Econotel Limited - Period Ending 2019-08-31

Econotel Limited - Period Ending 2019-08-31


Econotel Limited SC403017 false 2018-09-01 2019-08-31 2019-08-31 The principal activity of the company is operating a hotel Digita Accounts Production Advanced 6.24.8820.0 Software true SC403017 2018-09-01 2019-08-31 SC403017 2019-08-31 SC403017 bus:OrdinaryShareClass1 2019-08-31 SC403017 core:CapitalRedemptionReserve 2019-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2019-08-31 SC403017 core:ShareCapital 2019-08-31 SC403017 core:CurrentFinancialInstruments 2019-08-31 SC403017 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-31 SC403017 core:Non-currentFinancialInstruments 2019-08-31 SC403017 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-31 SC403017 core:OtherPropertyPlantEquipment 2019-08-31 SC403017 bus:SmallEntities 2018-09-01 2019-08-31 SC403017 bus:AuditExemptWithAccountantsReport 2018-09-01 2019-08-31 SC403017 bus:FullAccounts 2018-09-01 2019-08-31 SC403017 bus:SmallCompaniesRegimeForAccounts 2018-09-01 2019-08-31 SC403017 bus:RegisteredOffice 2018-09-01 2019-08-31 SC403017 bus:Director3 2018-09-01 2019-08-31 SC403017 bus:OrdinaryShareClass1 2018-09-01 2019-08-31 SC403017 bus:PrivateLimitedCompanyLtd 2018-09-01 2019-08-31 SC403017 bus:Agent1 2018-09-01 2019-08-31 SC403017 core:CapitalRedemptionReserve 2018-09-01 2019-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2018-09-01 2019-08-31 SC403017 core:ShareCapital 2018-09-01 2019-08-31 SC403017 core:OtherPropertyPlantEquipment 2018-09-01 2019-08-31 SC403017 core:PlantMachinery 2018-09-01 2019-08-31 SC403017 countries:AllCountries 2018-09-01 2019-08-31 SC403017 2018-08-31 SC403017 core:CapitalRedemptionReserve 2018-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2018-08-31 SC403017 core:ShareCapital 2018-08-31 SC403017 core:OtherPropertyPlantEquipment 2018-08-31 SC403017 2017-09-01 2018-08-31 SC403017 2018-08-31 SC403017 bus:OrdinaryShareClass1 2018-08-31 SC403017 core:CapitalRedemptionReserve 2018-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2018-08-31 SC403017 core:ShareCapital 2018-08-31 SC403017 core:CurrentFinancialInstruments 2018-08-31 SC403017 core:CurrentFinancialInstruments core:WithinOneYear 2018-08-31 SC403017 core:Non-currentFinancialInstruments 2018-08-31 SC403017 core:Non-currentFinancialInstruments core:AfterOneYear 2018-08-31 SC403017 core:OtherPropertyPlantEquipment 2018-08-31 SC403017 core:CapitalRedemptionReserve 2017-09-01 2018-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2017-09-01 2018-08-31 SC403017 core:ShareCapital 2017-09-01 2018-08-31 SC403017 2017-08-31 SC403017 core:CapitalRedemptionReserve 2017-08-31 SC403017 core:RetainedEarningsAccumulatedLosses 2017-08-31 SC403017 core:ShareCapital 2017-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC403017

Econotel Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2019

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
Argyll
PA35 1AG


 

 

Econotel Limited

Contents

Company Information

1

Director's Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6

Statement of Changes in Equity

7

Notes to the Unaudited Financial Statements

8 to 11

 

Econotel Limited

Company Information

Director

Mr Bryan Livingston

Registered office

Ranald Hotel
41 Stevenson Street
Oban
Argyll
Argyll
PA34 5NA

Accountants

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
Argyll
PA35 1AG

 

Econotel Limited

Director's Report for the Year Ended 31 August 2019

The director presents his report and the financial statements for the year ended 31 August 2019.

