PHOTOCENTRIC_LIMITED - Accounts


Company Registration No. 04476687 (England and Wales)
PHOTOCENTRIC LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
PHOTOCENTRIC LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
PHOTOCENTRIC LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
111,440
122,393
Tangible assets
5
767,543
496,267
Investments
6
49,000
49,000
927,983
667,660
Current assets
Stocks
1,122,172
1,222,779
Debtors
7
1,681,608
1,433,870
Cash at bank and in hand
126,664
103,656
2,930,444
2,760,305
Creditors: amounts falling due within one year
8
(1,015,574)
(1,221,490)
Net current assets
1,914,870
1,538,815
Total assets less current liabilities
2,842,853
2,206,475
Creditors: amounts falling due after more than one year
9
(955,843)
(602,395)
Provisions for liabilities
(90,181)
(78,839)
Net assets
1,796,829
1,525,241
Capital and reserves
Called up share capital
50,000
50,000
Profit and loss reserves
1,746,829
1,475,241
Total equity
1,796,829
1,525,241
PHOTOCENTRIC LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2018
31 December 2018
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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.

The financial statements were approved by the board of directors and authorised for issue on 24 July 2019 and are signed on its behalf by:
P Holt
Director
Company Registration No. 04476687
PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Photocentric Limited is a private company limited by shares incorporated in England and Wales. The registered office is Cambridge House, Oxney Road, Peterborough, Cambridgeshire, PE1 5YW.

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. The principal accounting policies adopted are set out below.

1.2
Prior period error

A prior year adjustment was made to the comparative results for the year ended 31 December 2017 due to a numerical error on the valuation of the year end stock figure. For the effects of the prior year adjustment, see note 12 to the financial statements.

1.3
Turnover

Turnover 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.

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.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets other than goodwill

Patents are amortised over their estimated useful life of 20 years from their original registration, subject to the renewal of patents being granted. In the event that the patent or the item patented becomes obsolete the patent is then impaired to reflect the loss occurred.

PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Land and buildings leasehold imp's
10% on cost
Plant and machinery
20% on cost
Fixtures and fittings
25% reducing balance
IT equipment
33% on cost
Motor vehicles
15% 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.

1.7
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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).

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and direct labour costs that have been incurred in bringing the stocks to their present location and condition.

1.10
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks.

PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
1.11
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 balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities are classified according to the substance of the contractual arrangements entered into.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, are initially recognised at transaction price. 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 creditors 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 creditors are recognised at transaction price.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
1.13
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 fixed assets.

 

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

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
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 balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 93 (2017 - 65).

PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
3
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
(184,404)
(181,410)
Adjustments in respect of prior periods
(2,121)
2,088
Total current tax
(186,525)
(179,322)
Deferred tax
Origination and reversal of timing differences
11,342
13,334
Total tax credit
(175,183)
(165,988)
4
Intangible fixed assets
Intellectual Property
£
Cost
At 1 January 2018
243,466
Additions
21,280
At 31 December 2018
264,746
Amortisation and impairment
At 1 January 2018
121,073
Amortisation charged for the year
32,233
At 31 December 2018
153,306
Carrying amount
At 31 December 2018
111,440
At 31 December 2017
122,393
PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2018
231,214
732,637
963,851
Additions
177,078
224,997
402,075
Disposals
-
(5,732)
(5,732)
At 31 December 2018
408,292
951,902
1,360,194
Depreciation and impairment
At 1 January 2018
46,301
421,283
467,584
Depreciation charged in the year
24,791
102,856
127,647
Eliminated in respect of disposals
-
(2,580)
(2,580)
At 31 December 2018
71,092
521,559
592,651
Carrying amount
At 31 December 2018
337,200
430,343
767,543
At 31 December 2017
184,913
311,354
496,267
6
Fixed asset investments
2018
2017
£
£
Investments
49,000
49,000
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2018 & 31 December 2018
49,000
Carrying amount
At 31 December 2018
49,000
At 31 December 2017
49,000
PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
7
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
573,078
334,849
Corporation tax recoverable
220,864
181,410
Other debtors
887,666
917,611
1,681,608
1,433,870
8
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
192,525
304,851
Trade creditors
600,597
803,308
Taxation and social security
54,899
44,703
Other creditors
167,553
68,628
1,015,574
1,221,490
9
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
498,279
10,707
Other creditors
457,564
591,688
955,843
602,395

