McKenzie Publishing Limited - Period Ending 2018-07-31

McKenzie Publishing Limited - Period Ending 2018-07-31


McKenzie Publishing Limited 3076505 false 2017-08-01 2018-07-31 2018-07-31 The principal activity of the company is the production of a national magazine directed at the sport of squash Digita Accounts Production Advanced 6.17.8165.0 Software true 3076505 2017-08-01 2018-07-31 3076505 2018-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2018-07-31 3076505 core:ShareCapital 2018-07-31 3076505 core:CurrentFinancialInstruments 2018-07-31 3076505 core:CurrentFinancialInstruments core:WithinOneYear 2018-07-31 3076505 core:FurnitureFittingsToolsEquipment 2018-07-31 3076505 core:OtherPropertyPlantEquipment 2018-07-31 3076505 bus:SmallEntities 2017-08-01 2018-07-31 3076505 bus:AuditExemptWithAccountantsReport 2017-08-01 2018-07-31 3076505 bus:FullAccounts 2017-08-01 2018-07-31 3076505 bus:RegisteredOffice 2017-08-01 2018-07-31 3076505 bus:Director1 2017-08-01 2018-07-31 3076505 bus:PrivateLimitedCompanyLtd 2017-08-01 2018-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2017-08-01 2018-07-31 3076505 core:ShareCapital 2017-08-01 2018-07-31 3076505 core:ComputerEquipment 2017-08-01 2018-07-31 3076505 core:FurnitureFittings 2017-08-01 2018-07-31 3076505 core:FurnitureFittingsToolsEquipment 2017-08-01 2018-07-31 3076505 core:OfficeEquipment 2017-08-01 2018-07-31 3076505 core:OtherPropertyPlantEquipment 2017-08-01 2018-07-31 3076505 countries:England 2017-08-01 2018-07-31 3076505 2017-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2017-07-31 3076505 core:ShareCapital 2017-07-31 3076505 core:FurnitureFittingsToolsEquipment 2017-07-31 3076505 core:OtherPropertyPlantEquipment 2017-07-31 3076505 2016-08-01 2017-07-31 3076505 2017-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2017-07-31 3076505 core:ShareCapital 2017-07-31 3076505 core:CurrentFinancialInstruments 2017-07-31 3076505 core:CurrentFinancialInstruments core:WithinOneYear 2017-07-31 3076505 core:FurnitureFittingsToolsEquipment 2017-07-31 3076505 core:OtherPropertyPlantEquipment 2017-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2016-08-01 2017-07-31 3076505 core:ShareCapital 2016-08-01 2017-07-31 3076505 2016-07-31 3076505 core:RetainedEarningsAccumulatedLosses 2016-07-31 3076505 core:ShareCapital 2016-07-31 iso4217:GBP xbrli:pure

Registration number: 3076505

McKenzie Publishing Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2018

AIMS Accountants for Business
Tudors Business Centre
Waterhouse Lane
Kingswood
Surrey
KT20 6EN

 

McKenzie Publishing Limited

Contents

Company Information

1

Director's Report

2

Profit and Loss Account

3

Statement of Comprehensive Income

4

Balance Sheet

5 to 6

Statement of Changes in Equity

7

Notes to the Financial Statements

8 to 12

 

McKenzie Publishing Limited

Company Information

Director

Mr Ian McKenzie

Registered office

Room6 Tudors Business Centre
Waterhouse Lane
Kingswood
Surrey
KT20 6EN

Accountants

AIMS Accountants for Business
Tudors Business Centre
Waterhouse Lane
Kingswood
Surrey
KT20 6EN

 

McKenzie Publishing Limited

Director's Report for the Year Ended 31 July 2018

The director presents his report and the financial statements for the year ended 31 July 2018.

Director of the company

The director who held office during the year was as follows:

Mr Ian McKenzie

Principal activity

The principal activity of the company is the production of a national magazine directed at the sport of squash

Small companies provision statement

This report has 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 by the Board on 31 July 2018 and signed on its behalf by:

.........................................
Mr Ian McKenzie
Director

 

McKenzie Publishing Limited

Profit and Loss Account for the Year Ended 31 July 2018

Note

Total
31 July
2018
£

Total
31 July
2017
£

Turnover

 

65,138

89,915

Cost of sales

 

(42,614)

(36,695)

Gross profit

 

22,524

53,220

Administrative expenses

 

(32,588)

(34,636)

Other operating income

 

-

19

Operating (loss)/profit

 

(10,064)

18,603

Other interest receivable and similar income

 

3

16

 

3

16

(Loss)/profit before tax

4

(10,061)

18,619

Taxation

 

-

(3,148)

(Loss)/profit for the financial year

 

(10,061)

15,471

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

McKenzie Publishing Limited

Statement of Comprehensive Income for the Year Ended 31 July 2018

Note

2018
£

2017
£

(Loss)/profit for the year

 

(10,061)

15,471

Total comprehensive income for the year

 

(10,061)

15,471

 

McKenzie Publishing Limited

(Registration number: 3076505)
Balance Sheet as at 31 July 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

5

2,385

3,578

Current assets

 

Stocks

6

1,500

1,500

Debtors

7

28,225

21,288

Cash at bank and in hand

 

103,771

103,770

 

133,496

126,558

Creditors: Amounts falling due within one year

8

(127,736)

(111,930)

Net current assets

 

5,760

14,628

Net assets

 

8,145

18,206

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

8,045

18,106

Total equity

 

8,145

18,206

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

Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

For the financial year ending 31 July 2018 the company was entitled to exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies.

Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

For the financial year ending 31 July 2018 the company was entitled to exemption from audit under section 480 of the Companies Act 2006 relating to dormant companies.

Director's responsibilities:

 

McKenzie Publishing Limited

(Registration number: 3076505)
Balance Sheet as at 31 July 2018

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 director acknowledges his 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.

Approved and authorised by the director on 31 July 2018
 

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

Mr Ian McKenzie

Director

 

McKenzie Publishing Limited

Statement of Changes in Equity for the Year Ended 31 July 2018

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2017

100

18,106

18,206

Loss for the year

-

(10,061)

(10,061)

Total comprehensive income

-

(10,061)

(10,061)

At 31 July 2018

100

8,045

8,145

Share capital
£

Profit and loss account
£

Total
£

At 1 August 2016

100

2,635

2,735

Profit for the year

-

15,471

15,471

Total comprehensive income

-

15,471

15,471

At 31 July 2017

100

18,106

18,206

 

McKenzie Publishing Limited

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

1

General information

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

The address of its registered office is:
Room6 Tudors Business Centre
Waterhouse Lane
Kingswood
Surrey
KT20 6EN

The principal place of business is:
7 Acacia Court
Sheendale Road
Richmond
TW9 2JP

These financial statements were authorised for issue by the director on 31 July 2018.

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 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.

 

McKenzie Publishing Limited

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

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

Computers

25%reducing balance

Equipment

15% reducing balance

Furniture

15 %reducing balance

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.

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.

 

McKenzie Publishing Limited

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

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 0 (2017 - 1).

4

Loss/profit before tax

Arrived at after charging/(crediting)

2018
£

2017
£

Depreciation expense

1,193

1,193

 

McKenzie Publishing Limited

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

5

Tangible assets

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 August 2017

14,210

18,641

32,851

At 31 July 2018

14,210

18,641

32,851

Depreciation

At 1 August 2017

11,681

17,592

29,273

Charge for the year

843

350

1,193

At 31 July 2018

12,524

17,942

30,466

Carrying amount

At 31 July 2018

1,686

699

2,385

At 31 July 2017

2,529

1,049

3,578

6

Stocks

2018
£

2017
£

Other inventories

1,500

1,500

7

Debtors

2018
£

2017
£

Trade debtors

19,907

16,189

Other debtors

8,318

5,099

Total current trade and other debtors

28,225

21,288

8

Creditors

Note

2018
£

2017
£

Due within one year

 

Trade creditors

 

524

299

Amounts owed to group undertakings and undertakings in which the company has a participating interest

114,900

97,156

Taxation and social security

 

14

2,177

Other creditors

 

12,298

12,298

 

127,736

111,930

 

McKenzie Publishing Limited

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

 

McKenzie Publishing Limited

Detailed Profit and Loss Account for the Year Ended 31 July 2018

2018
£

2017
£

Turnover (analysed below)

65,138

89,915

Cost of sales (analysed below)

(42,614)

(36,695)

Gross profit

22,524

53,220

Gross profit (%)

34.58%

59.19%

Administrative expenses

Employment costs (analysed below)

(8,030)

(8,030)

Establishment costs (analysed below)

(507)

(336)

General administrative expenses (analysed below)

(22,735)

(24,583)

Finance charges (analysed below)

(123)

(494)

Depreciation costs (analysed below)

(1,193)

(1,193)

(32,588)

(34,636)

Other operating income (analysed below)

-

19

Operating (loss)/profit

(10,064)

18,603

Other interest receivable and similar income (analysed below)

3

16

(Loss)/profit before tax

(10,061)

18,619

 

McKenzie Publishing Limited

Detailed Profit and Loss Account for the Year Ended 31 July 2018

2018
£

2017
£

   

Turnover

Sale of goods, UK

65,138

89,915

   

Cost of sales

Opening work in progress

1,500

1,500

Purchases

37,401

16,405

Closing work in progress

(1,500)

(1,500)

Subcontract cost

5,000

20,044

Hire of plant and machinery (Operating leases)

213

213

Commissions payable

-

33

42,614

36,695

   

Employment costs

Directors remuneration

(8,030)

(8,030)

   

Establishment costs

Insurance

(221)

(161)

Equipment repairs and renewals

(286)

(175)

(507)

(336)

   

General administrative expenses

Telephone and fax

(2,328)

(1,896)

Computer software and maintenance costs

(200)

(200)

Printing, postage and stationery

(18,839)

(18,718)

Trade subscriptions

(48)

(444)

Motor expenses

-

(30)

Travel and subsistence

-

(1,178)

Advertising

-

(797)

Accountancy fees

(1,320)

(1,320)

(22,735)

(24,583)

   

Finance charges

Bank charges

(123)

(434)

Credit card charges

-

(60)

(123)

(494)

   

Depreciation costs

Depreciation of fixtures and fittings (owned)

(254)

(254)

Depreciation of office equipment (owned)

(350)

(350)

Depreciation of other tangible (owned)

(589)

(589)

(1,193)

(1,193)

   

Other operating income

Other operating income

-

19

 

McKenzie Publishing Limited

Detailed Profit and Loss Account for the Year Ended 31 July 2018

   

Other interest receivable and similar income

Bank interest receivable

3

16