Company Registration No. 00247508 (England and Wales)
EBORCRAFT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
EBORCRAFT LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Statement of cash flows
4
Notes to the financial statements
5 - 10
EBORCRAFT LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
3
1,635,668
1,645,887
Current assets
Inventories
174,304
160,167
Trade and other receivables
4
321,076
310,203
Cash and cash equivalents
230,341
180,289
725,721
650,659
Current liabilities
5
(265,358)
(225,895)
Net current assets
460,363
424,764
Total assets less current liabilities
2,096,031
2,070,651
Non-current liabilities
6
(48,897)
(55,997)
Net assets
2,047,134
2,014,654
Equity
Called up share capital
7
16,642
16,642
Revaluation reserve
18,011
18,011
Capital redemption reserve
3,199
3,199
Retained earnings
2,009,282
1,976,802
Total equity
2,047,134
2,014,654

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 December 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

EBORCRAFT LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 6 June 2018 and are signed on its behalf by:
Mr C G Williams
Director
Company Registration No. 00247508
EBORCRAFT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
Share capital
Revaluation reserve
Capital redemption reserve
Retained earnings
Total
£
£
£
£
£
Balance at 1 January 2016
16,642
36,067
3,199
1,960,755
2,016,663
Year ended 31 December 2016:
Loss for the year
-
-
-
(2,009)
(2,009)
Other comprehensive income:
Revaluation of property, plant and equipment
-
(18,056)
-
-
(18,056)
Total comprehensive income for the year
-
(18,056)
-
(2,009)
(20,065)
Transfers
-
-
-
18,056
18,056
Balance at 31 December 2016
16,642
18,011
3,199
1,976,802
2,014,654
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
-
-
32,480
32,480
Balance at 31 December 2017
16,642
18,011
3,199
2,009,282
2,047,134
EBORCRAFT LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 4 -
2017
2016
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
8
98,907
(64,728)
Interest paid
(1,616)
(469)
Income taxes paid
-
(30)
Net cash inflow/(outflow) from operating activities
97,291
(65,227)
Investing activities
Purchase of property, plant and equipment
(52,943)
(95,754)
Proceeds on disposal of property, plant and equipment
5,250
3,750
Proceeds from other investments and loans
20
(39)
Interest received
36
130
Net cash used in investing activities
(47,637)
(91,913)
Financing activities
Payment of finance leases obligations
398
70,605
Net cash generated from financing activities
398
70,605
Net increase/(decrease) in cash and cash equivalents
50,052
(86,535)
Cash and cash equivalents at beginning of year
180,289
266,824
Cash and cash equivalents at end of year
230,341
180,289
EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 5 -
1
Accounting policies
Company information

Eborcraft Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chessingham Park, Dunnington, York, North Yorkshire, UK, YO19 5SE.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
50 years straight line
Plant and machinery
5, 10 and 15 years depending on nature of equipment
Fixtures, Fittings and Office Equipment
10 years
Motor vehicles
3 or 4 years
EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 7 -
1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 8 -
1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 31 (2016 - 33).

3
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2017
1,708,709
1,109,497
2,818,206
Additions
-
52,943
52,943
Disposals
-
(42,099)
(42,099)
At 31 December 2017
1,708,709
1,120,341
2,829,050
Depreciation and impairment
At 1 January 2017
273,696
898,623
1,172,319
Depreciation charged in the year
24,900
38,262
63,162
Eliminated in respect of disposals
-
(42,099)
(42,099)
At 31 December 2017
298,596
894,786
1,193,382
Carrying amount
At 31 December 2017
1,410,113
225,555
1,635,668
At 31 December 2016
1,435,013
210,874
1,645,887
EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 9 -
4
Trade and other receivables
2017
2016
Amounts falling due within one year:
£
£
Trade receivables
277,868
267,923
Other receivables
43,208
42,280
321,076
310,203
5
Current liabilities
2017
2016
£
£
Trade payables
118,832
113,699
Other taxation and social security
90,514
72,950
Other payables
56,012
39,246
265,358
225,895
6
Non-current liabilities
2017
2016
£
£
Other payables
48,897
55,997
7
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
16,642 Ordinary Shares of £1 each
16,642
16,642
16,642
16,642
EBORCRAFT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 10 -
8
Cash generated from operations
2017
2016
£
£
Profit/(loss) for the year after tax
32,480
(2,009)
Adjustments for:
Finance costs
1,616
469
Investment income
(36)
(130)
Gain on disposal of property, plant and equipment
(5,250)
(3,750)
Depreciation and impairment of property, plant and equipment
63,162
60,624
Movements in working capital:
(Increase) in inventories
(14,137)
(9,738)
(Increase) in trade and other receivables
(10,893)
(73,543)
Increase/(decrease) in trade and other payables
31,965
(36,651)
Cash generated from/(absorbed by) operations
98,907
(64,728)
2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity06 June 2018Mr C G WilliamsA CroweP WilliamsA Crowe002475082017-01-012017-12-31002475082017-12-31002475082016-12-3100247508core:LandBuildings2017-12-3100247508core:OtherPropertyPlantEquipment2017-12-3100247508core:LandBuildings2016-12-3100247508core:OtherPropertyPlantEquipment2016-12-3100247508core:CurrentFinancialInstruments2017-12-3100247508core:CurrentFinancialInstruments2016-12-3100247508core:Non-currentFinancialInstruments2017-12-3100247508core:Non-currentFinancialInstruments2016-12-3100247508core:ShareCapital2017-12-3100247508core:ShareCapital2016-12-3100247508core:RevaluationReserve2017-12-3100247508core:RevaluationReserve2016-12-3100247508core:CapitalRedemptionReserve2017-12-3100247508core:CapitalRedemptionReserve2016-12-3100247508core:RetainedEarningsAccumulatedLosses2017-12-3100247508core:RetainedEarningsAccumulatedLosses2016-12-3100247508core:ShareCapitalOrdinaryShares2017-12-3100247508core:ShareCapitalOrdinaryShares2016-12-3100247508bus:Director12017-01-012017-12-31002475082016-01-012016-12-3100247508core:RetainedEarningsAccumulatedLosses2017-01-012017-12-3100247508core:RevaluationReserve2016-01-012016-12-3100247508core:LandBuildingscore:OwnedOrFreeholdAssets2017-01-012017-12-3100247508core:PlantMachinery2017-01-012017-12-3100247508core:FurnitureFittings2017-01-012017-12-3100247508core:MotorVehicles2017-01-012017-12-3100247508core:LandBuildings2016-12-3100247508core:OtherPropertyPlantEquipment2016-12-31002475082016-12-3100247508core:OtherPropertyPlantEquipment2017-01-012017-12-3100247508core:LandBuildings2017-01-012017-12-3100247508bus:OrdinaryShareClass12017-01-012017-12-3100247508bus:OrdinaryShareClass12017-12-3100247508bus:PrivateLimitedCompanyLtd2017-01-012017-12-3100247508bus:FRS1022017-01-012017-12-3100247508bus:AuditExemptWithAccountantsReport2017-01-012017-12-3100247508bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3100247508bus:Director22017-01-012017-12-3100247508bus:Director32017-01-012017-12-3100247508bus:CompanySecretary12017-01-012017-12-3100247508bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP