Year Ended
Registration number:
Absolute Music Solutions Ltd
Contents
Balance Sheet |
|
Notes to the Financial Statements |
Absolute Music Solutions Ltd
Balance Sheet
30 September 2017
Note |
2017 |
2016 |
|
Fixed assets |
|||
Intangible assets |
|
|
|
Tangible assets |
|
|
|
Investments |
|
|
|
|
|
||
Current assets |
|||
Stocks |
|
|
|
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current assets |
|
|
|
Total assets less current liabilities |
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
|
|
|
Profit and loss account |
|
|
|
Total equity |
|
|
Page 1 |
Absolute Music Solutions Ltd
Balance Sheet
30 September 2017
For the financial year ending 30 September 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
• |
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.
These financial statements have been prepared and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
Approved and authorised by the
A D Barclay
Director
Company Registration Number: 04827522
Page 2 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
General information |
The company is a private company limited by share capital incorporated in England and Wales.
The address of its registered office is:
These financial statements were authorised for issue by the
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
Change in basis of accounting
The company's financial statements have been prepared in accordance with FRS102 - the Financial Reporting Standard applicable in the UK and Republic of Ireland. The company has transferred from previously extant UK GAAP to FRS102 as at 1 October 2015. Comparatives have been restated and an explanation of how transition to FRS102 has affected the reported financial performance is given in Note 12.
Group accounts not prepared
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Page 3 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Tangible assets
Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
Asset class |
Depreciation method and rate |
Leasehold costs and alterations |
Straight line over lease term |
Equipment |
20% straight line |
Computer equipment |
33.33% straight line |
Motor vehicles |
25% reducing balance |
Business combinations
Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.
Amortisation
Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:
Asset class |
Amortisation method and rate |
Website |
Over 3 years |
Investments
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
Page 4 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Page 5 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Financial instruments
Classification
• Short term trade and other debtors and creditors;
• Bank loans; and
• Cash and bank balances.
All financial instruments are classified as basic.
Recognition and measurement
Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the company’s obligations are discharged, expire or are cancelled.
Except for bank loans, such instruments are initially measured at transaction price, including transaction costs, and are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments.
Bank loans are initially measured at transaction price, including transaction costs, and are subsequently carried at amortised cost using the effective interest method.
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
Page 6 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Intangible assets |
Website |
Total |
|
Cost or valuation |
||
At 1 October 2016 |
|
|
Additions acquired separately |
|
|
At 30 September 2017 |
|
|
Amortisation |
||
At 1 October 2016 |
|
|
Amortisation charge |
|
|
At 30 September 2017 |
|
|
Carrying amount |
||
At 30 September 2017 |
|
|
At 30 September 2016 |
|
|
Page 7 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Tangible assets |
Land and buildings |
Furniture, fittings and equipment |
Motor vehicles |
Other property, plant and equipment |
||
Cost or valuation |
|||||
At 1 October 2016 |
|
|
|
|
|
Additions |
|
|
|
|
|
At 30 September 2017 |
|
|
|
|
|
Depreciation |
|||||
At 1 October 2016 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
At 30 September 2017 |
|
|
|
|
|
Carrying amount |
|||||
At 30 September 2017 |
|
|
|
|
|
At 30 September 2016 |
|
|
|
|
Total |
|||||
Cost or valuation |
|||||
At 1 October 2016 |
|
||||
Additions |
|
||||
At 30 September 2017 |
|
||||
Depreciation |
|||||
At 1 October 2016 |
|
||||
Charge for the year |
|
||||
At 30 September 2017 |
|
||||
Carrying amount |
|||||
At 30 September 2017 |
|
||||
At 30 September 2016 |
|
Included within the net book value of land and buildings above is £294,260 (2016 - £346,000) in respect of short leasehold land and buildings.
