PBG_IRELAND_LIMITED - Accounts


Company Registration No. NI601841 (Northern Ireland)
PBG IRELAND LIMITED
UNAUDITED FILLETED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PBG IRELAND LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
PBG IRELAND LIMITED
COMPANY INFORMATION
- 1 -
Directors
Karen Greenaway
Kristopher Magowan
Company secretary
Karen Greenaway
Company number
NI601841
Registered office
10 Pilots View
Heron Road
Belfast
BT3 9LE
Independent accountants
Johnston Kennedy DFK
Chartered Accountants
10 Pilots View
Heron Road
Belfast
BT3 9LE
Business address
Marine Highway
Carrickfergus
BT38 7FG
Bankers
First Trust Bank
322 Antrim Road
Glengormley
BT36 5EQ
Solicitors
Reavey & Company
Castle House
4-6 Castle Street
Carrickfergus
BT38 7BE
PBG IRELAND LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2018
31 December 2018
- 2 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
3
93,750
168,752
Tangible assets
4
58,177
55,633
151,927
224,385
Current assets
Stocks
5
17,301
16,292
Debtors
6
5,988
5,569
Cash at bank and in hand
152,237
127,456
175,526
149,317
Creditors: amounts falling due within one year
7
(108,732)
(110,010)
Net current assets
66,794
39,307
Total assets less current liabilities
218,721
263,692
Creditors: amounts falling due after more than one year
8
(51,321)
(64,381)
Provisions for liabilities
9
(10,800)
(10,300)
Net assets
156,600
189,011
Capital and reserves
Called up share capital
10
100
100
Profit and loss reserves
156,500
188,911
Total equity
156,600
189,011
The notes on pages 4 to 9 form part of these financial statements
Compiled without audit or independent verification - refer to independent accountants' report
PBG IRELAND LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2018
31 December 2018
- 3 -
Directors' statement in respect of the financial statements

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2018 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 of the Companies Act 2006.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and the Financial Reporting Standard FRS 102 1A - Small Entities.

The financial statements were approved by the board of directors and authorised for issue on 9 September 2019 and are signed on its behalf by:
Karen Greenaway
Kristopher Magowan
...................................
........................................
Karen Greenaway
Kristopher Magowan
Director
Director
Company Registration No. NI601841
The notes on pages 4 to 9 form part of these financial statements
Compiled without audit or independent verification - refer to independent accountants' report
PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 4 -
1
Accounting policies
Company information

PBG Ireland Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 10 Pilots View, Heron Road, Belfast, BT3 9LE. The business address is Marine Highway, Carrickfergus, BT38 7FG.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover 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.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquiring the business 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 10 years.

1.4
Tangible fixed assets

Tangible fixed assets 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:

Equipment
15% reducing balance
Fixtures & fittings
15% reducing balance

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.

1.5
Stocks

Stocks are stated at the lower of cost and net realisable value.

1.6
Cash at bank and in hand

Cash at bank and in hand 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.

PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
1.7
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 balance sheet 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.

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 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 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. 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.

1.8
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.

1.9
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 profit and loss account 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.

PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
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.

1.10
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 fixed 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.

1.11
Retirement benefits

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

1.12
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.

1.13

Dividends

Dividends to the company's ordinary shareholders are recognised as a liability of the company when approved by the company's director.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 39 (2017 - 40).

PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
3
Intangible fixed assets
Acquired goodwill
£
Cost
At 1 January 2018 and 31 December 2018
750,017
Amortisation and impairment
At 1 January 2018
581,265
Amortisation charged for the year
75,002
At 31 December 2018
656,267
Carrying amount
At 31 December 2018
93,750
At 31 December 2017
168,752
4
Tangible fixed assets
Equipment
Fixtures & fittings
Total
£
£
£
Cost
At 1 January 2018
95,199
18,700
113,899
Additions
12,942
-
12,942
Disposals
(3,800)
-
(3,800)
At 31 December 2018
104,341
18,700
123,041
Depreciation and impairment
At 1 January 2018
53,406
4,860
58,266
Depreciation charged in the year
7,402
2,077
9,479
Eliminated in respect of disposals
(2,881)
-
(2,881)
At 31 December 2018
57,927
6,937
64,864
Carrying amount
At 31 December 2018
46,414
11,763
58,177
At 31 December 2017
41,793
13,840
55,633
5
Stocks
2018
2017
£
£
Stocks
17,301
16,292
PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
6
Debtors
2018
2017
Amounts falling due within one year:
£
£
Prepayments and accrued income
5,988
5,569
7
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
55,800
56,095
Corporation tax
5,000
5,500
Other taxation and social security
35,841
31,886
Accruals and deferred income
12,091
16,529
108,732
110,010
8
Creditors: amounts falling due after more than one year
2018
2017
£
£
Directors' current account
51,321
64,381
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2018
2017
Balances:
£
£
Accelerated capital allowances
10,800
10,300
2018
Movements in the year:
£
Liability at 1 January 2018
10,300
Charge to profit or loss
500
Liability at 31 December 2018
10,800
PBG IRELAND LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
10
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary Shares of £1 each
100
100
11
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:

2018
2017
£
£
100,000
100,000
12
Capital commitments

The company has no capital commitments at 31 December 2018 or 31 December 2017.

13
Related party transactions

The balance on the directirs' loan account at the year end amounted to £51,321 (2017: £64,381) and is included within creditors due after one year. No interest is payable on this loan.

14
Control

The directors control the company.

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity09 September 2019Kristopher MagowanKristopher MagowanKaren GreenawayNI6018412018-01-012018-12-31NI601841bus:CompanySecretaryDirector12018-01-012018-12-31NI601841bus:Director12018-01-012018-12-31NI601841bus:Director22018-01-012018-12-31NI601841bus:CompanySecretary12018-01-012018-12-31NI601841bus:RegisteredOffice2018-01-012018-12-31NI601841bus:Agent12018-01-012018-12-31NI6018412018-12-31NI6018412017-12-31NI601841core:NetGoodwill2018-12-31NI601841core:NetGoodwill2017-12-31NI601841core:PlantMachinery2018-12-31NI601841core:FurnitureFittings2018-12-31NI601841core:PlantMachinery2017-12-31NI601841core:FurnitureFittings2017-12-31NI601841core:CurrentFinancialInstruments2018-12-31NI601841core:CurrentFinancialInstruments2017-12-31NI601841core:Non-currentFinancialInstruments2018-12-31NI601841core:Non-currentFinancialInstruments2017-12-31NI601841core:ShareCapital2018-12-31NI601841core:ShareCapital2017-12-31NI601841core:RetainedEarningsAccumulatedLosses2018-12-31NI601841core:RetainedEarningsAccumulatedLosses2017-12-31NI601841core:Goodwill2018-01-012018-12-31NI601841core:PlantMachinery2018-01-012018-12-31NI601841core:FurnitureFittings2018-01-012018-12-31NI601841core:NetGoodwill2017-12-31NI601841core:NetGoodwill2018-01-012018-12-31NI601841core:PlantMachinery2017-12-31NI601841core:FurnitureFittings2017-12-31NI6018412017-12-31NI601841bus:OrdinaryShareClass12018-12-31NI601841bus:OrdinaryShareClass12018-01-012018-12-31NI601841bus:PrivateLimitedCompanyLtd2018-01-012018-12-31NI601841bus:FRS1022018-01-012018-12-31NI601841bus:AuditExemptWithAccountantsReport2018-01-012018-12-31NI601841bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-31NI601841bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP