Orchard Computers Limited - Period Ending 2018-12-31

Orchard Computers Limited - Period Ending 2018-12-31


Orchard Computers Limited 02587723 false 2018-01-01 2018-12-31 2018-12-31 The principal activity of the company is Repair of computers and peripheral equipment Digita Accounts Production Advanced 6.24.8820.0 Software true false 02587723 2018-01-01 2018-12-31 02587723 2018-12-31 02587723 core:RetainedEarningsAccumulatedLosses 2018-12-31 02587723 core:ShareCapital 2018-12-31 02587723 core:CurrentFinancialInstruments 2018-12-31 02587723 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 02587723 core:Non-currentFinancialInstruments 2018-12-31 02587723 core:Non-currentFinancialInstruments core:AfterOneYear 2018-12-31 02587723 core:Goodwill 2018-12-31 02587723 core:FurnitureFittingsToolsEquipment 2018-12-31 02587723 bus:SmallEntities 2018-01-01 2018-12-31 02587723 bus:AuditExemptWithAccountantsReport 2018-01-01 2018-12-31 02587723 bus:FullAccounts 2018-01-01 2018-12-31 02587723 bus:SmallCompaniesRegimeForAccounts 2018-01-01 2018-12-31 02587723 bus:RegisteredOffice 2018-01-01 2018-12-31 02587723 bus:CompanySecretaryDirector1 2018-01-01 2018-12-31 02587723 bus:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 02587723 core:Goodwill 2018-01-01 2018-12-31 02587723 core:FurnitureFittingsToolsEquipment 2018-01-01 2018-12-31 02587723 core:KeyManagementPersonnel 2018-01-01 2018-12-31 02587723 1 2018-01-01 2018-12-31 02587723 countries:AllCountries 2018-01-01 2018-12-31 02587723 2017-12-31 02587723 core:Goodwill 2017-12-31 02587723 core:FurnitureFittingsToolsEquipment 2017-12-31 02587723 core:OtherRelatedParties 2017-12-31 02587723 2017-01-01 2017-12-31 02587723 2017-12-31 02587723 core:RetainedEarningsAccumulatedLosses 2017-12-31 02587723 core:ShareCapital 2017-12-31 02587723 core:CurrentFinancialInstruments 2017-12-31 02587723 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 02587723 core:Non-currentFinancialInstruments 2017-12-31 02587723 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 02587723 core:Goodwill 2017-12-31 02587723 core:FurnitureFittingsToolsEquipment 2017-12-31 02587723 core:OtherRelatedParties 2017-12-31 02587723 core:OtherRelatedParties 2017-01-01 2017-12-31 02587723 core:OtherRelatedParties 2016-12-31 iso4217:GBP xbrli:pure

Registration number: 02587723

Orchard Computers Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2018

 

Orchard Computers Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Orchard Computers Limited

(Registration number: 02587723)
Balance Sheet as at 31 December 2018

Note

2018
£

2017
£

Fixed assets

 

Intangible assets

4

39,472

52,630

Tangible assets

5

46,656

49,811

 

86,128

102,441

Current assets

 

Stocks

6

38,539

23,154

Debtors

7

314,235

230,174

Cash at bank and in hand

 

154,938

103,702

 

507,712

357,030

Creditors: Amounts falling due within one year

8

(379,639)

(308,345)

Net current assets

 

128,073

48,685

Total assets less current liabilities

 

214,201

151,126

Creditors: Amounts falling due after more than one year

8

(7,260)

-

Provisions for liabilities

(13,966)

(16,954)

Net assets

 

192,975

134,172

Capital and reserves

 

Called up share capital

10,000

10,000

Profit and loss account

182,975

124,172

Total equity

 

192,975

134,172

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.

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.

 

Orchard Computers Limited

(Registration number: 02587723)
Balance Sheet as at 31 December 2018

Approved and authorised by the Board on 27 March 2019 and signed on its behalf by:
 

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

I R Terry
Company secretary and director

 

Orchard Computers Limited

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 and Wales.

The address of its registered office is:
Melford House, Unit 6
The Oaklands Business Park
Armstrong Way, Yate
Bristol
BS37 5NA

These financial statements were authorised for issue by the Board on 27 March 2019.

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.

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.

 

Orchard Computers Limited

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

Tangible assets

Tangible assets are stated in the balance sheet 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

Fixtures, fittings and equipment

20% reducing balance and 20% straight line

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

5 years 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.

 

Orchard Computers Limited

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 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.

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.

 

Orchard Computers Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 19 (2017 - 19).

 

Orchard Computers Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2018

65,788

65,788

At 31 December 2018

65,788

65,788

Amortisation

At 1 January 2018

13,158

13,158

Amortisation charge

13,158

13,158

At 31 December 2018

26,316

26,316

Carrying amount

At 31 December 2018

39,472

39,472

At 31 December 2017

52,630

52,630

5

Tangible assets

Fixtures, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2018

218,983

218,983

Additions

17,886

17,886

At 31 December 2018

236,869

236,869

Depreciation

At 1 January 2018

169,172

169,172

Charge for the year

21,041

21,041

At 31 December 2018

190,213

190,213

Carrying amount

At 31 December 2018

46,656

46,656

At 31 December 2017

49,811

49,811

6

Stocks

2018
£

2017
£

Goods for resale and consumables

38,539

23,154

 

Orchard Computers Limited

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

7

Debtors

2018
£

2017
£

Trade debtors

307,581

223,737

Prepayments and accrued income

6,654

6,437

314,235

230,174

8

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank borrowings and finance lease liabilities

9

4,567

6,455

Trade creditors

 

76,839

57,470

Amounts owed to related parties

11

53,267

53,267

Taxation and social security

 

121,459

110,882

Other creditors

 

2,180

236

Accruals and deferred income

 

121,327

80,035

 

379,639

308,345

Bank borrowings are secured by a debenture over the assets of the company and personal guarantees from I R Terry and C J Patten.

Creditors include net obligations under finance lease and hire purchase contracts which are secured of £11,827 (2017 - £nil). These agreements are secured against the assets to which they relate.

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Finance lease liabilities

9

7,260

-

 

Orchard Computers Limited

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

9

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Finance lease liabilities

7,260

-

2018
£

2017
£

Current loans and borrowings

Bank borrowings

-

6,455

Finance lease liabilities

4,567

-

4,567

6,455

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £152,692 (2017 - £175,768).

11

Related party transactions

Loans from related parties

2018

Other related parties
£

At start of period

53,267

2017

Other related parties
£

At start of period

(12,521)

Advanced

65,788

At end of period

53,267

Terms of loans from related parties

The loan from other related parties is interest free and repayable on demand.

 

 

Orchard Computers Limited

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

12

Parent and ultimate parent undertaking

The company's immediate parent is Independant Network Solutions Limited, incorporated in England and Wales.

 The ultimate controlling party is I R Terry & C J Patten.