Page 8 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Investments |
2017 |
2016 |
|
Investments in subsidiaries |
|
|
Subsidiaries |
£ |
Cost or valuation |
|
At 1 October 2016 |
|
Provision |
|
Carrying amount |
|
At 30 September 2017 |
|
At 30 September 2016 |
|
Stocks |
2017 |
2016 |
|
Other inventories |
|
|
Debtors |
Note |
2017 |
2016 |
|
Trade debtors |
|
|
|
Amounts due from group undertakings |
|
|
|
Other debtors |
|
|
|
Prepayments |
|
|
|
|
|
Page 9 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Creditors |
Note |
2017 |
2016 |
|
Due within one year |
|||
Loans and borrowings |
|
|
|
Trade creditors |
|
|
|
Social security and other taxes |
|
|
|
Outstanding defined contribution pension costs |
|
|
|
Other creditors |
|
|
|
Accrued expenses |
|
- |
|
Corporation tax |
4,108 |
30,585 |
|
Other creditors |
|
|
|
|
|
||
Due after one year |
|||
Loans and borrowings |
|
|
Loans and borrowings |
2017 |
2016 |
|
Non-current loans and borrowings |
||
Bank borrowings |
|
|
Finance lease liabilities |
- |
|
|
|
2017 |
2016 |
|
Current loans and borrowings |
||
Bank borrowings |
|
|
Bank overdrafts |
|
|
Finance lease liabilities |
|
|
|
|
Page 10 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Financial commitments, guarantees and contingencies |
The total amount of financial commitments not included in the balance sheet is £
The total amount of guarantees not included in the balance sheet is £50,000 (2016 - £50,000). A limited guarantee exists given by the director A D Barclay in favour of HSBC Plc to secure all liabilities.
Transition to FRS 102 |
Balance Sheet at 1 October 2015
Note |
As originally reported |
Reclassification |
As restated |
|
Fixed assets |
||||
Intangible assets |
- |
38,530 |
38,530 |
|
Tangible assets |
433,150 |
(38,530) |
394,620 |
|
433,150 |
- |
433,150 |
||
Current assets |
||||
Stocks |
1,200,565 |
- |
1,200,565 |
|
Debtors |
301,734 |
- |
301,734 |
|
Cash at bank and in hand |
1,031 |
- |
1,031 |
|
1,503,330 |
- |
1,503,330 |
||
Creditors: Amounts falling due within one year |
(1,489,576) |
- |
(1,489,576) |
|
Net current assets |
13,754 |
- |
13,754 |
|
Total assets less current liabilities |
446,904 |
- |
446,904 |
|
Creditors: Amounts falling due after more than one year |
(182,992) |
- |
(182,992) |
|
Net assets |
263,912 |
- |
263,912 |
|
Capital and reserves |
||||
Called up share capital |
100 |
- |
100 |
|
Profit and loss account |
263,812 |
- |
263,812 |
|
Total equity |
263,912 |
- |
263,912 |
Page 11 |
Absolute Music Solutions Ltd
Notes to the Financial Statements
Year Ended 30 September 2017
Balance Sheet at 30 September 2016
Note |
As originally reported |
Reclassification |
As restated |
|
Fixed assets |
||||
Intangible assets |
- |
40,697 |
40,697 |
|
Tangible assets |
412,592 |
(40,697) |
371,895 |
|
Investments |
100 |
- |
100 |
|
412,692 |
- |
412,692 |
||
Current assets |
||||
Stocks |
1,260,440 |
- |
1,260,440 |
|
Debtors |
286,538 |
- |
286,538 |
|
Cash at bank and in hand |
626 |
- |
626 |
|
1,547,604 |
- |
1,547,604 |
||
Creditors: Amounts falling due within one year |
(1,534,088) |
- |
(1,534,088) |
|
Net current assets |
13,516 |
- |
13,516 |
|
Total assets less current liabilities |
426,208 |
- |
426,208 |
|
Creditors: Amounts falling due after more than one year |
(111,052) |
- |
(111,052) |
|
Net assets |
315,156 |
- |
315,156 |
|
Capital and reserves |
||||
Called up share capital |
100 |
- |
100 |
|
Profit and loss account |
315,056 |
- |
315,056 |
|
Total equity |
315,156 |
- |
315,156 |
Page 12 |