Director of the company

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

Mr Bryan Livingston

Principal activity

The principal activity of the company is operating a hotel

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 director on 11 November 2019 and signed on its behalf by:

.........................................
Mr Bryan Livingston
Director

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Econotel Limited
for the Year Ended 31 August 2019

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Econotel Limited for the year ended 31 August 2019 as set out on pages 4 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of Econotel Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Econotel Limited and state those matters that we have agreed to state to the Board of Directors of Econotel Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Econotel Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Econotel Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Econotel Limited. You consider that Econotel Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Econotel Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Jack MacDonald & Co
Cuan Aille
1 Aldersyde
Taynuilt
Argyll
Argyll
PA35 1AG

11 November 2019

 

Econotel Limited

Profit and Loss Account for the Year Ended 31 August 2019

Note

2019
£

2018
£

Turnover

 

471,074

456,198

Cost of sales

 

(229,478)

(251,897)

Gross profit

 

241,596

204,301

Administrative expenses

 

(192,657)

(143,996)

Operating profit

 

48,939

60,305

Profit before tax

2

48,939

60,305

Taxation

 

(9,537)

(11,785)

Profit for the financial year

 

39,402

48,520

The above results were derived from continuing operations.

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

 

Econotel Limited

Statement of Comprehensive Income for the Year Ended 31 August 2019

2019
£

2018
£

Profit for the year

39,402

48,520

Total comprehensive income for the year

39,402

48,520

 

Econotel Limited

(Registration number: SC403017)
Balance Sheet as at 31 August 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

3

5,987

7,669

Current assets

 

Debtors

4

65,350

29,397

Cash at bank and in hand

 

86,325

58,279

 

151,675

87,676

Creditors: Amounts falling due within one year

5

(44,568)

(39,345)

Net current assets

 

107,107

48,331

Total assets less current liabilities

 

113,094

56,000

Creditors: Amounts falling due after more than one year

5

(37,192)

-

Net assets

 

75,902

56,000

Capital and reserves

 

Called up share capital

6

1

1

Capital redemption reserve

9

9

Profit and loss account

75,892

55,990

Total equity

 

75,902

56,000

For the financial year ending 31 August 2019 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.

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 11 November 2019
 

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

Mr Bryan Livingston
Director

 

Econotel Limited

Statement of Changes in Equity for the Year Ended 31 August 2019

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 September 2018

1

9

55,990

56,000

Profit for the year

-

-

39,402

39,402

Total comprehensive income

-

-

39,402

39,402

Dividends

-

-

(19,500)

(19,500)

At 31 August 2019

1

9

75,892

75,902

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 September 2017

1

9

26,970

26,980

Profit for the year

-

-

48,520

48,520

Total comprehensive income

-

-

48,520

48,520

Dividends

-

-

(19,500)

(19,500)

At 31 August 2018

1

9

55,990

56,000

 

Econotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019

1

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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

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.

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

Plant & machinery

25% reducing balance basis

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.

 

Econotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019

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.

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.

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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

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.

2

Profit before tax

Arrived at after charging/(crediting)

2019
£

2018
£

Depreciation expense

1,995

2,556

 

Econotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019

3

Tangible assets

Other tangible assets
£

Total
£

Cost or valuation

At 1 September 2018

32,291

32,291

Additions

313

313

At 31 August 2019

32,604

32,604

Depreciation

At 1 September 2018

24,622

24,622

Charge for the year

1,995

1,995

At 31 August 2019

26,617

26,617

Carrying amount

At 31 August 2019

5,987

5,987

At 31 August 2018

7,669

7,669

4

Debtors

2019
£

2018
£

Trade debtors

11,101

4,399

Other debtors

54,249

24,998

65,350

29,397

5

Creditors

Creditors: amounts falling due within one year

2019
£

2018
£

Due within one year

Trade creditors

3,129

4,791

Taxation and social security

20,039

24,277

Other creditors

21,400

10,277

44,568

39,345

Creditors: amounts falling due after more than one year

 

Econotel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 August 2019

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

7

37,192

-

6

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary of £1 each

1

1

1

1

         

7

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Bank borrowings

37,192

-

8

Dividends

   

2019

 

2018

   

£

 

£

Interim dividend of £19,500 (2018 - £19,500) per ordinary share

 

19,500

 

19,500