Registration number:
Abc Exhibitions Limited
for the Year Ended 31 March 2017
Chartered Accountants
The Genesis Centre
North Staffs Business Park
18 Innovation Way
Stoke-on-Trent
Staffordshire
ST6 4BF
Abc Exhibitions Limited
Contents
Company Information |
|
Directors' Report |
|
Accountants' Report |
|
Profit and Loss Account |
|
Balance Sheet |
|
Statement of Changes in Equity |
|
Notes to the Financial Statements |
Abc Exhibitions Limited
Company Information
Directors |
Mr Andrew George Woolliscroft Mrs Kirsty Jane Woolliscroft |
Company secretary |
Mrs Kirsty Jane Woolliscroft |
Registered office |
|
Accountants |
|
Page 1 |
Abc Exhibitions Limited
Directors' Report for the Year Ended 31 March 2017
The directors present their report and the financial statements for the year ended 31 March 2017.
Directors of the company
The directors who held office during the year were as follows:
Principal activity
The principal activity of the company is haulier
Small companies provision statement
This report has 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.
Approved by the Board on
.........................................
Mrs Kirsty Jane Woolliscroft
Company secretary and director
Page 2 |
Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Abc Exhibitions Limited
for the Year Ended 31 March 2017
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Abc Exhibitions Limited for the year ended 31 March 2017 as set out on pages 4 to 17 from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.
This report is made solely to the Board of Directors of Abc Exhibitions Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Abc Exhibitions Limited and state those matters that we have agreed to state to the Board of Directors of Abc Exhibitions Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Abc Exhibitions Limited and its Board of Directors as a body for our work or for this report.
It is your duty to ensure that Abc Exhibitions Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Abc Exhibitions Limited. You consider that Abc Exhibitions Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the accounts of Abc Exhibitions Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.
......................................
Chartered Accountants
North Staffs Business Park
18 Innovation Way
Stoke-on-Trent
Staffordshire
ST6 4BF
Page 3 |
Abc Exhibitions Limited
Profit and Loss Account for the Year Ended 31 March 2017
Note |
Total |
(As restated) |
|
Turnover |
|
|
|
Cost of sales |
( |
( |
|
Gross profit |
|
|
|
Administrative expenses |
( |
( |
|
Other operating income |
- |
|
|
Operating profit |
|
|
|
Other interest receivable and similar income |
|
|
|
Interest payable and similar expenses |
( |
( |
|
(14,290) |
(10,645) |
||
Profit before tax |
|
|
|
Taxation |
( |
( |
|
Profit for the financial year |
|
|
The above results were derived from continuing operations.
The company has no recognised gains or losses for the year other than the results above.
Page 4 |
Abc Exhibitions Limited
(Registration number: 06857421)
Balance Sheet as at 31 March 2017
Note |
2017 |
(As restated) |
|
Fixed assets |
|||
Tangible assets |
|
|
|
Current assets |
|||
Stocks |
|
|
|
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current (liabilities)/assets |
( |
|
|
Total assets less current liabilities |
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
Provisions for liabilities |
( |
( |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
|
|
|
Profit and loss account |
|
|
|
Total equity |
|
|
Page 5 |
Abc Exhibitions Limited
(Registration number: 06857421)
Balance Sheet as at 31 March 2017
For the financial year ending 31 March 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 prepared 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
.........................................
Mr Andrew George Woolliscroft
Director
Page 6 |
Abc Exhibitions Limited
Statement of Changes in Equity for the Year Ended 31 March 2017
Share capital |
Profit and loss account |
Total |
|
At 1 April 2016 |
|
|
|
Profit for the year |
- |
|
|
Total comprehensive income |
- |
|
|
Dividends |
- |
( |
( |
At 31 March 2017 |
|
|
|
Share capital |
Profit and loss account |
Total |
|
At 1 April 2015 |
|
( |
( |
Profit for the year |
- |
|
|
Total comprehensive income |
- |
|
|
Dividends |
- |
( |
( |
At 31 March 2016 |
|
|
|
Page 7 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 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:
England
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. These financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £1.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
Page 8 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.
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 |
Freehold property |
4% straight line |
Plant and machinery |
25% reducing balance |
Motor vehicles |
25% reducing balance |
Office equipment |
25% reducing balance |
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Debtors and creditors receivable / payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses
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.
Provision is made for damaged, obsolete and slow moving stock where applicable.
Loans and borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Page 9 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
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.
Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
Employee benefits
When employees have rendered service to the company, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service.
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.
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
Page 10 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Tangible assets |
Land and buildings |
Furniture, fittings and equipment |
Motor vehicles |
Other property, plant and equipment |
Total |
|
Cost or valuation |
|||||
At 1 April 2016 |
- |
- |
|
|
|
Additions |
|
|
|
|
|
Disposals |
- |
- |
( |
- |
( |
At 31 March 2017 |
|
|
|
|
|
Depreciation |
|||||
At 1 April 2016 |
- |
- |
|
|
|
Charge for the year |
|
|
|
|
|
Eliminated on disposal |
- |
- |
( |
- |
( |
At 31 March 2017 |
|
|
|
|
|
Carrying amount |
|||||
At 31 March 2017 |
|
|
|
|
|
At 31 March 2016 |
- |
- |
|
|
|
Page 11 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Stocks |
2017 |
2016 |
|
Other inventories |
|
|
Debtors |
2017 |
2016 |
|
Trade debtors |
|
|
Other debtors |
|
|
Total current trade and other debtors |
|
|
Creditors |
Note |
2017 |
2016 |
|
Due within one year |
|||
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
Taxation and social security |
|
|
|
Other creditors |
|
|
|
|
|
||
Due after one year |
|||
Loans and borrowings |
|
|
Page 12 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
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 |
|
|
|
|
Bank borrowings
The bank loan and overdraft are secured on the property Mercury House, Unit 2, Sutherland Road, Longton, Stoke-on-Trent, ST3 1JB. |
Other borrowings
Hire purchase and finance lease with a carrying amount of £90,953 (2016 - £81,644) is denominated in sterling .
The hire purchase and finance lease liabilities are secured on the relevant asset.
Dividends |
2017 |
2016 |
|
£ |
£ |
|
Interim dividend of £ |
11,500 |
12,000 |
The directors are proposing a final dividend of £Nil (2016 - £Nil) per share totalling £Nil (2016 - £Nil). This dividend has not been accrued in the Balance Sheet.
Page 13 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Related party transactions |
Transactions with directors |
2017 |
At 1 April 2016 |
Advances to directors |
Repayments by director |
At 31 March 2017 |
Mr Andrew George Woolliscroft |
||||
Directors loan account |
(17,845) |
|
( |
( |
2016 |
At 1 April 2015 |
Advances to directors |
Repayments by director |
At 31 March 2016 |
Mr Andrew George Woolliscroft |
||||
Directors loan account |
(52,972) |
|
( |
( |
Directors' remuneration
The directors' remuneration for the year was as follows:
2017 |
2016 |
|
Remuneration |
|
|
Contributions paid to money purchase schemes |
|
- |
20,839 |
17,888 |
Transition to FRS 102 |
The effect of the transitions from the previous financial framework to FRS102 is outlined below.
Balance Sheet at 1 April 2015
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Fixed assets |
|||||
Tangible assets |
62,084 |
- |
- |
62,084 |
|
Current assets |
|||||
Stocks |
26,000 |
- |
- |
26,000 |
|
Debtors |
125,359 |
- |
- |
125,359 |
|
Cash at bank and in hand |
250 |
- |
- |
250 |
|
151,609 |
- |
- |
151,609 |
||
Creditors: Amounts falling due within one year |
(206,342) |
- |
- |
(206,342) |
Page 14 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Net current liabilities |
(54,733) |
- |
- |
(54,733) |
|
Total assets less current liabilities |
7,351 |
- |
- |
7,351 |
|
Creditors: Amounts falling due after more than one year |
(36,981) |
- |
- |
(36,981) |
|
Provisions for liabilities |
- |
- |
(12,417) |
(12,417) |
|
Net liabilities |
(29,630) |
- |
(12,417) |
(42,047) |
|
Capital and reserves |
|||||
Called up share capital |
(2) |
- |
- |
(2) |
|
Profit and loss account |
29,632 |
- |
12,417 |
42,049 |
|
Total equity |
29,630 |
- |
12,417 |
42,047 |
Page 15 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Balance Sheet at 31 March 2016
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Fixed assets |
|||||
Tangible assets |
91,143 |
- |
- |
91,143 |
|
Current assets |
|||||
Stocks |
30,400 |
- |
- |
30,400 |
|
Debtors |
101,895 |
- |
- |
101,895 |
|
Cash at bank and in hand |
76,327 |
- |
- |
76,327 |
|
208,622 |
- |
- |
208,622 |
||
Creditors: Amounts falling due within one year |
(178,285) |
- |
- |
(178,285) |
|
Net current assets |
30,337 |
- |
- |
30,337 |
|
Total assets less current liabilities |
121,480 |
- |
- |
121,480 |
|
Creditors: Amounts falling due after more than one year |
(65,298) |
- |
- |
(65,298) |
|
Provisions for liabilities |
- |
- |
(10,000) |
(10,000) |
|
Net assets/(liabilities) |
56,182 |
- |
(10,000) |
46,182 |
|
Capital and reserves |
|||||
Called up share capital |
(2) |
- |
- |
(2) |
|
Profit and loss account |
(56,180) |
- |
10,000 |
(46,180) |
|
Total equity |
(56,182) |
- |
10,000 |
(46,182) |
Page 16 |
Abc Exhibitions Limited
Notes to the Financial Statements for the Year Ended 31 March 2017
Profit and Loss Account for the year ended 31 March 2016
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Turnover |
(736,473) |
- |
- |
(736,473) |
|
Cost of sales |
441,118 |
- |
- |
441,118 |
|
Gross loss |
(295,355) |
- |
- |
(295,355) |
|
Administrative expenses |
179,887 |
- |
- |
179,887 |
|
Other operating income |
(21,050) |
- |
- |
(21,050) |
|
Operating loss |
(136,518) |
- |
- |
(136,518) |
|
Other interest receivable and similar income |
(48) |
- |
- |
(48) |
|
Interest payable and similar expenses |
10,693 |
- |
- |
10,693 |
|
10,645 |
- |
- |
10,645 |
||
Loss before tax |
(125,873) |
- |
- |
(125,873) |
|
Taxation |
28,061 |
- |
(2,417) |
25,644 |
|
Loss for the financial year |
(97,812) |
- |
(2,417) |
(100,229) |
Page 17 |
Abc Exhibitions Limited
Detailed Profit and Loss Account for the Year Ended 31 March 2017
2017 |
(As restated) |
|
Turnover (analysed below) |
870,673 |
736,473 |
Cost of sales (analysed below) |
(507,483) |
(441,118) |
Gross profit |
363,190 |
295,355 |
Gross profit (%) |
41.71% |
40.1% |
Administrative expenses |
||
Employment costs (analysed below) |
236,833 |
175,822 |
Establishment costs (analysed below) |
40,800 |
44,155 |
General administrative expenses (analysed below) |
23,769 |
22,734 |
Finance charges (analysed below) |
6,519 |
1,909 |
Depreciation costs (analysed below) |
42,204 |
15,475 |
Other expenses (analysed below) |
(8,965) |
(80,208) |
(341,160) |
(179,887) |
|
Other operating income (analysed below) |
- |
21,050 |
Operating profit |
22,030 |
136,518 |
Other interest receivable and similar income (analysed below) |
(9) |
(47) |
Interest payable and similar expenses (analysed below) |
14,299 |
10,692 |
(14,290) |
(10,645) |
|
Profit before tax |
7,740 |
125,873 |
Page 18 |
Abc Exhibitions Limited
Detailed Profit and Loss Account for the Year Ended 31 March 2017
2017 |
2016 |
Turnover |
||
Sale of goods, UK |
870,673 |
736,473 |
Cost of sales |
||
Opening raw materials |
30,400 |
26,000 |
Purchases |
213,320 |
164,088 |
Closing raw materials |
(45,000) |
(30,400) |
Subcontract cost |
149,377 |
125,006 |
Hire of other assets (Operating leases) |
799 |
- |
Hire of other assets (Spot hire) |
9,745 |
8,180 |
Motor expenses |
148,842 |
148,244 |
507,483 |
441,118 |
Employment costs |
||
Wages and salaries |
198,817 |
146,745 |
Staff NIC (Employers) |
14,845 |
9,815 |
Directors remuneration |
20,800 |
17,888 |
Directors NIC (Employers) |
1,695 |
- |
Staff pensions (Defined contribution) |
637 |
- |
Directors pensions (Defined contribution) |
39 |
- |
Staff training |
- |
1,374 |
236,833 |
175,822 |
Establishment costs |
||
Rent |
10,221 |
22,071 |
Rates |
10,022 |
5,228 |
Light, heat and power |
4,109 |
4,802 |
Insurance |
11,551 |
6,397 |
Repairs and maintenance |
4,897 |
5,657 |
40,800 |
44,155 |
Page 19 |
Abc Exhibitions Limited
Detailed Profit and Loss Account for the Year Ended 31 March 2017
General administrative expenses |
||
Telephone and fax |
8,284 |
4,976 |
Printing, postage and stationery |
4,349 |
5,568 |
Trade subscriptions |
1,506 |
1,953 |
Sundry expenses |
209 |
- |
Cleaning |
1,529 |
124 |
Advertising |
1,776 |
- |
Customer entertaining (disallowable for tax) |
909 |
- |
Accountancy fees |
4,908 |
2,578 |
Legal and professional fees |
- |
250 |
Leasing payments |
- |
4,937 |
HMRC interest and penalties |
299 |
2,348 |
23,769 |
22,734 |
Finance charges |
||
Bank charges |
6,519 |
1,909 |
Depreciation costs |
||
Depreciation of freehold property |
16,048 |
- |
Depreciation of plant and machinery (owned) |
1,420 |
300 |
Depreciation of plant and machinery (finance lease/hp) |
3,944 |
- |
Depreciation of motor vehicles (finance lease/hp) |
20,526 |
15,175 |
Depreciation of office equipment (owned) |
266 |
- |
42,204 |
15,475 |
Other expenses |
||
(Profit)/loss on disposal of tangible fixed assets |
8,965 |
80,208 |
Other interest receivable and similar income |
||
Bank interest receivable |
9 |
47 |
Interest payable and similar expenses |
||
Bank loan interest payable |
3,697 |
1,512 |
Hire purchase interest |
10,602 |
9,180 |
14,299 |
10,692 |
Page 20 |