|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company registration number:06409681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PULSE CREATIVE LIMITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABBREVIATED FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 30 September 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PULSE CREATIVE LIMITED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS AT 30 September 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
2013 |
|
|
|
Notes |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS | | | | | | | | | | | |
Intangible assets | 2 | | | 2,000 | | | | 4,000 | |
Tangible assets | 3 | | | 318,361 | | | | 235,165 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | 320,361 | | | | 239,165 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Stocks | | 57,633 | | | | 101,802 | | | | |
Debtors | | 988,500 | | | | 867,789 | | | | |
Cash at bank and in hand | | 34,546 | | | | 71,493 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | 1,080,679 | | | | 1,041,084 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year | (919,614) | | | | (1,072,976) | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CURRENT ASSETS |
|
|
|
161,065 |
|
|
|
(31,892) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS LESS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
481,426 |
|
|
|
207,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors falling due after one year | | | (1,628) | | | | (12,752) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISIONS FOR LIABILITIES | | | (36,754) | | | | (18,563) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
443,044 |
|
|
|
175,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
|
|
Called-up equity share capital |
5 |
|
|
5,000 |
|
|
|
5,000 |
|
Profit and loss account |
|
|
|
438,044 |
|
|
|
170,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
443,044 |
|
|
|
175,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending 30 September 2014 the company was entitled to exemptio under section 477 of the Companies Act 2006 relating to small companies. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006 | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the accounts. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These financial statements have been prepared in accordance with the special provisions relating to the small companies regime within Part 15 of the Companies Act 2006 and in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008). Approved by the board of directors on 21 January 2015 and signed on its behalf. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.......................................................................... |
T Carter |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 January 2015
|
|
|
|
|
|
|
|
|
|
|
|
The annexed notes form part of these financial statements. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PULSE CREATIVE LIMITED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 30 SEPTEMBER 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Accounting policies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis of preparing the financial statements |
|
|
|
|
|
|
|
|
The accounts have been prepared in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover | | | | | | | | | |
| Turnover represents income receivable for goods and services provided in the period, exclusive of Value Added Tax and trade discounts. Revenue from sale of goods is recognised on despatch. Revenue from services is recognised on acceptance of the completion of the work by the | |
| |
| |
| Intangible assets |
| Goodwill is the difference between the amount paid on the acquisition of a business and the aggregate fair value of its separable net assets. It is being written off in five equal annual instalments over its estimated economic life of 5 years. | |
| |
| |
| |
| Fixed assets | | | | | | | | |
| Depreciation has been computed to write off the cost of fixed assets over their expected useful lives at the following rates:- | |
| | | | | | | | | | |
| | | | | | | | | | |
| Plant and machinery 10% - 20% per annum straight line | |
| |
| Fixtures and fittings 25% per annum straight line | |
| |
| Motor vehicles 25% per annum reducing balance | |
| |
| Land and buildings 25% per annum straight line | |
|
|
|
|
|
|
|
|
|
|
|
| Stocks and work In progress | | | | | | | |
| Stocks and work in progress are valued consistently at the lower of cost (on a first in, first out basis) or net realisable value. Cost, where appropriate, includes a proportion of directly attributable overheads. | |
| |
| | | | | | | | | | |
| Leasing | | | | | | | | | |
| Leasing rentals payable on agreements which transfer substantially all the risk and rewards associated with ownership of the lessee ("finance leases") are capitalised within fixed assets, and the obligation to pay future rentals included in creditors as a liability. The interest charges implicit in such a lease are written off to the profit and loss account in proportion to the balance outstanding during the year. All other leasing rentals ("operating leases") are written off to the profit and loss account over the life of the lease. | |
| |
| |
| |
| |
| | | | | | | | | | |
| Deferred taxation | | | | | | | | |
| Deferred tax assets and liabilities have arisen from timing differences between the recognition of gains and losses in the financial statements and their recognition in a tax computation. Full provision is made for all liabilities, and provision is made for assets to the extent that they are considered more likely than not to be recoverable in the foreseeable future. Provision is made using tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based upon rates enacted at the balance sheet date. | |
| |
| |
| |
| |
| |
| |
| |
| Pension scheme | | | | | | | | |
| The company operates a defined contribution pension scheme and pension contributions are charged to the profit and loss account as they fall due. | |
| |
| |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. | Intangible fixed assets | | | | | | | | | |
| | | | Total |
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 10,000 |
| At end of period | | 10,000 |
| | | | | | | | | | | |
| Amortisation | | | | | | | | | | |
| At start of period | | 6,000 |
| Provided during the period | | 2,000 |
| At end of period | | 8,000 |
| | | | | | | | | | | |
| Net Book Values | | | | | | | | | |
| At start of period | | 4,000 |
| At end of period | | 2,000 |
| | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
3. | Tangible fixed assets | | | | | | | | | |
| | | | | | | | | | | |
| | | | Total | |
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 400,363 | |
| Additions | | | 200,552 | |
| Disposals | | | (10,108) | |
| At end of period | | 590,807 | |
| | | | | | | | | | | |
| Depreciation | | | | | | | | | | |
| At start of period | | 165,198 | |
| Provided during the period | | 111,762 | |
| On disposals | | | (4,514) | |
| At end of period | | 272,446 | |
| | | | | | | | | | | |
| Net Book Value | | | | | | | | | |
| At start of period | | 235,165 | |
| At end of period | | 318,361 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |
4. | Creditors | | | | | |
| | | | | | | | |
| Of the creditors due within one year £ 268,876 (2013: £420,204) is secured |
| | | | | | | | |
| Of the creditors due after more than one year £ 1,628 (2013: £12,752) is secured. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. |
Share capital |
|
|
Allotted, issued and fully paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
2013 |
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ordinary shares of £1 each | | 5,000 | 5,000 | | | |
| Total issued share capital | | 5,000 | 5,000 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. | Transactions with directors | | | | | | | | |
| The company paid £3,750 (2013: £15,000) to Glenfield Associates, a business controlled by T Carter, a director. The company paid £60,000 (2013: £60,000) to Glenfield Business solutions, a company in which T Carter is a shareholder. All payments were for IT, accountancy, finance and administration support services. Rent of £100,000 (2013: £100,000) was paid to the personal pension scheme of B D Lane and D P Bonser. All of these transactions were on an arms length basis. Included within others debtors is a loan of £nil (2013: £8,985) to K E Mollan, a director. These were the maximum amounts outstanding during each year. The loan is unsecured, interest free and repayable on demand. Two of the directors have given personal guarantees amounting to £60,000 each in respect of certain company borrowings. | |
| | | | | | | | | | |
| | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. | Ultimate controlling party | | | | | | | | |
| In the opinion of the directors there is no ultimate controlling party. | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|