Red 100 Limited - Period Ending 2018-10-31

Red 100 Limited - Period Ending 2018-10-31


Red 100 Limited 05269938 false 2017-11-01 2018-10-31 2018-10-31 The principal activity of the company is in the year under review was that of air conditioning installation Digita Accounts Production Advanced 6.24.8820.0 Software true 05269938 2017-11-01 2018-10-31 05269938 2018-10-31 05269938 bus:OrdinaryShareClass1 2018-10-31 05269938 bus:OrdinaryShareClass2 2018-10-31 05269938 core:RetainedEarningsAccumulatedLosses 2018-10-31 05269938 core:ShareCapital 2018-10-31 05269938 core:CurrentFinancialInstruments 2018-10-31 05269938 core:CurrentFinancialInstruments core:WithinOneYear 2018-10-31 05269938 core:Non-currentFinancialInstruments 2018-10-31 05269938 core:Non-currentFinancialInstruments core:AfterOneYear 2018-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2018-10-31 05269938 core:FurnitureFittingsToolsEquipment 2018-10-31 05269938 core:MotorVehicles 2018-10-31 05269938 core:OtherPropertyPlantEquipment 2018-10-31 05269938 bus:SmallEntities 2017-11-01 2018-10-31 05269938 bus:AuditExemptWithAccountantsReport 2017-11-01 2018-10-31 05269938 bus:FullAccounts 2017-11-01 2018-10-31 05269938 bus:SmallCompaniesRegimeForAccounts 2017-11-01 2018-10-31 05269938 bus:RegisteredOffice 2017-11-01 2018-10-31 05269938 bus:Director1 2017-11-01 2018-10-31 05269938 bus:Director2 2017-11-01 2018-10-31 05269938 bus:OrdinaryShareClass1 2017-11-01 2018-10-31 05269938 bus:OrdinaryShareClass2 2017-11-01 2018-10-31 05269938 bus:PrivateLimitedCompanyLtd 2017-11-01 2018-10-31 05269938 bus:Agent1 2017-11-01 2018-10-31 05269938 core:Buildings 2017-11-01 2018-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2017-11-01 2018-10-31 05269938 core:FurnitureFittingsToolsEquipment 2017-11-01 2018-10-31 05269938 core:MotorVehicles 2017-11-01 2018-10-31 05269938 core:OfficeEquipment 2017-11-01 2018-10-31 05269938 core:OtherPropertyPlantEquipment 2017-11-01 2018-10-31 05269938 core:PlantMachinery 2017-11-01 2018-10-31 05269938 countries:AllCountries 2017-11-01 2018-10-31 05269938 2017-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2017-10-31 05269938 core:FurnitureFittingsToolsEquipment 2017-10-31 05269938 core:MotorVehicles 2017-10-31 05269938 core:OtherPropertyPlantEquipment 2017-10-31 05269938 2016-11-01 2017-10-31 05269938 2017-10-31 05269938 bus:OrdinaryShareClass1 2017-10-31 05269938 bus:OrdinaryShareClass2 2017-10-31 05269938 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2017-10-31 05269938 core:ShareCapital 2017-10-31 05269938 core:CurrentFinancialInstruments 2017-10-31 05269938 core:CurrentFinancialInstruments core:WithinOneYear 2017-10-31 05269938 core:Non-currentFinancialInstruments 2017-10-31 05269938 core:Non-currentFinancialInstruments core:AfterOneYear 2017-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2017-10-31 05269938 core:FurnitureFittingsToolsEquipment 2017-10-31 05269938 core:MotorVehicles 2017-10-31 05269938 core:OtherPropertyPlantEquipment 2017-10-31 05269938 core:RestatedAmount 2017-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05269938

Red 100 Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2018

Lambert Chapman LLP
Chartered Accountants
3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

Red 100 Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 8

 

Red 100 Limited

Company Information

Directors

S S Phillips

G Oddy

Registered office

3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

Bankers

Barclays Bank plc
Manningtree
4 High Street
Manningtree
Essex
CO11 1AF

Accountants

Lambert Chapman LLP
Chartered Accountants
3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

Red 100 Limited

(Registration number: 05269938)
Balance Sheet as at 31 October 2018

Note

2018
£

(As restated)

2017
£

Fixed assets

 

Tangible assets

4

106,336

142,310

Current assets

 

Debtors

5

134,374

100,857

Cash at bank and in hand

 

77,869

133,278

 

212,243

234,135

Creditors: Amounts falling due within one year

6

(100,404)

(135,119)

Net current assets

 

111,839

99,016

Total assets less current liabilities

 

218,175

241,326

Creditors: Amounts falling due after more than one year

6

(19,135)

(32,497)

Provisions for liabilities

(14,626)

(20,299)

Net assets

 

184,414

188,530

Capital and reserves

 

Called up share capital

7

1,000

1,000

Profit and loss account

183,414

187,530

Total equity

 

184,414

188,530

 

Red 100 Limited

(Registration number: 05269938)
Balance Sheet as at 31 October 2018

For the financial year ended 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 29 April 2019 and signed on its behalf by:
 

S S Phillips

Director

G Oddy

Director

 

Red 100 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 England & Wales.

The address of its registered office is: 3 Warners Mill, Silks Way, Braintree, Essex, CM7 3GB, United Kingdom.

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.

These financial statements are presented in Sterling (£), which is the company's functional currency.

Prior period adjustment

The prior period adjustment relates to the restatement of a dividend payment on 31 October 2017. This has had no effect on profit for the year and has resulted in net assets increasing by £10,000.

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 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

Current Tax is recognised in the profit and loss account, 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 on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation.

 

Red 100 Limited

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

Depreciation

Depreciation is charged so as to write off the cost or valuation 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

20% reducing balance method

Office equipment

20% reducing balance method

Motor Vehicles

25% straight line method

Improvements to property

4% straight line method

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

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.

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 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.

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.

 

Red 100 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 9 (2017 - 10).

4

Tangible assets

Office equipment
 £

Motor vehicles
 £

Improvements to property
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 November 2017

49,303

171,611

36,371

14,616

271,901

Additions

2,708

-

-

1,446

4,154

Disposals

-

(47,614)

-

-

(47,614)

At 31 October 2018

52,011

123,997

36,371

16,062

228,441

Depreciation

At 1 November 2017

32,235

83,902

3,487

9,967

129,591

Charge for the year

3,545

31,222

1,454

1,189

37,410

Eliminated on disposal

-

(44,896)

-

-

(44,896)

At 31 October 2018

35,780

70,228

4,941

11,156

122,105

Carrying amount

At 31 October 2018

16,231

53,769

31,430

4,906

106,336

At 31 October 2017

17,068

87,709

32,884

4,649

142,310

 

Red 100 Limited

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

5

Debtors

2018
£

2017
£

Trade debtors

120,304

82,930

Prepayments and accrued income

14,070

17,927

Total current trade and other debtors

134,374

100,857

6

Creditors

Creditors: amounts falling due within one year

Note

2018
 £

2017
 £

Due within one year

 

Loans and borrowing

8

9,262

10,248

Trade creditors

 

33,365

77,348

Social security and other taxes

 

34,677

26,560

Directors loan

 

2,770

2,666

Other creditors

 

553

595

Corporation tax

 

14,317

14,915

Accruals and deferred income

 

5,460

2,787

 

100,404

135,119

Due after one year

 

Loans and borrowings

8

19,135

32,497

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

8

19,135

32,497

7

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary A of £1 each

500

500

500

500

Ordinary B of £1 each

500

500

500

500

 

1,000

1,000

1,000

1,000

 

Red 100 Limited

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

8

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Finance lease liabilities

19,135

32,497

2018
£

2017
£

Current loans and borrowings

Finance lease liabilities

9,262

10,248