Stuart Models (UK) Limited - Period Ending 2019-03-31

Stuart Models (UK) Limited - Period Ending 2019-03-31


Stuart Models (UK) Limited 08031707 false 2018-04-01 2019-03-31 2019-03-31 The principal activity of the company is that of steam engine modelling. Digita Accounts Production Advanced 6.24.8820.0 Software true 08031707 2018-04-01 2019-03-31 08031707 2019-03-31 08031707 bus:Director3 1 2019-03-31 08031707 bus:Director4 1 2019-03-31 08031707 bus:OrdinaryShareClass1 2019-03-31 08031707 core:RetainedEarningsAccumulatedLosses 2019-03-31 08031707 core:ShareCapital 2019-03-31 08031707 core:CurrentFinancialInstruments 2019-03-31 08031707 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 08031707 core:Non-currentFinancialInstruments 2019-03-31 08031707 core:Non-currentFinancialInstruments core:AfterOneYear 2019-03-31 08031707 core:Goodwill 2019-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2019-03-31 08031707 core:FurnitureFittings 2019-03-31 08031707 core:OfficeEquipment 2019-03-31 08031707 core:PlantMachinery 2019-03-31 08031707 bus:SmallEntities 2018-04-01 2019-03-31 08031707 bus:AuditExemptWithAccountantsReport 2018-04-01 2019-03-31 08031707 bus:FullAccounts 2018-04-01 2019-03-31 08031707 bus:RegisteredOffice 2018-04-01 2019-03-31 08031707 bus:Director2 2018-04-01 2019-03-31 08031707 bus:Director3 2018-04-01 2019-03-31 08031707 bus:Director3 1 2018-04-01 2019-03-31 08031707 bus:Director4 2018-04-01 2019-03-31 08031707 bus:Director4 1 2018-04-01 2019-03-31 08031707 bus:OrdinaryShareClass1 2018-04-01 2019-03-31 08031707 bus:PrivateLimitedCompanyLtd 2018-04-01 2019-03-31 08031707 bus:Agent1 2018-04-01 2019-03-31 08031707 core:Goodwill 2018-04-01 2019-03-31 08031707 core:ComputerEquipment 2018-04-01 2019-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2018-04-01 2019-03-31 08031707 core:FurnitureFittings 2018-04-01 2019-03-31 08031707 core:OfficeEquipment 2018-04-01 2019-03-31 08031707 core:OtherPropertyPlantEquipment 2018-04-01 2019-03-31 08031707 core:PlantMachinery 2018-04-01 2019-03-31 08031707 countries:AllCountries 2018-04-01 2019-03-31 08031707 2018-03-31 08031707 core:Goodwill 2018-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2018-03-31 08031707 core:FurnitureFittings 2018-03-31 08031707 core:OfficeEquipment 2018-03-31 08031707 core:PlantMachinery 2018-03-31 08031707 2017-04-01 2018-03-31 08031707 2018-03-31 08031707 bus:Director3 1 2018-03-31 08031707 bus:Director4 1 2018-03-31 08031707 bus:OrdinaryShareClass1 2018-03-31 08031707 core:RetainedEarningsAccumulatedLosses 2018-03-31 08031707 core:ShareCapital 2018-03-31 08031707 core:CurrentFinancialInstruments 2018-03-31 08031707 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 08031707 core:Non-currentFinancialInstruments 2018-03-31 08031707 core:Non-currentFinancialInstruments core:AfterOneYear 2018-03-31 08031707 core:Goodwill 2018-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2018-03-31 08031707 core:FurnitureFittings 2018-03-31 08031707 core:OfficeEquipment 2018-03-31 08031707 core:PlantMachinery 2018-03-31 08031707 bus:Director3 1 2017-04-01 2018-03-31 08031707 bus:Director4 1 2017-04-01 2018-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08031707

Stuart Models (UK) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2019

image-name

Chartered Accountants

 

Stuart Models (UK) Limited

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Balance Sheet

4

Notes to the Financial Statements

5 to 10

 

Stuart Models (UK) Limited

Company Information

Directors

Mr J E Lambert

Mrs C J Lambert

Registered office

Grove Works
West Road
BRIDPORT
Dorset
DT6 5JT

Accountants

Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

 

Stuart Models (UK) Limited

Directors' Report
for the Year Ended 31 March 2019

The directors present their report and the financial statements for the year ended 31 March 2019.

Directors of the company

The directors who held office during the year were as follows:

Mr J E Lambert

Mrs C J Lambert

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 Board on 31 December 2019 and signed on its behalf by:


Mrs C J Lambert
Director

   
     
 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Stuart Models (UK) Limited
for the Year Ended 31 March 2019

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Stuart Models (UK) Limited for the year ended 31 March 2019 as set out on pages 4 to 10 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 Stuart Models (UK) Limited, as a body, in accordance with the terms of our engagement letter dated 20 April 2012. Our work has been undertaken solely to prepare for your approval the accounts of Stuart Models (UK) Limited and state those matters that we have agreed to state to the Board of Directors of Stuart Models (UK) 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 Stuart Models (UK) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Stuart Models (UK) 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 Stuart Models (UK) Limited. You consider that Stuart Models (UK) 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 Stuart Models (UK) 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.






Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

31 December 2019

 

Stuart Models (UK) Limited

(Registration number: 08031707)
Balance Sheet as at 31 March 2019

Note

2019
 

2018
 

   

£

£

£

£

Fixed assets

   

 

Intangible assets

4

 

130,000

 

140,000

Tangible assets

5

 

242,083

 

246,022

   

372,083

 

386,022

Current assets

   

 

Stocks

22,676

 

19,013

 

Debtors

6

203,065

 

126,036

 

Cash at bank and in hand

 

17,715

 

41,976

 

 

243,456

 

187,025

 

Creditors: Amounts falling due within one year

7

(123,479)

 

(119,816)

 

Net current assets

   

119,977

 

67,209

Total assets less current liabilities

   

492,060

 

453,231

Creditors: Amounts falling due after more than one year

7

 

(173,042)

 

(171,407)

Provisions for liabilities

 

(40,070)

 

(44,597)

Net assets

   

278,948

 

237,227

Capital and reserves

   

 

Called up share capital

4

 

4

 

Profit and loss account

278,944

 

237,223

 

Total equity

   

278,948

 

237,227

For the financial year ending 31 March 2019 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 for issue by the Board on 31 December 2019 and signed on its behalf by:
 


Mr J E Lambert
Director

   
 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Grove Works
West Road
BRIDPORT
Dorset
DT6 5JT

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 except that as disclosed in the accounting policies certain items are shown at fair value.

The accounts are prepared in £ sterling.

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 and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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:

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

Asset class

Depreciation method and rate

Plant, machinery and equipment

20% reducing balance

Steam engines

5% straight line

Website

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

20 years straight line

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.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

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. 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.

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 5 (2018 - 5).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2018

200,000

200,000

At 31 March 2019

200,000

200,000

Amortisation

At 1 April 2018

60,000

60,000

Amortisation charge

10,000

10,000

At 31 March 2019

70,000

70,000

Carrying amount

At 31 March 2019

130,000

130,000

At 31 March 2018

140,000

140,000

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

5

Tangible assets

Property under construction
£

Fixtures and fittings
£

Plant and machinery
£

Website
£

Cost or valuation

At 1 April 2018

-

194,488

222,066

7,400

Additions

21,922

-

2,211

-

At 31 March 2019

21,922

194,488

224,277

7,400

Depreciation

At 1 April 2018

-

32,073

139,940

5,920

Charge for the year

-

9,724

16,867

1,480

At 31 March 2019

-

41,797

156,807

7,400

Carrying amount

At 31 March 2019

21,922

152,691

67,470

-

At 31 March 2018

-

162,415

82,127

1,480

Total
£

Cost or valuation

At 1 April 2018

423,954

Additions

24,133

At 31 March 2019

448,087

Depreciation

At 1 April 2018

177,933

Charge for the year

28,071

At 31 March 2019

206,004

Carrying amount

At 31 March 2019

242,083

At 31 March 2018

246,022

6

Debtors

Note

2019
£

2018
£

Trade debtors

 

30,803

29,099

Amounts owed by group undertakings and undertakings in which the company has a participating interest

10

89,500

66,800

Other debtors

 

82,762

30,137

 

203,065

126,036

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

7

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

9

74,341

69,211

Trade creditors

 

28,328

24,057

Taxation and social security

 

6,051

6,827

Other creditors

 

14,759

19,721

 

123,479

119,816

Due after one year

 

Loans and borrowings

9

173,042

171,407

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

9

173,042

171,407

8

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary of £1 each

4

4

4

4

         
 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2019

9

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Bank borrowings

70,395

70,026

Finance lease liabilities

102,647

101,381

173,042

171,407

2019
£

2018
£

Current loans and borrowings

Bank borrowings

23,959

23,959

Bank overdrafts

11,986

3,559

Finance lease liabilities

38,396

41,693

74,341

69,211

10

Related party transactions

The company was owed £89,500 (2018-£66,800) by Bridport Foundry Ltd which is a company under common control of the directors.

Transactions with directors

2019

At 1 April 2018
£

Advances to directors
£

Repayments by director
£

At 31 March 2019
£

Mr S G Lambert

Interest free loan, repayable on demand

(8,683)

(37,541)

12,000

(34,224)

         
       

Mrs C J Lambert

Interest free loan, repayable on demand

(8,683)

(25,541)

-

(34,224)

         
       

 

2018

At 1 April 2017
£

Advances to directors
£

Repayments by director
£

At 31 March 2018
£

Mr S G Lambert

Interest free loan, repayable on demand

3,031

(21,714)

10,000

(8,683)

         
       

Mrs C J Lambert

Interest free loan, repayable on demand

5,000

(23,683)

10,000

(8,683)

         
       

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2019
£

2018
£

Remuneration

21,000

18,845