false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
false
No description of principal activity
2016-02-01
Sage Accounts Production Advanced 2017 Update 2 - FRS
302,500
302,500
31,480
28,029
646
28,675
2,805
3,451
xbrli:pure
xbrli:shares
iso4217:GBP
03901831
2016-02-01
2017-01-31
03901831
2017-01-31
03901831
2016-01-31
03901831
2015-02-01
2016-01-31
03901831
2016-01-31
03901831
2015-01-31
03901831
bus:Director4
2016-02-01
2017-01-31
03901831
bus:Director1
2016-02-01
2017-01-31
03901831
bus:Director2
2016-02-01
2017-01-31
03901831
core:WithinOneYear
2017-01-31
03901831
core:WithinOneYear
2016-01-31
03901831
core:ShareCapital
2017-01-31
03901831
core:ShareCapital
2016-01-31
03901831
core:SharePremium
2017-01-31
03901831
core:SharePremium
2016-01-31
03901831
core:RevaluationReserve
2017-01-31
03901831
core:RevaluationReserve
2016-01-31
03901831
core:RetainedEarningsAccumulatedLosses
2017-01-31
03901831
core:RetainedEarningsAccumulatedLosses
2016-01-31
03901831
core:DevelopmentCostsCapitalisedDevelopmentExpenditure
2017-01-31
03901831
bus:Director1
2016-01-31
03901831
bus:Director1
2017-01-31
03901831
bus:Director2
2016-01-31
03901831
bus:Director2
2017-01-31
03901831
bus:Director1
2015-01-31
03901831
bus:Director1
2016-01-31
03901831
bus:Director2
2015-01-31
03901831
bus:Director2
2016-01-31
03901831
bus:Director1
2015-02-01
2016-01-31
03901831
bus:FRS102
2016-02-01
2017-01-31
03901831
bus:AuditExempt-NoAccountantsReport
2016-02-01
2017-01-31
03901831
bus:FullAccounts
2016-02-01
2017-01-31
03901831
bus:SmallCompaniesRegimeForAccounts
2016-02-01
2017-01-31
03901831
bus:PrivateLimitedCompanyLtd
2016-02-01
2017-01-31
03901831
core:FurnitureFittingsToolsEquipment
2016-02-01
2017-01-31
03901831
core:FurnitureFittingsToolsEquipment
2017-01-31
03901831
core:FurnitureFittingsToolsEquipment
2016-01-31
COMPANY REGISTRATION NUMBER:
03901831
Filleted Unaudited Financial Statements |
|
Year ended 31 January 2017
Statement of financial position |
1 |
|
|
Notes to the financial statements |
3 |
|
|
Statement of Financial Position |
|
31 January 2017
Fixed assets
Intangible assets |
5 |
|
302,500 |
302,500 |
Tangible assets |
6 |
|
2,805 |
3,451 |
|
|
--------- |
--------- |
|
|
305,305 |
305,951 |
|
|
|
|
|
Current assets
Debtors |
7 |
314,401 |
|
286,790 |
Cash at bank and in hand |
67,181 |
|
66,204 |
|
--------- |
|
--------- |
|
381,582 |
|
352,994 |
|
|
|
|
|
Creditors: amounts falling due within one year |
8 |
83,649 |
|
80,192 |
|
--------- |
|
--------- |
Net current assets |
|
297,933 |
272,802 |
|
|
--------- |
--------- |
Total assets less current liabilities |
|
603,238 |
578,753 |
|
|
--------- |
--------- |
Net assets |
|
603,238 |
578,753 |
|
|
--------- |
--------- |
|
|
|
|
|
Capital and reserves
Called up share capital |
|
2,000 |
2,000 |
Share premium account |
|
579,350 |
579,350 |
Revaluation reserve |
|
302,500 |
302,500 |
Profit and loss account |
|
(
280,612) |
(
305,097) |
|
|
--------- |
--------- |
Members funds |
|
603,238 |
578,753 |
|
|
--------- |
--------- |
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 31 January 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
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
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
Statement of Financial Position (continued) |
|
31 January 2017
These financial statements were approved by the
board of directors
and authorised for issue on
24 October 2017
, and are signed on behalf of the board by:
Company registration number:
03901831
Notes to the Financial Statements |
|
Year ended 31 January 2017
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is .
