CHAPLINS_FURNITURE_LTD - Accounts

Company Registration No. 05612608 (England and Wales)
CHAPLINS FURNITURE LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
PAGES FOR FILING WITH REGISTRAR
CHAPLINS FURNITURE LTD
CONTENTS
Page
Statement of comprehensive income
1
Statement of financial position
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 13
CHAPLINS FURNITURE LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2019
- 1 -
2019
2018
£
£
Profit for the year
81,310
58,975
Other comprehensive income
Revaluation of property, plant and equipment
-
200,000
Total comprehensive income for the year
81,310
258,975
CHAPLINS FURNITURE LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2019
31 March 2019
- 2 -
2019
2018
Notes
£
£
£
£
Non-current assets
Intangible assets
3
3,933
14,452
Property, plant and equipment
4
448,208
806,134
Investment properties
5
342,723
-
Investments
6
1
1
794,865
820,587
Current assets
Inventories
1,421,938
1,256,955
Trade and other receivables
7
211,102
210,134
Cash and cash equivalents
9,269
44,542
1,642,309
1,511,631
Current liabilities
8
(1,524,111)
(1,449,044)
Net current assets
118,198
62,587
Total assets less current liabilities
913,063
883,174
Non-current liabilities
9
(395,707)
(423,736)
Provisions for liabilities
(34,883)
(38,275)
Net assets
482,473
421,163
Equity
Called up share capital
10
150,000
150,000
Revaluation reserve
166,000
166,000
Retained earnings
166,473
105,163
Total equity
482,473
421,163

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

CHAPLINS FURNITURE LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2019
31 March 2019
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 6 September 2019 and are signed on its behalf by:
P Nisbett
Director
Company Registration No. 05612608
CHAPLINS FURNITURE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2019
- 4 -
Share capital
Revaluation reserve
Retained earnings
Total
£
£
£
£
Balance at 1 April 2017
150,000
-
12,188
162,188
Year ended 31 March 2018:
Profit for the year
-
-
58,975
58,975
Other comprehensive income:
Revaluation of property, plant and equipment
-
200,000
-
200,000
Total comprehensive income for the year
-
200,000
58,975
258,975
Other movements
-
(34,000)
34,000
-
Balance at 31 March 2018
150,000
166,000
105,163
421,163
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
81,310
81,310
Dividends
-
-
(20,000)
(20,000)
Balance at 31 March 2019
150,000
166,000
166,473
482,473
CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 5 -
1
Accounting policies
Company information

Chaplins Furniture Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 477-507 Uxbridge Road, Pinner, London, HA5 4JS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably.

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 6 -

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website design
25% on cost
1.5
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Freehold
2% on cost of property
Land and buildings Leasehold
over the lease term of 15 years
Plant and machinery
33% and 25% on cost
Fixtures, fittings & equipment
25% on cost
Motor vehicles
33% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as property, plant and equipment.

1.7
Non-current investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 7 -
1.8
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions 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.

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 8 -
Basic financial assets

Basic financial assets, which include trade and other receivables 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 trade and other payables, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate 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 payables 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. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.12
Equity instruments

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

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 9 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 27 (2018 - 27).

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 10 -
3
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 April 2018 and 31 March 2019
18,999
42,080
61,079
Amortisation and impairment
At 1 April 2018
18,999
27,627
46,626
Amortisation charged for the year
-
10,520
10,520
At 31 March 2019
18,999
38,147
57,146
Carrying amount
At 31 March 2019
-
3,933
3,933
At 31 March 2018
-
14,452
14,452
4
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 April 2018
825,822
143,323
969,145
Additions
-
1,082
1,082
Transfers
(342,723)
-
(342,723)
At 31 March 2019
483,099
144,405
627,504
Depreciation and impairment
At 1 April 2018
33,452
129,559
163,011
Depreciation charged in the year
7,722
8,563
16,285
At 31 March 2019
41,174
138,122
179,296
Carrying amount
At 31 March 2019
441,925
6,283
448,208
At 31 March 2018
792,370
13,764
806,134

Land and buildings with a carrying amount of £327,913 were revalued at 31 March 2018 by the directors on the basis of open market value. The valuation was based on recent market transactions on arm's length terms for similar properties. The directors believe there has been no change in the valuation for the year ended 31 March 2019.

CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
4
Property, plant and equipment
(Continued)
- 11 -

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2019
2018
£
£
Cost
336,465
336,465
Accumulated depreciation
(8,552)
(5,187)
Carrying value
327,913
331,278
5
Investment property
2019
£
Fair value
At 1 April 2018
-
Transfers
342,723
At 31 March 2019
342,723

Investment property comprises a residential flat. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 March 2018 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors believe there has been no change in the valuation for the year ended 31 March 2019.

 

6
Fixed asset investments
2019
2018
£
£
Investments
1
1
Movements in non-current investments
Shares in group undertakings
£
Cost or valuation
At 1 April 2018 & 31 March 2019
1
Carrying amount
At 31 March 2019
1
At 31 March 2018
1
CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 12 -
7
Trade and other receivables
2019
2018
Amounts falling due within one year:
£
£
Other receivables
211,102
210,134
8
Current liabilities
2019
2018
£
£
Bank loans and overdrafts
221,760
27,035
Trade payables
684,965
711,438
Corporation tax
21,908
27,818
Other taxation and social security
249,581
285,658
Other payables
345,897
397,095
1,524,111
1,449,044

The bank loan is secured over the freehold property and investment property and a floating charge over all the property and undertakings of the company.

9
Non-current liabilities
2019
2018
£
£
Bank loans and overdrafts
395,707
423,736

The long-term loans are secured by fixed and floating charges over all the assets and property of the company.

Creditors which fall due after five years are as follows:
2019
2018
£
£
Payable by instalments
273,111
305,435
10
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
150,000 Ordinary shares of £1 each
150,000
150,000
CHAPLINS FURNITURE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 13 -
11
Financial commitments, guarantees and contingent liabilities

There are rent deposit deeds in favour of Pauldon Developments Limited and Canonbell Properties Limited. They cover all monies due from the company to these landlords as per the lease agreements.

12
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
127,167
345,167
13
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2019
2018
£
£
Other related parties
200,274
198,799

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due to related parties
£
£
Other related parties
-
2,528

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due from related parties
£
£
Other related parties
5,701
-
2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activity06 September 2019S ChaplinP NisbettS Chaplin056126082018-04-012019-03-31056126082017-04-012018-03-3105612608core:RetainedEarningsAccumulatedLosses2018-04-012019-03-3105612608core:RevaluationReserve2017-04-012018-03-31056126082019-03-31056126082018-03-3105612608core:IntangibleAssetsOtherThanGoodwill2019-03-3105612608core:IntangibleAssetsOtherThanGoodwill2018-03-3105612608core:LandBuildings2019-03-3105612608core:OtherPropertyPlantEquipment2019-03-3105612608core:LandBuildings2018-03-3105612608core:OtherPropertyPlantEquipment2018-03-3105612608core:CurrentFinancialInstruments2019-03-3105612608core:CurrentFinancialInstruments2018-03-3105612608core:Non-currentFinancialInstruments2019-03-3105612608core:Non-currentFinancialInstruments2018-03-3105612608core:ShareCapital2019-03-3105612608core:ShareCapital2018-03-3105612608core:RevaluationReserve2019-03-3105612608core:RevaluationReserve2018-03-3105612608core:RetainedEarningsAccumulatedLosses2019-03-3105612608core:RetainedEarningsAccumulatedLosses2018-03-3105612608bus:Director12018-04-012019-03-3105612608core:Goodwill2018-04-012019-03-3105612608core:IntangibleAssetsOtherThanGoodwill2018-04-012019-03-3105612608core:LandBuildingscore:OwnedOrFreeholdAssets2018-04-012019-03-3105612608core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-04-012019-03-3105612608core:PlantMachinery2018-04-012019-03-3105612608core:FurnitureFittings2018-04-012019-03-3105612608core:MotorVehicles2018-04-012019-03-3105612608core:NetGoodwill2018-03-3105612608core:IntangibleAssetsOtherThanGoodwill2018-03-31056126082018-03-3105612608core:NetGoodwill2019-03-3105612608core:LandBuildings2018-03-3105612608core:OtherPropertyPlantEquipment2018-03-3105612608core:OtherPropertyPlantEquipment2018-04-012019-03-3105612608core:LandBuildings2018-04-012019-03-3105612608bus:PrivateLimitedCompanyLtd2018-04-012019-03-3105612608bus:FRS1022018-04-012019-03-3105612608bus:AuditExemptWithAccountantsReport2018-04-012019-03-3105612608bus:SmallCompaniesRegimeForAccounts2018-04-012019-03-3105612608bus:Director22018-04-012019-03-3105612608bus:CompanySecretary12018-04-012019-03-3105612608bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP