04935884 CHILLOGIC LIMITED 2015-11-01 2016-10-31 false true 2016-10-31 04935884 2015-11-01 2016-10-31 04935884 2016-10-31 04935884 2015-10-31 04935884 c:MotorVehicles 2015-11-01 2016-10-31 04935884 c:FixturesFittingsToolsEquipment 2015-11-01 2016-10-31 04935884 d:OrdinaryShareClass1 2016-10-31 04935884 d:OrdinaryShareClass1 2015-10-31 04935884 d:OrdinaryShareClass1 2015-11-01 2016-10-31 04935884 d:Director1 2015-11-01 2016-10-31 04935884 c:PlantMachinery 2015-11-01 2016-10-31 04935884 c:LandBuildings c:OwnedOrFreeholdTangibleFixedAssets 2015-11-01 2016-10-31 04935884 c:ProvisionsForDeferredTaxation 2015-10-31 iso4217:GBP xbrli:shares
Registered number: 04935884










CHILLOGIC LIMITED
UNAUDITED
ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016




































 
CHILLOGIC LIMITED
REGISTERED NUMBER: 04935884

ABBREVIATED BALANCE SHEET
AS AT 31 OCTOBER 2016

2016
2015
Note
£
£
£
£
 
FIXED ASSETS





 
Tangible assets
 
2
798,101
870,120
 
CURRENT ASSETS





 
Stocks
8,500
15,571

 
Debtors
956,845
814,338

 
Cash at bank and in hand

21,025
48,219







 
986,370
878,128
 
CREDITORS: amounts falling due within one year
(1,210,073)
(997,528)
 
NET CURRENT LIABILITIES


(223,703)

(119,400)
 
TOTAL ASSETS LESS CURRENT LIABILITIES
574,398
750,720
 
CREDITORS: amounts falling due after more than one year
3
(205,592)

(306,487)
 
PROVISIONS FOR LIABILITIES





 
Deferred tax
(89,907)
(79,683)

NET ASSETS




 278,899


 364,550
  
CAPITAL AND RESERVES

 
Called up share capital
4
100
100
 
Profit and loss account
278,799
364,450
 
SHAREHOLDERS' FUNDS
 

 278,899

 364,550


The director considers that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act. 

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and for preparing financial statements which give a true and fair view of the state of affairs of the company as at 31 October 2016 and of its profit for the year in accordance with the requirements of sections 394 and 395 of the Act and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.


Page 1

 
CHILLOGIC LIMITED
 
    
ABBREVIATED BALANCE SHEET (continued)
AS AT 31 OCTOBER 2016

The abbreviated accounts, which have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006, were approved and authorised for issue by the board and were signed on its behalf by: 





Mr D B Firmin
Director

Date: 25 July 2017

The notes on pages 3 to 5 form part of these financial statements.

Page 2

 
CHILLOGIC LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

1.ACCOUNTING POLICIES

1.1
Basis of preparation of financial statements

The full financial statements, from which these abbreviated accounts have been extracted, have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (effective January 2015).

1.2
Turnover

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.

1.3
Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation.  Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

Property improvements
-
15% reducing balance
Plant & machinery
-
15% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures & fittings
-
25% reducing balance

1.4
Leasing and hire purchase

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

1.5
Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Page 3

 
CHILLOGIC LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

1.ACCOUNTING POLICIES (continued)

1.6
Deferred taxation

Full provision is made for deferred tax assets and liabilities arising from all timing differences between the recognition of gains and losses in the financial statements and recognition in the tax computation.

A net deferred tax asset is recognised only if it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Deferred tax assets and liabilities are calculated at the tax rates expected to be effective at the time the timing differences are expected to reverse.
Deferred tax assets and liabilities are not discounted.


2.TANGIBLE FIXED ASSETS



£


Cost 


At 1 November 2015
2,043,010

Additions
257,293

Disposals
(181,300)


At 31 October 2016

2,119,003



Depreciation


At 1 November 2015
1,172,890

Charge for the year
261,181

On disposals
(113,169)


At 31 October 2016

1,320,902




Net book value


At 31 October 2016
 798,101


At 31 October 2015

 870,120


3.CREDITORS:
Amounts falling due after more than one year
During the year, the company took out a loan for £35,000 with Natwest Bank PLC. A balance of £35,000 (2014: nil) is outstanding as at 31 October 2015. The loan is secured is the indemnity of the directors loan account.
A debenture secures all monies due to or become due from the compay to its factoring company. A balance of £347,750 (2014: £412,389) is outstanding at 31 October 2015. The debenture is secured against all company property and assets present and future.

Page 4

 
CHILLOGIC LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 OCTOBER 2016

4.SHARE CAPITAL
        2016
        2015
        £

        £

Allotted, called up and fully paid



100 Ordinary shares of £1 each
 100
 100


5.DIRECTOR'S BENEFITS: ADVANCES, CREDIT AND GUARANTEES

Included within other debtors due within one year is a loan to Mr D Firmin, director, of £109,655 (2015: £201,341). The maximum outstanding during the year was £236,655. Interest is charged on the loan at a rate of 3%. The balance was cleared in full within 9 months of the year end.
 
Page 5