TICKLEBACK_ENTERPRISES_LI - Accounts


Company Registration No. 08444287 (England and Wales)
TICKLEBACK ENTERPRISES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018
PAGES FOR FILING WITH REGISTRAR
TICKLEBACK ENTERPRISES LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
TICKLEBACK ENTERPRISES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2018
31 July 2018
- 1 -
2018
2017
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
2
19,803
30,738
Current assets
Inventories
3
743,953
749,993
Trade and other receivables
4
650,554
781,545
Cash and cash equivalents
1,129
32
1,395,636
1,531,570
Current liabilities
5
(1,933,079)
(2,006,008)
Net current liabilities
(537,443)
(474,438)
Total assets less current liabilities
(517,640)
(443,700)
Non-current liabilities
6
-
(14,009)
Net liabilities
(517,640)
(457,709)
Equity
Called up share capital
7
1
1
Retained earnings
(517,641)
(457,710)
Total equity
(517,640)
(457,709)

The director of the company has elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 July 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

TICKLEBACK ENTERPRISES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JULY 2018
31 July 2018
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 22 July 2019
Mr E Mitchell
Director
Company Registration No. 08444287
TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2018
- 3 -
1
Accounting policies
Company information

Tickleback Enterprises Limited is a private company limited by shares incorporated in England and Wales. The registered office is 25a Ringwood Road, Poole, Dorset, BH14 0RF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company is dependent upon continued financial support from the director and its creditors, in order to remain a going concern. In assessing the appropriateness of the going concern basis of accounting, the director considered the financial position, forecast cash flows and the availability of financial support from its creditors and thus continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
1
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
25% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Work in progress is valued at the lower of cost and net realisable value.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
1
Accounting policies
(Continued)
- 5 -
1.7
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
- 7 -
2
Property, plant and equipment
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
Cost
At 1 August 2017
18,142
52,050
70,192
Disposals
-
(9,995)
(9,995)
At 31 July 2018
18,142
42,055
60,197
Depreciation and impairment
At 1 August 2017
9,973
29,481
39,454
Depreciation charged in the year
2,042
4,559
6,601
Eliminated in respect of disposals
-
(5,661)
(5,661)
At 31 July 2018
12,015
28,379
40,394
Carrying amount
At 31 July 2018
6,127
13,676
19,803
At 31 July 2017
8,169
22,569
30,738

Property, plant and equipment with a carrying amount of £19,803 (2017 - £30,738) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

3
Inventories
2018
2017
£
£
Inventories
743,953
749,993

The carrying amount of inventories includes £743,953 (2017 - £749,993) pledged as security for liabilities.

4
Trade and other receivables
2018
2017
Amounts falling due within one year:
£
£
Other receivables
263,108
268,945
Prepayments and accrued income
387,446
512,600
650,554
781,545

Trade and other receivables with a carrying amount of £650,554 (2017 - £781,545) have been pledged to secure borrowings of the company.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
- 8 -
5
Current liabilities
2018
2017
£
£
Bank loans and overdrafts
-
975
Obligations under finance leases
14,009
8,983
Trade payables
9,959
8,235
Taxation and social security
16,264
17,197
Other payables
1,804,514
1,906,263
Accruals and deferred income
88,333
64,355
1,933,079
2,006,008

Included within other payables is a private loan totalling £1,046,344 (2017: £1,046,344) which are secured by fixed charges on properties included in work in progress of the company. Interest is payable at a rate of 5% per annum and the loan is repayable on demand.

 

Also included within other payables is a private loan of £332,697 (2017: £409,916). This is secured by way of fixed and floating charges on the assets of the company. The loan is interest free and repayable on demand.

6
Non-current liabilities
2018
2017
Notes
£
£
Obligations under finance leases
-
14,009
7
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary shares of £1 each
1
1

Ordinary shares carry voting rights but have no fixed right to income or repayment of capital.

8
Related party transactions
Remuneration of key management personnel
2018
2017
£
£
Aggregate compensation
-
4,739
TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2018
8
Related party transactions
(Continued)
- 9 -
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2018
2017
£
£
Other related parties
227,767
242,034
227,767
242,034

All transactions were on normal commercial terms.

The following amounts were outstanding at the reporting end date:

2018
2017
Amounts due to related parties
£
£
Other related parties
425,472
450,003
425,472
450,003

All amounts owed by/to the entity to/from other related parties were interest free and repayable on demand.

The following amounts were outstanding at the reporting end date:

2018
2017
Amounts due from related parties
£
£
Other related parties
252,324
258,162
252,324
258,162

All amounts owed by/to the entity to/from other related parties were interest free and repayable on demand.

9
Controlling party

The company is controlled by Mr E Mitchell by virtue of his 100% shareholding of the issued ordinary share capital.

2018-07-312017-08-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity22 July 2019Mr E MitchellMrs B Mitchell084442872017-08-012018-07-31084442872018-07-31084442872017-07-3108444287core:FurnitureFittings2018-07-3108444287core:MotorVehicles2018-07-3108444287core:FurnitureFittings2017-07-3108444287core:MotorVehicles2017-07-3108444287core:CurrentFinancialInstruments2018-07-3108444287core:CurrentFinancialInstruments2017-07-3108444287core:Non-currentFinancialInstruments2017-07-3108444287core:ShareCapital2018-07-3108444287core:ShareCapital2017-07-3108444287core:RetainedEarningsAccumulatedLosses2018-07-3108444287core:RetainedEarningsAccumulatedLosses2017-07-3108444287bus:Director12017-08-012018-07-3108444287core:FurnitureFittings2017-08-012018-07-3108444287core:MotorVehicles2017-08-012018-07-3108444287core:FurnitureFittings2017-07-3108444287core:MotorVehicles2017-07-31084442872017-07-3108444287bus:PrivateLimitedCompanyLtd2017-08-012018-07-3108444287bus:FRS1022017-08-012018-07-3108444287bus:AuditExemptWithAccountantsReport2017-08-012018-07-3108444287bus:SmallCompaniesRegimeForAccounts2017-08-012018-07-3108444287bus:CompanySecretary12017-08-012018-07-3108444287bus:FullAccounts2017-08-012018-07-31xbrli:purexbrli:sharesiso4217:GBP