the amount to be paid as
leave allowance is known and not probable.
Reinstate the provision of current year and
deduct the provision of previous year.
Concerning credit establishments, the deduction of provisions for doubtful debts and commitments
shall be effected as follows:
- Two years for bad debts and doubtful commitments whose risk are not covered either by collateral
securities or state guarantee . Deductions may not exceed 50% of bad debts and doubtful
commitments per annum.
- Three years for bad debts and doubtful commitments whose risk are not covered by collateral
securities. Deductions may not exceed 25% of such bad debts and doubtful commitments for the
first year, 50% for the second year and 25% for the third year.
The situation of these provisions must be definitely determined at the end of the third year of their
constitution, with the exception of those which concern bad debts and commitments brought before
the law courts.
NB: in no event shall any provision be constituted for charges accountable, by their nature in the
year which they were incurred.
Illustration: Operating provisioned exp. For:
- stock when current cost greater than purchase,
- state debts
Fiscal analysis: reinstate since the loss is not probable in the first situation and also reinstate in the
second situation since the state will always pay its debts.
Illustration 1.9
Case 1: Interest paid to Mr Ngwe 6 600 000 CFAF for a sum of money of 45 000 000 CFAF lent to the
company on 1 April of this year. Central bank interest rate: 12%.
FISCAL ANALYSIS: Deductible interest: 45 000 000 x (12+2)% x 9/12 = 4 725 000 CFAF.
Non-deductible interest: 6 600 000 – 4 725 000 = 1 875 000 CFAF.
Case 2: A group of shareholders who owned 50% of the equity(equity is 100 000 000F) actually borrowed
160 000 000F to the company and were paid annual interest at the rate of 13% on the loan meanwhile the
central bank rate is 9.5%. present the fiscal analysis.
FISCAL ANALYSIS: interest paid 160 000 000*13*1/100= 20800 000F
Deductible interest 150 000 000*11.5*1/100 =17 250 000F
Non deductible interest : 20800 000-17250 000= 3550 000F
NB: deductible interest is calculated on a maximum of 1.5*equity= (1.5*100 000 000)
Specific conditions:
(1) Sales revenue (account 70)
They are taxable, net of commercial deductions.
(2) Operating subsidies (account 71); taxable if they concern the period.
(3) Self-constructed assets (account 72); they are taxable so far as the corresponding charges are
deductible.
(4) Variation of stocks of items and services produced (account 73); they are taxable in as much
as they are compensated for deductible charges.
(5) Other revenues (account 75)
Taxable but for few exceptions
Specifications:
o Operating provision written back (account 759)
They are not taxable when they are related to non – deductible provisioned expanses. e.g. Written
back provisions on paid leave.
o Indemnity for life insurance on behalf of the company: They are taxable with deduction of
insurances premium paid for life insurance on behalf of the company which were previously
reinstated.
o Tax credits of deductible taxes are taxable.
E.g. Business License tax, Registration Duties. Any reimbursement of these taxes by the
taxation office is taxable. Tax credits are receipt of the year of notification. This should not be
confused with the tax credit related to the company tax recorded by the credit of account 899,
which will escape from taxation and will only come as a deduction of the company tax payable.
(5) Financial revenues (account 77): elements of account 77 are taxable when they fulfill the
general condition for taxation of revenues; however, they are some specific aspects to be treated:
o Dividends and interest on deposits (line 22, table 22 STR standard system):
The tax on dividends and interest on deposits is withheld at source by the person making the
payment and is subtracted from the annual company tax liability by the company receiving the
dividends, so as to obtain the net company tax payable. This provision does not apply to parent
companies which receive dividends from their subsidiary firms.
Practically, accountants record dividends and interests in one of the two manners stated below:
First alternative: they record only the payment of the dividend or interest at its net value by:
Dr. Cash account (by the net dividend or interest)
Cr. 77 Financial revenues (by the net dividend or interest)
In this case, during the fiscal analysis of revenues at the end of the fiscal year, the deducted tax on
dividend or interest is reinstated into the accounting net income so as to actually tax the gross
dividend or gross interest. After the calculation of the company tax on the basis of the taxable net
income, the tax is then deducted from the company tax since it was an advance on company tax.
Second alternative: they record both the declaration of the dividend or the interest at its gross value
and its payment at its net value as follows:
Dr. Cash account or 4711 sundry debtors (by the net dividend or interest)
Dr. 4478 state, taxes deducted at source (by the income tax to be deducted at source)
2q Cr. 77 Financial revenues (by the gross dividend or interest)
If this alternative is used during the fiscal year, the deducted tax on dividend or interest shall no
longer be reinstated to the accounting net income during the fiscal analysis of revenues at the end
of the fiscal year. However, after the calculation of the company tax on the basis of taxable net
income, the tax is then deducted from the company tax since it is an advance of the company tax.
NB- Financial provisions written back related to non-deductible provisioned expenses are not
taxed.
- Elements of account 78 are taxable.
(6) Provisions written back (account 79): they are not taxable when they are related to a non-
deductible provisioned expense.
(7) Other specific aspects of revenues
o Gains on disposal to be reinvested: (line 20, table 22 STR, standard system) previously
they were not taxed but this advantage regime was canceled by the 2006 finance law; thus
henceforth they are taxed and by implication line 20, table 22ST, standard system does no
longer apply.
o Net dividends from subsidiary firms (line 21, table 22 STR, standard system)
Determination of the taxable profit of the parent company
It should be noted that the net dividend received has already been taxed on the account of:
Company tax at the rate of 33% at the level of the subsidiary firm;
Tax on income from securities deducted at source at the rate of 16.5%.
Thus the parent company receives the income net of the deduction of the above taxes.
In order to avoid double taxation at the level of the parent company, the net proceeds received from
the subsidiary firm should be excluded from the taxable profit.
The parent company incurs some expenses in collecting the dividends from the subsidiary firm.
These expenses are non-deductible and therefore should be reinstated to the profit. According to
section 13 of the GTC, the expenses are evaluated at a flat rate of 10% of the net amount of the
dividends.
NB: the shareholding proportion of the parent company in the subsidiary company should not be
less than 25% and the parent and subsidiary company should have their registered offices in an
ECCAS state.
Practically, the fiscal treatment of these proceeds is as follows:
Step 1: determine the amount of tax on income from securities deducted at source and reinstate, if
the accountant recorded just the net dividend.
Step 2: deduct from the profit the net proceeds received after having removed 10% as expenses
calculated on the net proceeds (line 21, table 22 STR)
NB: That is to say; net dividends less 10% (83.5% -10%) is not taxed when parent companies are
concerned.
Illustration:
The profit before tax of NITO Plc is 7800000fcfa with a net dividend of 350700fcfa received from
the subsidiary firm situated in the CEMAC zone in which NITO Plc has a shareholding of 32%.
Determine the taxable profit and the company tax of NITO Plc.
Solution:
Net profit before tax…………………………………...7800000
Reinstatements:
Tax on dividends: (350700 / 0.835) x 0.165……..69300
Deductions:
Recovery expenses: 350700 x 10% =35070
Exoneration: 350700-35070 = 315630………..(315630)
Taxable profit ………………………………………….7553670
Company tax payable 7553670 x 33%..........................2,492,711
NB: the tax deducted at source in this case is not an advance of the company tax. Thus the
provision of section 17 of the GTC is not applicable when it concerns parent companies
Determination of the deduction at source carried out by the parent company on dividends
received from subsidiary firms.
According to section 39 of the GTC, if the parent company received dividends from its subsidiary
for the year 20X0 and these dividends are distributed by the parent company to its shareholders by
the end of this same year 20X0, the tax borne by the dividends (before being received by the parent
company) shall be deducted from the amount of the tax owed by the parent company.
e.g. if ND = 350700, then at the level of the parent company it is taxed by 33%.
So net dividend to be shared by parent company = 350700 – 33% of 350700. = 234969
PIT on shared dividend = 16.5% x 234,969 = 38,769.9
But the GD was taxed at source by the subsidiary; i.e. 420,000 x 16.5% = 69,300
- If dividend is shared in the same year received, then the amount to be distributed is:
Amount of dividend taxed at 33% = (420,000 – 90% of 350,700) = 104,370
Company tax = 104,370 x 33% = 34,442
Dividend distributable = 350700 – 34,442 -0
- If paid next year,
APPLICATION EXERCISES
EXERCISE 1
The KETCH joint stock company is a public work enterprise of the Cameroonian nationality
created since 2010 in Douala with a capital of 800 000 000 FCFA totally liberated and divided as
follows:
MKEUTCHA JEAN……………………………………………………….22%
GUIEFEBOP………………………………………………………………20%
NGNONTSOKO JORDAN ………………………………………………15%
KUEBOVE…………………………………………………………………17%
ASQUINI ENCORAD Italy……………………………………………….18%
SOCIETE NATIONALE D’INVESTISSEMENT (SNI) ………………..10%
Its result account established on the 31st December 2017 reveal the following:
-Result of ordinary activities (ROA)…………………… 250 000 000 FCFA (C/B)
-Result of off ordinary activities (ROOA) ………………20 000 000 FCFA( D/B)
During the fiscal control after the deposit of the STR on the 31/12/2017, the following information
was extracted from the management accounts.
1-Account 61 -Transport: 6 000 000 FCFA
Of which 1 500 000 FCFA was reimbursement of displacement expenses to the technical director
for the prospection of the Central African market under construction.
2-Account 62-External services
Renting of technical equipments:
-To ASQUINI ENCORAD Italy against the monthly rents of 5 000 000 FCFA.
-To Y-CAM CAMEROUN against trimestrial rent of 9 000 000 FCFA.
GUIFEBOP receive from the company 70 000 FCFA and 150 000 FCFA for monthly rents on a
building and a truck respectively.
3-Account 63-Other external services: Honoraries for technical studies to ASQUINI ENCORAD
Italy 60 000 000 FCFA.
-The company use to buy and sell without transformation, some products bought abroad, of
which the situation (stock structure) for the 2017 financial year is as follows:
-Opening stock: 5 616 000 FCFA
-Closing stock: 1 296 000 FCFA
-Purchases of the year 8 200 000 FCFA
The company has paid 656 000 FCFA abroad for brokerages on purchases.
4-Account 65 other expenses:
-Gift and donation: -To the Bafut charitable house 2 725 000
-To FECAFOOT Yaoundé main office 31 500 000 FCFA
- 5-Account 66- personnel expenses:
-The technical director of the KETCH joint stock company receive a forfaitery allocation
(displacement indemnity) of 250 000 FCFA per month for his multiple displacements.
6-Account 67-Financial and assimilated expenses.
-The KETCH company received:
-30 000 000 FCFA from BICEC since the 1st of February 2017
-Some shareholders have deposited money in the company’s bank account:
Name of the shareholder Sum deposited (in Date of deposit % of shares held
FCFA)
GUIEFEBOP 80 000 000 01/07/2016 18
NGNONTSOKO 60 000 000 02/08/2016 15
JORDAN
KUEBOVE 30 000 000 01/07/2017 04
These funds have been remunerated at the rate of 13% per year for GUIEFEBOP and
NGNONTSOKO and at the rate of 12% for KUEBOVE. The BEAC rate passed from 9,5% to 10%
on the 01/07/20117.
7-Account 68 -Depreciation expenses: The first three annuities of depreciation of a transport
material bought for 5 000 000 FCFA and depreciated by the degressive depreciation are 500 000
FCFA, 1 800 000 FCFA and 1 080 000 FCFA respectively as of the 31/12/2017.
8-Account 707-Accessory incomes.
-The joint stock company KETCH has received and recorded the gross rents on a part of its
headquarter building that it rents to the joint stock company DAFIC at 500 000 FCFA per month.
9-Account 77-Financial and assimilated revenues.
The joint stock company KETCH has recorded dividends amounting to 30 000 000 FCFA from the
Ltd partnership “TRAVAUX Modernes “of Douala where it detents 20% of the capital. The
dividends received by bank cheque amounted to 25 050 000 FCFA.
-The joint stock company KETGH equally received a net dividend of 4 926 500 FCFA for inter-
company investments in BRASSERIES du CAMEROUN where she detents some shares.
10-Account 81 and 82
-The disposal of a tractor during the financial year produced an increase in value of 10 000 000
FCFA.
11- Fiscally exonerated revenues 2 540 000 FCFA
12-Deficit of 2016 4 780 550 FCFA
WORK REQUIRED
1-Calculate the fiscal profit of the joint stock company KETCH as of the 31/12/2017
2-Calculate the company tax, knowing that:
-The turnover tax free realized in 2017 was 500 000 000 FCFA and that the joint stock company
KETCH spontaneously paid all the monthly tax advances on the company tax.
3- Determine the net profit to be shared.
APPENDIX 1. TABLE CF1 of the STR for the determination of the taxable income.
Business name:
Address:
Identification number: Financial year ending 31-12-20 _ _ Duration (in month):__
DETERMINATION OF FISCAL PROFIT OR LOSS
Line AMOUNTS
BALANCE OF NET PROFIT NET PROFIT BEFORE TAX 01
BEFORE COMPANY TAX NET LOSS BEFORE TAX 02
REINSTATED FOR THE COMPUTATION
Non-deductible Depreciation Expenses 03
REVENUE OR PROFITS
Bases of
HEADING line assessment Rate Tax principal
SITUATION OF THE FIRM
APPENDIX 2. TABLE CF1A of the STR for the determination of the Income Tax Liability
Business name:
Address:
Identification number: Financial year ending 31-12-20_ _ Duration (in months):___
DETERMINATION OF INCOME TAX
HEADINGS Line AMOUNTS
TRANSFER OF FISCAL PROFIT OF THE PERIOD 01
DETERMINA
AFTER TAX
TION OF
PROFIT
10 Total line 11
Losses brought f/d
Losses allocated for
the period 11
Losses to be c/f 12
FINAL FISCAL PROFIT(Total line 1,4,8 & 11) 13
CALCULATION OF TAX ON FINAL FISCAL PROFIT
HEADINGS Assessment basis Rate Line Amounts
Company tax 14
PIT not deducted at source 15
Deduction of PIT deducted at source 16
Other deductions 17
Net tax owed (line 14 + line 15) – (line 16 + line 17) 18
Additional council tax 19
TOTAL TAX (line 18 + line 19) 20
Taxes in advance (b/f line 13, Table 25 Col. 6) 21
Net payable 22
Tax credit 23
Account 89 : Income tax
Headings Amounts
891 Income tax for the period 24
892 Income tax arrears for prior periods 25
895 Fixed minimum tax 26
899 Tax credit and cancellation of tax on prior profits 27
Total 28
APPENDIX 3. TABLE CF1 Ter of the STR for the Determination of the Min. Income Tax
TABLE OF DETERMINATION OF FISCAL MINIMUM TAX
HEADINGS Amounts
FISCAL MINIMUM TAX BROUGHT FORWARD 01
TAX REDUCTION ON ACCOUNT OF PREVIOUS REINVESTMENTS
PERIODS Reinvestments Base Actual base of the tax Reinvestments which
authorised and 50% X column reduction can be carried forward
brought forward 1 2 x col. 2 – col. 3
Year N-3 and Previous 02
Year N-2 03
Year N-1 04
TOTAL 05
x (tax RATE) 06
TAX REDUCTION ON ACCOUNT OF REINVESTMENTS FOR THE FINANCIAL YEAR
Reinvestments authorised for the period 07
Base of the tax reduction (50% x line 7) 08
Actual base of the tax reduction 09 x ((tax rate)
Reinvestments which can be carried forward 2 x (line 8 - line 9) 10
HEADINGS
Proportional tax on income from securities not taxed at source 11 15% +
Progressive tax payable by the company and other artificial persons on concealed distributed revenues 12 60% +
Capital not taxed at sourced 13 25%
SITUATION OF LOSSES BROUGHT FORWARD FOR BUSINESSES OTHER THAN THOSE ASSESSED ON ACTUAL PROFIT
FISCAL PROFI F THE PERIOD BROUGHT FORWARD 26
