Medusa Musselburgh Limited - Accounts to registrar (filleted) - small 18.2

Medusa Musselburgh Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.1.65 SC194027 director 1.9.17 31.8.18 31.8.18 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureSC1940272017-08-31SC1940272018-08-31SC1940272017-09-012018-08-31SC1940272016-08-31SC1940272016-09-012017-08-31SC1940272017-08-31SC194027ns15:Scotland2017-09-012018-08-31SC194027ns14:PoundSterling2017-09-012018-08-31SC194027ns10:Director12017-09-012018-08-31SC194027ns10:PrivateLimitedCompanyLtd2017-09-012018-08-31SC194027ns10:SmallEntities2017-09-012018-08-31SC194027ns10:AuditExemptWithAccountantsReport2017-09-012018-08-31SC194027ns10:SmallCompaniesRegimeForDirectorsReport2017-09-012018-08-31SC194027ns10:SmallCompaniesRegimeForAccounts2017-09-012018-08-31SC194027ns10:FullAccounts2017-09-012018-08-31SC19402712017-09-012018-08-31SC194027ns10:CompanySecretary12017-09-012018-08-31SC194027ns10:RegisteredOffice2017-09-012018-08-31SC194027ns5:CurrentFinancialInstruments2018-08-31SC194027ns5:CurrentFinancialInstruments2017-08-31SC194027ns5:Non-currentFinancialInstruments2018-08-31SC194027ns5:Non-currentFinancialInstruments2017-08-31SC194027ns5:ShareCapital2018-08-31SC194027ns5:ShareCapital2017-08-31SC194027ns5:RetainedEarningsAccumulatedLosses2018-08-31SC194027ns5:RetainedEarningsAccumulatedLosses2017-08-31SC194027ns5:NetGoodwill2017-09-012018-08-31SC194027ns5:IntangibleAssetsOtherThanGoodwill2017-09-012018-08-31SC194027ns5:LeaseholdImprovements2017-09-012018-08-31SC194027ns5:FurnitureFittings2017-09-012018-08-31SC194027ns5:ComputerEquipment2017-09-012018-08-31SC194027ns5:NetGoodwill2017-08-31SC194027ns5:NetGoodwill2018-08-31SC194027ns5:NetGoodwill2017-08-31SC194027ns5:LeaseholdImprovements2017-08-31SC194027ns5:FurnitureFittings2017-08-31SC194027ns5:ComputerEquipment2017-08-31SC194027ns5:LeaseholdImprovements2018-08-31SC194027ns5:FurnitureFittings2018-08-31SC194027ns5:ComputerEquipment2018-08-31SC194027ns5:LeaseholdImprovements2017-08-31SC194027ns5:FurnitureFittings2017-08-31SC194027ns5:ComputerEquipment2017-08-31SC194027ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-08-31SC194027ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-08-31SC194027ns5:WithinOneYear2018-08-31SC194027ns5:WithinOneYear2017-08-31SC194027ns5:BetweenOneFiveYears2018-08-31SC194027ns5:BetweenOneFiveYears2017-08-31SC194027ns5:AllPeriods2018-08-31SC194027ns5:AllPeriods2017-08-31SC194027ns5:Secured2018-08-31SC194027ns5:Secured2017-08-31SC194027ns10:Director112017-08-31SC194027ns10:Director112016-08-31SC194027ns10:Director112017-09-012018-08-31SC194027ns10:Director112016-09-012017-08-31SC194027ns10:Director112018-08-31SC194027ns10:Director112017-08-31


REGISTERED NUMBER: SC194027 (Scotland)















Unaudited Financial Statements for the Year Ended 31st August 2018

for

Medusa Musselburgh Limited

Medusa Musselburgh Limited (Registered number: SC194027)






Contents of the Financial Statements
for the Year Ended 31st August 2018




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4

Report of the Accountants 9

Medusa Musselburgh Limited

Company Information
for the Year Ended 31st August 2018







DIRECTOR: Mr C McAndrew





SECRETARY: Mr C McAndrew





REGISTERED OFFICE: 22 High Street
Musselburgh
EH21 9AG





REGISTERED NUMBER: SC194027 (Scotland)





ACCOUNTANTS: Taylor McIntyre Limited
15 East Cromwell Street
Edinburgh
Midlothian
EH6 6HD

Medusa Musselburgh Limited (Registered number: SC194027)

Balance Sheet
31st August 2018

31.8.18 31.8.17
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 13,248 18,810
Tangible assets 5 28,343 36,867
41,591 55,677

CURRENT ASSETS
Stocks 27,437 29,360
Debtors 6 76,021 89,083
Prepayments and accrued income 11,867 14,588
Cash at bank and in hand 38,131 28,027
153,456 161,058
CREDITORS
Amounts falling due within one year 7 122,225 144,192
NET CURRENT ASSETS 31,231 16,866
TOTAL ASSETS LESS CURRENT
LIABILITIES

72,822

72,543

CREDITORS
Amounts falling due after more than one year 8 (21,250 ) (9,224 )

PROVISIONS FOR LIABILITIES (3,180 ) (3,927 )
NET ASSETS 48,392 59,392

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings 48,292 59,292
SHAREHOLDERS' FUNDS 48,392 59,392

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31st August 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 31st August 2018 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

Medusa Musselburgh Limited (Registered number: SC194027)

Balance Sheet - continued
31st August 2018


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director on 20th February 2019 and were signed by:





Mr C McAndrew - Director


Medusa Musselburgh Limited (Registered number: SC194027)

Notes to the Financial Statements
for the Year Ended 31st August 2018

1. STATUTORY INFORMATION

Medusa Musselburgh Limited is a private company, limited by shares , registered in Scotland. The company's
registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
There are two amounts of purchased goodwill All purchased goodwill is capitalized and written off to the profit
& loss on a straight line basis over either 10 years or 20 years depending on the estimated useful life of the
goodwill. At the year end there is only 4 years outstanding on the 20 years goodwill policy. The policy was
reviewed in the move to FRS102 1A and to give a true and fair view it is believed the original policy should
remain.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less
any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Improvements to property - 10% on cost and Straight line over 21 years
Fixtures and fittings - 20% on cost
Equipment - 25% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Medusa Musselburgh Limited (Registered number: SC194027)

Notes to the Financial Statements - continued
for the Year Ended 31st August 2018

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12
'Other Financial Instruments Issues' of FRS102 to all financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the
contractual provision of the instrument.

Financial assets and liabilities are offset with the net amounts presented in the financial statements when there is a
legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to
realise the asset and settle the liability simultaneously.

Basic Financial Assets
Basic financial assets, which include debtors and cash and bank balances are initially measured at transaction price
including transaction costs and are subsequently carried at amortised cost using the effective interest method
unless the arrangement constitutes a financing transaction where the transaction is measured at the present value
of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one
year are not amortised.

Classification of Financial Liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual
arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of
the company after deducting all of its liabilities.

Basic Financial Liabilities
Basic financial liabilities including creditors, bank loans, loans from fellow group companies and preference shares
that are classified as debt are initially recognised at a transaction price unless the arrangement constitutes a
financing transaction, where the debt instrument is measured at the present value of the future receipts discounted
at a market value of interest. 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 and are not amortised. If not, they are presented as non-current liabilities. Trade creditors are recognised
initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Equity Instruments
Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs.
Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of
the company.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.


Medusa Musselburgh Limited (Registered number: SC194027)

Notes to the Financial Statements - continued
for the Year Ended 31st August 2018

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

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

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 37 (2017 - 39 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1st September 2017
and 31st August 2018 81,240
AMORTISATION
At 1st September 2017 62,430
Amortisation for year 5,562
At 31st August 2018 67,992
NET BOOK VALUE
At 31st August 2018 13,248
At 31st August 2017 18,810

Medusa Musselburgh Limited (Registered number: SC194027)

Notes to the Financial Statements - continued
for the Year Ended 31st August 2018

5. TANGIBLE FIXED ASSETS
Improvements Fixtures
to and
property fittings Equipment Totals
£    £    £    £   
COST
At 1st September 2017
and 31st August 2018 74,534 114,963 43,947 233,444
DEPRECIATION
At 1st September 2017 39,311 114,265 43,001 196,577
Charge for year 7,330 698 496 8,524
At 31st August 2018 46,641 114,963 43,497 205,101
NET BOOK VALUE
At 31st August 2018 27,893 - 450 28,343
At 31st August 2017 35,223 698 946 36,867

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.8.18 31.8.17
£    £   
Amounts owed by associates 18,019 16,337
Other debtors 58,002 72,746
76,021 89,083

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.8.18 31.8.17
£    £   
Bank loans and overdrafts 8,824 -
Trade creditors 13,988 13,125
Amounts owed to associates 3,773 3,773
Taxation and social security 64,225 75,748
Other creditors 31,415 51,546
122,225 144,192

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.8.18 31.8.17
£    £   
Bank loans 21,250 -
Other creditors - 9,224
21,250 9,224

Medusa Musselburgh Limited (Registered number: SC194027)

Notes to the Financial Statements - continued
for the Year Ended 31st August 2018

9. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
31.8.18 31.8.17
£    £   
Within one year 68,000 68,000
Between one and five years 204,000 272,000
272,000 340,000

10. SECURED DEBTS

The following secured debts are included within creditors:

31.8.18 31.8.17
£    £   
Bank loans 28,750 -

secured by a bond and floating charge over all company assets.

11. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31st August 2018 and
31st August 2017:

31.8.18 31.8.17
£    £   
Mr C McAndrew
Balance outstanding at start of year 66,579 52,659
Amounts advanced 55,256 66,920
Amounts repaid (70,000 ) (53,000 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 51,835 66,579

The director' loan is repayable on demand and will be repaid by dividends before 31st May 2019.

Medusa Musselburgh Limited

Report of the Accountants to the Director of
Medusa Musselburgh Limited

The following reproduces the text of the report prepared for the director in respect of the company's annual
unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file
a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the
Report of the Director are not required to be filed with the Registrar of Companies.

As described on the Balance Sheet you are responsible for the preparation of the financial statements for the year ended 31st August 2018 set out on pages three to thirteen and you consider that the company is exempt from an audit.

In accordance with your instructions, we have compiled these unaudited financial statements in order to assist you to fulfil your statutory responsibilities, from the accounting records and information and explanations supplied to us.






Taylor McIntyre Limited
15 East Cromwell Street
Edinburgh
Midlothian
EH6 6HD


20th February 2019