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102 Section 1A, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Transition to FRS 102
The entity transitioned from previous UK GAAP to FRS 102 as at 1 February 2015. Details of how FRS 102 has affected the reported financial position and financial performance is given in note 12.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are recorded at the fair value at the acquisition date.
Research and development
Research expenditure is written off in the period in which it is incurred. Development expenditure incurred is capitalised as an intangible asset only when all of the following criteria are met: - It is technically feasible to complete the intangible asset so that it will be available for use or sale; - There is the intention to complete the intangible asset and use or sell it; - There is the ability to use or sell the intangible asset; - The use or sale of the intangible asset will generate probable future economic benefits; - There are adequate technical, financial and other resources available to complete the development and to use or sell the intangible asset; and - The expenditure attributable to the intangible asset during its development can be measured reliably. Expenditure that does not meet the above criteria is expensed as incurred.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Equipment |
- |
20% straight line |
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
8
(2016:
9
).
5.
Intangible assets
|
Development costs |
|
£ |
Cost |
|
At 1 February 2016 and 31 January 2017 |
302,500 |
|
--------- |
Amortisation |
|
At 1 February 2016 and 31 January 2017 |
– |
|
--------- |
Carrying amount |
|
At 31 January 2017 |
302,500 |
|
--------- |
|
|
6.
Tangible assets
|
Equipment |
Total |
|
£ |
£ |
Cost |
|
|
At 1 February 2016 and 31 January 2017 |
31,480 |
31,480 |
|
-------- |
-------- |
Depreciation |
|
|
At 1 February 2016 |
28,029 |
28,029 |
Charge for the year |
646 |
646 |
|
-------- |
-------- |
At 31 January 2017 |
28,675 |
28,675 |
|
-------- |
-------- |
Carrying amount |
|
|
At 31 January 2017 |
2,805 |
2,805 |
|
-------- |
-------- |
At 31 January 2016 |
3,451 |
3,451 |
|
-------- |
-------- |
|
|
|
7.
Debtors
|
2017 |
2016 |
|
£ |
£ |
Trade debtors |
84,441 |
70,860 |
Other debtors |
229,960 |
215,930 |
|
--------- |
--------- |
|
314,401 |
286,790 |
|
--------- |
--------- |
|
|
|
8.
Creditors:
amounts falling due within one year
|
2017 |
2016 |
|
£ |
£ |
Trade creditors |
19,239 |
11,507 |
Social security and other taxes |
26,382 |
46,185 |
Other creditors |
38,028 |
22,500 |
|
-------- |
-------- |
|
83,649 |
80,192 |
|
-------- |
-------- |
|
|
|
9.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2017 |
2016 |
|
£ |
£ |
Not later than 1 year |
– |
24,000 |
|
---- |
-------- |
|
|
|
10.
Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
|
2017 |
|
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr M T Coleman |
110,108 |
– |
110,108 |
|
Mr N Mustoe |
(
20,000) |
(
5,000) |
(
25,000) |
|
|
--------- |
------- |
--------- |
|
|
90,108 |
(
5,000) |
85,108 |
|
|
--------- |
------- |
--------- |
|
|
|
|
|
|
2016 |
|
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr M T Coleman |
74,880 |
35,228 |
110,108 |
|
Mr N Mustoe |
(
20,000) |
– |
(
20,000) |
|
|
-------- |
-------- |
--------- |
|
|
54,880 |
35,228 |
90,108 |
|
|
-------- |
-------- |
--------- |
|
|
|
|
|
11.
Related party transactions
The company was under the control of the Directors throughout the year. No transactions with related parties were undertaken such as are required to be disclosed.
12.
Transition to FRS 102
These are the first financial statements that comply with FRS 102. The company transitioned to FRS 102 on 1 February 2015.
No transitional adjustments were required in equity or profit or loss for the year.