FISCAL LOSS OF THE PERIOD BROUGHT FORWARD 27
Imputations of brought forward losses
Headings N-4 N-3 N-2 N-1
Losses brought forward 28
Losses imputed 29
Losses which can be carried forward 30
FINAL FISCAL PROFIT 31
FINAL FISCAL LOSS 32
UBA Plc, a general trade business, P.O. Box 39 Bamenda was created on the 1st January 2010 with a
capital of 600 000 000 CFAF. For the financial year ended December 31 st 2019, its main profit and loss
accounts showed the following data:
A) Ordinary activity profit or loss:
Total debit 274 352 500 CFAF
Total credit 508 362 500 CFAF
B) Extraordinary activity profit or loss:
Total debit 102 000 000 CFAF
Total credit 47 990 000 CFAF
From an examination of the profit and loss accounts, the following observations are made:
a. Paid professional expenses to a Chinese consulting firm 6000 000 CFAF for technical advice, to
a Cameroonian public works entity 5000 000F and for market research to a Nigerian entity
15000 000F .
b. Some shareholders who own less than 25% of the share capital put at the disposal of the
company funds of which deposits and withdrawals were as follows:
NGWA:
- Balance as at 01/01/2019: 6 000 000CFAF
- Deposit on 01/10/2019: 10 000 000CFAF
- Withdrawal on 31.10.2019: 4 000 000CFAF
RENE:
- Deposit made since the 01/01/2018: 20 000 000 CFAF
- Withdrawal on 30/06/2019: 11 000 000 CFAF
These funds have been remunerated at the rate of 16%. The Central Bank rate for advances of the
current year has been 11.5%.
c. The company organised a swimming gala for its main customer of which the cost found in the
accounting records of the company is 1 800 000 CFAF.
d. The following items appeared within sundry expenses:
900 000 CFAF of life insurance to the benefit of the General Manager;
30 000 000 CFAF of donation granted to the Cameroon National Football Team;
12 000 000 CFAF of donation granted to ‘Groupe FOKOU Plc’ on the occasion of its anniversary.
2800 000F to Bak orphanage located in Bertoua
200 000F to support flood victims in central African republic
e) The company received net dividends from securities of 10 020 000 CFAF, recorded at the net
value.
f. The rent of the warehouse amounting to 1200 000F was paid and recorded in the books of the entity.
g. The Commercial Manager had received a monthly amount of 300 000 CFAF during 2019 financial
year as lump sum allowance for travelling and representation made in West African, beside he was
reimbursed on justification 1000 000 CFAF for the same purposes.
i. The heavy transport equipment acquired on the 01/04/2018 with a lifespan of 4 years, for 40 000
000 CFAF has been depreciated following the reducing balance method.
Required :
a) Present the fiscal analysis of each transaction
b) Calculate the fiscal result
c) Calculate the tax liability and the net result
d) Present the accounting recordings of the tax knowing that the payment was done on 30th
march 2020.
SOLUTION
a. Fiscal analysis
description Calculation and amount Observation,Reinstatement or
deduction
a HOE general 6 000 000 Reinstate
Public works (1% 500 000 000) 5000 000 Reinstate (6000 000-5000
000)=1000 000
Market research 5%(500 000 000 =25 000 000 ok
b Shareholders interest 6000 000*2.5*9/1200=112 500 The excess of 558333 will be
. 16000 000*2.5*1/1200=33, 333 reinstated.
12000 000*2.5* 2/1200=50 000
20 000 000*2.5*6/1200=250 000
9000 000*2.5*6/1200=112500
c Swimming gala 1800 000 Reinstate luxury expense
d Life insurance 900 000F Reinstate
Gifts to lions 5%(500 000 000)=25 000 000 Reinstate excess 5000 000
Gifts to Fokou 12000 000F Reinstate since it is a profit
making institution.
Gifts to Bak 2800 000 0.5%(500 000 000)=2500 000 Reinstate excess 300 000
Gifts to CAR 200 000 Reinstate the complete amount
e Net dividend (10020 000/0.835)0.165= 1980 000 reinstate
f rents 1200 000 Completely deductible
g Displacement 300 000*12 =3600 000 Reinstate 3600 000F since he
allowance had reinmbursements
h Unknown persons 5000 000 reinstate
i depreciation Calculated 2018:40 000 Reinstate the excess (10781
000*37.5*9/1200=11250 000 250-10 000 000)
2019: 28750 000*37.5*1/100=10 =781 250F
781 250
Acceptable depreciation: 40 000
000/4= 10 000 000
j Provison:
Paid leave 12000 000 Reinstate
Customer Fru 9000 000 Deductible (ok)
Flat provision 12000 000 Reinstate since it is general
k Rates and taxes:
Business license 1500 000F Deductible
Windscreen license 40 000F Deductible
Penalty for recovery 500 000F Reinstate penalty
Penalty for late 200 000F Reinstate
payment
l Insurance 150 000 Reinstate since it is for tourism
m Provision WB for paid 1000 000 Deduct since it is related to a
leave non deductible item
n Exempted revenues 4000 000 deduct
o royalties 1200 000 Reinstate, since it will be
considered as distribution of
profit.
p Total revenue 596 250 000/1.1925=500 000 000
q Losses brought 2000 000+1000 000+4000 deduct
forward 000+3000 000
Advance taxes Turnover (2.2%500 000 000)= 11 Total advances paid 13 000 000
r 000 000
Business name UBA PLC TABLE NO CF1- DETERMINATION OF FISCAL PROFIT
Address: PO BOX 39 BAMENDA
Identification number financial year end 31-12-2019 Duration (in months)12
Determination of fiscal profit or loss
lig amounts
SOLDE DU RÉSULTAT NET AVANT NET PROFIT BEFOR TAX 01 180 000 000
IMPÔT SUR LE RÉSULTAT NET LOSS BEFOR TAX 02
EX PE NS ES O RLO SS ES P ART LYO RN OTD ED U CT IBLE T O BE ADD ED BACKF ORCO M PU T ATIO NO FT HE FISCALP ROF ITO RLOSS
Depreciation charges not deductable 03 781250
Depreciation charges recorded but deferred because of loss 04
Provisions not deductible
Sundry 3…DISPL A LLOWAN CE AND U NKN OW N PERS ON…
05 24000 000
14 8600 000
Intermediate POSITIVE TOTAL : line 15+ line 1 or line 15-line 2 16 245 169 583
Intermediate NEGATIVE TOTAL : line 2- line 15 17
FISCAL PROFIT OR FISCAL PROFIT FOR THE PERIOD : line 16- line27 28 234 169 583
LOSS Fiscal loss for the period: line 27- line 16 or line 18+line 27 29
P O S IT IO N O F T H E F IRM T O W ARD S T H E F IX E D M IN I M U M T AX
Losses brought forward f/d 10 3000 000 4000 000 1000 000 2000 000 10 000 000
Losses allocated for the period 11 3000 000 4000 000 1000 000 2000 000
Losses to be c/f 12
Definitive fiscal profit (total line 1, 4, and 11) 13:
CALCULATION OF TAX ON DEFINITIVE FISCAL PROFIT
HEADINGS Assessment basis rate Li
Company tax 224 169 000 30% 14 67250700
PTI not deducted at source 15
Deduction of PTI deducted at source 12 000 000 15% 16 1800 000
Other deductions 17
Net tax owed (line 14, line 15) line 16+line 17) 18 65450 700
Additional council tax 19 6545070
TOTAL TAX (line 18+ line 19) 20 71995770
Tax in advance ( b/f line 13 table 20 Ccl. 6) 21 13000 000
Net payable 22 58,995,770
Tax credit 23
Page 31 of 31