The long-term loan is secured by a fixed and floating charge over the undertaking and all property and assets of the business, present and future.

 

The finance lease obligation is secured against the assets to which it relates.

 

The banking facilities are further secured against a director's personal guarantee of the equity in the business property, of which he owns, and £250,000 from the loan owed to him by the company.

PHOTOCENTRIC LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 10 -
10
Prior period adjustment

 

Reconciliation of changes in equity
1 January
31 December
2017
2017
Notes
£
£
Equity as previously reported
1,510,697
1,678,746
Adjustments to prior year
Correction to stock
-
(189,965)
Tax effect of correction
-
36,460
Equity as adjusted
1,510,697
1,525,241
Reconciliation of changes in profit for the previous financial period
2017
Notes
£
Profit as previously reported
168,049
Adjustments to prior year
Correction to stock
(189,965)
Tax effect of correction
36,460
Profit as adjusted
14,544
Notes to reconciliation

A prior year adjustment was made due to a numerical error on the valuation of the year end stock figure. The adjustment made has reduced the year end closing stock balance and increased the corporation tax refundable at the balance sheet date.

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity24 July 2019P HoltS TippingA KeatingS Tipping044766872018-01-012018-12-31044766872018-12-31044766872017-12-3104476687core:IntangibleAssetsOtherThanGoodwill2018-12-3104476687core:IntangibleAssetsOtherThanGoodwill2017-12-3104476687core:LandBuildings2018-12-3104476687core:OtherPropertyPlantEquipment2018-12-3104476687core:LandBuildings2017-12-3104476687core:OtherPropertyPlantEquipment2017-12-3104476687core:CurrentFinancialInstruments2018-12-3104476687core:CurrentFinancialInstruments2017-12-3104476687core:Non-currentFinancialInstruments2018-12-3104476687core:Non-currentFinancialInstruments2017-12-3104476687core:ShareCapital2018-12-3104476687core:ShareCapital2017-12-3104476687core:RetainedEarningsAccumulatedLosses2018-12-3104476687core:RetainedEarningsAccumulatedLosses2017-12-3104476687bus:Director12018-01-012018-12-3104476687core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-01-012018-12-3104476687core:PlantMachinery2018-01-012018-12-3104476687core:FurnitureFittings2018-01-012018-12-3104476687core:ComputerEquipment2018-01-012018-12-3104476687core:MotorVehicles2018-01-012018-12-3104476687core:UKTax2018-01-012018-12-3104476687core:UKTax2017-01-012017-12-31044766872017-01-012017-12-3104476687core:IntangibleAssetsOtherThanGoodwill2017-12-3104476687core:IntangibleAssetsOtherThanGoodwill2018-01-012018-12-3104476687core:LandBuildings2017-12-3104476687core:OtherPropertyPlantEquipment2017-12-31044766872017-12-3104476687core:LandBuildings2018-01-012018-12-3104476687core:OtherPropertyPlantEquipment2018-01-012018-12-3104476687bus:PrivateLimitedCompanyLtd2018-01-012018-12-3104476687bus:FRS1022018-01-012018-12-3104476687bus:AuditExemptWithAccountantsReport2018-01-012018-12-3104476687bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3104476687bus:Director22018-01-012018-12-3104476687bus:Director32018-01-012018-12-3104476687bus:CompanySecretary12018-01-012018-12-3104476687bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP