Belmont Laundry Limited - Period Ending 2018-10-31

Belmont Laundry Limited - Period Ending 2018-10-31


Belmont Laundry Limited 02070326 false 2017-11-01 2018-10-31 2018-10-31 The principal activity of the company is Washing and (dry-)cleaning of textile and fur products Digita Accounts Production Advanced 6.24.8820.0 Software true 02070326 2017-11-01 2018-10-31 02070326 2018-10-31 02070326 bus:OrdinaryShareClass1 2018-10-31 02070326 bus:OrdinaryShareClass2 2018-10-31 02070326 bus:OrdinaryShareClass3 2018-10-31 02070326 bus:OrdinaryShareClass4 2018-10-31 02070326 bus:OrdinaryShareClass5 2018-10-31 02070326 bus:OtherShareClass1 2018-10-31 02070326 bus:OtherShareClass2 2018-10-31 02070326 bus:OtherShareClass3 2018-10-31 02070326 core:RetainedEarningsAccumulatedLosses 2018-10-31 02070326 core:ShareCapital 2018-10-31 02070326 core:SharePremium 2018-10-31 02070326 core:CurrentFinancialInstruments 2018-10-31 02070326 core:CurrentFinancialInstruments core:WithinOneYear 2018-10-31 02070326 core:Non-currentFinancialInstruments 2018-10-31 02070326 core:Non-currentFinancialInstruments core:AfterOneYear 2018-10-31 02070326 core:Goodwill 2018-10-31 02070326 core:FurnitureFittingsToolsEquipment 2018-10-31 02070326 core:LandBuildings 2018-10-31 02070326 core:MotorVehicles 2018-10-31 02070326 core:OtherPropertyPlantEquipment 2018-10-31 02070326 bus:SmallEntities 2017-11-01 2018-10-31 02070326 bus:AuditExemptWithAccountantsReport 2017-11-01 2018-10-31 02070326 bus:FullAccounts 2017-11-01 2018-10-31 02070326 bus:SmallCompaniesRegimeForAccounts 2017-11-01 2018-10-31 02070326 bus:RegisteredOffice 2017-11-01 2018-10-31 02070326 bus:CompanySecretary1 2017-11-01 2018-10-31 02070326 bus:Director1 2017-11-01 2018-10-31 02070326 bus:Director2 2017-11-01 2018-10-31 02070326 bus:Director4 2017-11-01 2018-10-31 02070326 bus:OrdinaryShareClass1 2017-11-01 2018-10-31 02070326 bus:OrdinaryShareClass2 2017-11-01 2018-10-31 02070326 bus:OrdinaryShareClass3 2017-11-01 2018-10-31 02070326 bus:OrdinaryShareClass4 2017-11-01 2018-10-31 02070326 bus:OrdinaryShareClass5 2017-11-01 2018-10-31 02070326 bus:OtherShareClass1 2017-11-01 2018-10-31 02070326 bus:OtherShareClass2 2017-11-01 2018-10-31 02070326 bus:OtherShareClass3 2017-11-01 2018-10-31 02070326 bus:PrivateLimitedCompanyLtd 2017-11-01 2018-10-31 02070326 core:Goodwill 2017-11-01 2018-10-31 02070326 core:FurnitureFittings 2017-11-01 2018-10-31 02070326 core:FurnitureFittingsToolsEquipment 2017-11-01 2018-10-31 02070326 core:LandBuildings 2017-11-01 2018-10-31 02070326 core:MotorVehicles 2017-11-01 2018-10-31 02070326 core:OtherPropertyPlantEquipment 2017-11-01 2018-10-31 02070326 core:PlantMachinery 2017-11-01 2018-10-31 02070326 countries:AllCountries 2017-11-01 2018-10-31 02070326 2017-10-31 02070326 core:Goodwill 2017-10-31 02070326 core:FurnitureFittingsToolsEquipment 2017-10-31 02070326 core:LandBuildings 2017-10-31 02070326 core:MotorVehicles 2017-10-31 02070326 core:OtherPropertyPlantEquipment 2017-10-31 02070326 2016-11-01 2017-10-31 02070326 2017-10-31 02070326 bus:OrdinaryShareClass1 2017-10-31 02070326 bus:OrdinaryShareClass2 2017-10-31 02070326 bus:OrdinaryShareClass3 2017-10-31 02070326 bus:OrdinaryShareClass4 2017-10-31 02070326 bus:OrdinaryShareClass5 2017-10-31 02070326 bus:OtherShareClass1 2017-10-31 02070326 bus:OtherShareClass2 2017-10-31 02070326 bus:OtherShareClass3 2017-10-31 02070326 core:RetainedEarningsAccumulatedLosses 2017-10-31 02070326 core:ShareCapital 2017-10-31 02070326 core:SharePremium 2017-10-31 02070326 core:CurrentFinancialInstruments 2017-10-31 02070326 core:CurrentFinancialInstruments core:WithinOneYear 2017-10-31 02070326 core:Non-currentFinancialInstruments 2017-10-31 02070326 core:Non-currentFinancialInstruments core:AfterOneYear 2017-10-31 02070326 core:FurnitureFittingsToolsEquipment 2017-10-31 02070326 core:LandBuildings 2017-10-31 02070326 core:MotorVehicles 2017-10-31 02070326 core:OtherPropertyPlantEquipment 2017-10-31 02070326 bus:OrdinaryShareClass2 2016-11-01 2017-10-31 02070326 bus:OrdinaryShareClass3 2016-11-01 2017-10-31 02070326 bus:OrdinaryShareClass5 2016-11-01 2017-10-31 02070326 bus:OtherShareClass2 2016-11-01 2017-10-31 02070326 bus:OtherShareClass3 2016-11-01 2017-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02070326

Belmont Laundry Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2018

Thomas Quinn
Accountants
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

 

Belmont Laundry Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 10

 

Belmont Laundry Limited

Company Information

Directors

Mr Craig Stephen Middleton

Mrs Susan Jean Middleton

Mr Mark James Middleton

Company secretary

Mrs Laura Susan Walker

Registered office

15 Station Road
St. Ives
Cambridgeshire
PE27 5BH

Accountants

Thomas Quinn
Accountants
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

 

Belmont Laundry Limited

(Registration number: 02070326)
Balance Sheet as at 31 October 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

5

2,162,301

2,267,793

Current assets

 

Stocks

6

11,344

4,429

Debtors

7

2,193,395

1,872,730

Cash at bank and in hand

 

23,285

51,414

 

2,228,024

1,928,573

Creditors: Amounts falling due within one year

8

(1,991,862)

(1,940,137)

Net current assets/(liabilities)

 

236,162

(11,564)

Total assets less current liabilities

 

2,398,463

2,256,229

Creditors: Amounts falling due after more than one year

8

(837,450)

(858,960)

Provisions for liabilities

(130,611)

(135,392)

Net assets

 

1,430,402

1,261,877

Capital and reserves

 

Called up share capital

9

10,206

10,206

Share premium reserve

19,776

19,776

Profit and loss account

1,400,420

1,231,895

Total equity

 

1,430,402

1,261,877

For the financial year ending 31 October 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.

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.

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.

Approved and authorised by the Board on 31 May 2019 and signed on its behalf by:
 


 

Mr Mark James Middleton

Director

 

Belmont Laundry Limited

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

1

General information

The company is a private company limited by share capital, incorporated in UK.

The address of its registered office is:
15 Station Road
St. Ives
Cambridgeshire
PE27 5BH
England

The principal place of business is:
Belmont House
Unit 1 Arisdale Avenue
South Ockendon
Essex
RM15 5TT
England

The accounts were authorised for issue on the date shown on the Director's report.

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.

 

Belmont Laundry Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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

Plant and machinery

at varing rates in cost

Furniture and fittings

at varing rates in cost

Motor vehicles

at varing rates in cost

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Goodwill has been fully amortised

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.

 

Belmont Laundry Limited

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

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.

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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. 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.

 

Belmont Laundry Limited

Notes to the Financial Statements for the Year Ended 31 October 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 156 (2017 - 160).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 November 2017

39,587

39,587

At 31 October 2018

39,587

39,587

Amortisation

At 1 November 2017

39,587

39,587

At 31 October 2018

39,587

39,587

Carrying amount

At 31 October 2018

-

-

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2017 - £Nil).
 

 

Belmont Laundry Limited

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

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 November 2017

1,648,545

93,039

132,862

2,505,122

4,379,568

Additions

-

4,000

59,357

255,890

319,247

Disposals

-

-

(64,095)

-

(64,095)

At 31 October 2018

1,648,545

97,039

128,124

2,761,012

4,634,720

Depreciation

At 1 November 2017

608,770

80,614

52,435

1,369,957

2,111,776

Charge for the year

66,823

5,100

27,250

293,383

392,556

Eliminated on disposal

-

-

(31,913)

-

(31,913)

At 31 October 2018

675,593

85,714

47,772

1,663,340

2,472,419

Carrying amount

At 31 October 2018

972,952

11,325

80,352

1,097,672

2,162,301

At 31 October 2017

1,039,776

12,425

80,427

1,135,165

2,267,793

Included within the net book value of land and buildings above is £972,953 (2017 - £1,039,776) in respect of freehold land and buildings.
 

 

Belmont Laundry Limited

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

6

Stocks

2018
£

2017
£

Other inventories

11,344

4,429

7

Debtors

2018
£

2017
£

Trade debtors

1,899,974

1,782,019

Other debtors

293,421

90,711

2,193,395

1,872,730

8

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

10

254,350

233,349

Trade creditors

 

554,523

379,312

Taxation and social security

 

427,033

403,694

Other creditors

 

755,956

923,782

 

1,991,862

1,940,137

Due after one year

 

Loans and borrowings

10

837,450

858,960

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

10

837,450

858,960

 

Belmont Laundry Limited

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

9

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinay of £1 each

5,000

5,000

5,000

5,000

Ordinary A of £1 each

3,000

3,000

3,000

3,000

Ordinary B of £1 each

500

500

500

500

Ordinary C of £1 each

500

500

500

500

Ordinary D of £1 each

500

500

500

500

Ordinary E of £1 each

500

500

500

500

Ordinary F of £1 each

103

103

103

103

Ordinary G of £1 each

103

103

103

103

 

10,206

10,206

10,206

10,206

10

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

837,450

784,033

Finance lease liabilities

-

74,927

837,450

858,960

2018
£

2017
£

Current loans and borrowings

Bank borrowings

182,157

124,996

Finance lease liabilities

72,193

108,353

254,350

233,349

 

Belmont Laundry Limited

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

11

Dividends

Interim dividends paid

   

2018
£

 

2017
£

Interim dividend of £13.00 (2017 - £15.67) per each Ordinary A

 

39,000

 

47,000

Interim dividend of £260.00 (2017 - £154.00) per each Ordinary B

 

130,000

 

77,000

Interim dividend of £50.00 (2017 - £44.00) per each Ordinary D

 

25,000

 

22,000

Interim dividend of £291.26 (2017 - £265.47) per each Ordinary F

 

30,000

 

27,343

Interim dividend of £388.35 (2017 - £421.94) per each Ordinary G

 

40,000

 

43,460

   

264,000

 

216,803

12

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2018
£

2017
£

Remuneration

8,000

33,938