W Trout & Son Limited - Period Ending 2018-12-31

W Trout & Son Limited - Period Ending 2018-12-31


W Trout & Son Limited 04619521 false 2018-01-01 2018-12-31 2018-12-31 The principal activity of the company is that of boat yard services, boat repair and maintenance, marina, moorings, storage and associated services Digita Accounts Production Advanced 6.24.8820.0 Software true 04619521 2018-01-01 2018-12-31 04619521 2018-12-31 04619521 core:RetainedEarningsAccumulatedLosses 2018-12-31 04619521 core:ShareCapital 2018-12-31 04619521 core:CurrentFinancialInstruments 2018-12-31 04619521 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 04619521 core:Non-currentFinancialInstruments 2018-12-31 04619521 core:Non-currentFinancialInstruments core:AfterOneYear 2018-12-31 04619521 core:ConstructionInProgressAssetsUnderConstruction 2018-12-31 04619521 core:FurnitureFittingsToolsEquipment 2018-12-31 04619521 core:LandBuildings 2018-12-31 04619521 core:MotorVehicles 2018-12-31 04619521 core:OtherPropertyPlantEquipment 2018-12-31 04619521 bus:SmallEntities 2018-01-01 2018-12-31 04619521 bus:AuditExemptWithAccountantsReport 2018-01-01 2018-12-31 04619521 bus:FullAccounts 2018-01-01 2018-12-31 04619521 bus:SmallCompaniesRegimeForAccounts 2018-01-01 2018-12-31 04619521 bus:RegisteredOffice 2018-01-01 2018-12-31 04619521 bus:CompanySecretary1 2018-01-01 2018-12-31 04619521 bus:Director1 2018-01-01 2018-12-31 04619521 bus:Director3 2018-01-01 2018-12-31 04619521 bus:Director4 2018-01-01 2018-12-31 04619521 bus:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 04619521 bus:Agent1 2018-01-01 2018-12-31 04619521 core:ConstructionInProgressAssetsUnderConstruction 2018-01-01 2018-12-31 04619521 core:FurnitureFittingsToolsEquipment 2018-01-01 2018-12-31 04619521 core:LandBuildings 2018-01-01 2018-12-31 04619521 core:LeaseholdImprovements 2018-01-01 2018-12-31 04619521 core:MotorVehicles 2018-01-01 2018-12-31 04619521 core:OfficeEquipment 2018-01-01 2018-12-31 04619521 core:OtherPropertyPlantEquipment 2018-01-01 2018-12-31 04619521 core:PlantMachinery 2018-01-01 2018-12-31 04619521 countries:AllCountries 2018-01-01 2018-12-31 04619521 2017-12-31 04619521 core:ConstructionInProgressAssetsUnderConstruction 2017-12-31 04619521 core:FurnitureFittingsToolsEquipment 2017-12-31 04619521 core:LandBuildings 2017-12-31 04619521 core:MotorVehicles 2017-12-31 04619521 core:OtherPropertyPlantEquipment 2017-12-31 04619521 2017-01-01 2017-12-31 04619521 2017-12-31 04619521 core:RetainedEarningsAccumulatedLosses 2017-12-31 04619521 core:ShareCapital 2017-12-31 04619521 core:CurrentFinancialInstruments 2017-12-31 04619521 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 04619521 core:Non-currentFinancialInstruments 2017-12-31 04619521 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 04619521 core:ConstructionInProgressAssetsUnderConstruction 2017-12-31 04619521 core:FurnitureFittingsToolsEquipment 2017-12-31 04619521 core:LandBuildings 2017-12-31 04619521 core:MotorVehicles 2017-12-31 04619521 core:OtherPropertyPlantEquipment 2017-12-31 iso4217:GBP xbrli:pure

Registration number: 04619521

W Trout & Son Limited

Filleted Unaudited Financial Statements

for the Year Ended 31 December 2018

Thompson Jenner LLP
Chartered Accountants
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

W Trout & Son Limited
(Registration number: 04619521)

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

W Trout & Son Limited
(Registration number: 04619521)

Company Information

Directors

Mr M L Trout

Mr M D Trout

Mrs L M M Trout

Company secretary

Mrs H J Trout

Registered office

Ferry Road
Topsham
Exeter
Devon
EX3 OJJ

Bankers

Lloyds Bank Plc

Accountants

Thompson Jenner LLP
Chartered Accountants
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

W Trout & Son Limited
(Registration number: 04619521)

Balance Sheet as at 31 December 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

150,784

184,536

Current assets

 

Stocks

5

83,638

47,200

Debtors

6

41,631

60,164

Cash at bank and in hand

 

103,681

92,127

 

228,950

199,491

Creditors: Amounts falling due within one year

7

(178,807)

(190,256)

Net current assets

 

50,143

9,235

Total assets less current liabilities

 

200,927

193,771

Creditors: Amounts falling due after more than one year

7

-

(6,667)

Provisions for liabilities

(14,654)

(19,509)

Net assets

 

186,273

167,595

Capital and reserves

 

Called up share capital

750

750

Profit and loss account

185,523

166,845

Total equity

 

186,273

167,595

For the financial year ending 31 December 2018 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

W Trout & Son Limited
(Registration number: 04619521)

Balance Sheet as at 31 December 2018

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

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 Board on 27 March 2019 and signed on its behalf by:
 

.........................................

Mr M D Trout
Director

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Ferry Road
Topsham
Exeter
Devon
EX3 OJJ

2

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 except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and 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.

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

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

Long leasehold

Straight line over the life of the lease

Plant and machinery

15 % reducing balance

Motor vehicles

15 % reducing balance

Office equipment

25 % straight line

Barge

5 % straight line

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

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.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

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.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

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.

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

Defined contribution pension obligation

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 9 (2017 - 11).

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

4

Tangible assets

Freehold land and buildings
£

Office equipment
£

Motor vehicles
 £

Barge
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 January 2018

150,126

5,810

14,000

40,200

162,903

373,039

Disposals

-

-

-

-

(12,626)

(12,626)

At 31 December 2018

150,126

5,810

14,000

40,200

150,277

360,413

Depreciation

At 1 January 2018

78,772

5,518

10,572

13,065

80,576

188,503

Charge for the year

9,604

152

514

2,010

12,349

24,629

Eliminated on disposal

-

-

-

-

(3,503)

(3,503)

At 31 December 2018

88,376

5,670

11,086

15,075

89,422

209,629

Carrying amount

At 31 December 2018

61,750

140

2,914

25,125

60,855

150,784

At 31 December 2017

71,354

292

3,428

27,135

82,327

184,536

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

5

Stocks

2018
£

2017
£

Other stocks

83,638

47,200

6

Debtors

2018
£

2017
£

Trade debtors

10,069

31,255

Other debtors

21,270

19,230

Prepayments and accrued income

10,292

9,679

Total current trade and other debtors

41,631

60,164

 

W Trout & Son Limited
(Registration number: 04619521)

Notes to the Financial Statements for the Year Ended 31 December 2018

7

Creditors

Creditors: amounts falling due within one year

Note

2018
 £

2017
 £

Due within one year

 

Loans and overdrafts

8

6,667

10,000

Trade creditors

 

13,830

8,958

Taxation and social security

 

21,034

28,543

Other creditors

 

137,276

142,755

 

178,807

190,256

Due after one year

 

Loans and borrowings

8

-

6,667

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

8

-

6,667

8

Loans and borrowings

2018
£

2017
£

Current loans and borrowings

Finance lease and hire purchase liabilities

6,667

10,000

2018
£

2017
£

Non-current loans and borrowings

Finance lease and hire purchase liabilities

-

6,667

Secured Loan and borrowing
The above finance lease liabilities are secured on the individual assets financed.