Forth & Tay Marine Limited - Period Ending 2019-05-31

Forth & Tay Marine Limited - Period Ending 2019-05-31


Forth & Tay Marine Limited SC175696 false 2018-06-01 2019-05-31 2019-05-31 The principal activity of the company is The principal activity of the company during the year was marine engineering. Digita Accounts Production Advanced 6.24.8820.0 Software true SC175696 2018-06-01 2019-05-31 SC175696 2019-05-31 SC175696 core:RetainedEarningsAccumulatedLosses 2019-05-31 SC175696 core:RevaluationReserve 2019-05-31 SC175696 core:ShareCapital 2019-05-31 SC175696 core:CurrentFinancialInstruments 2019-05-31 SC175696 core:CurrentFinancialInstruments core:WithinOneYear 2019-05-31 SC175696 core:Non-currentFinancialInstruments core:AfterOneYear 2019-05-31 SC175696 core:LandBuildings core:OwnedOrFreeholdAssets 2019-05-31 SC175696 core:MotorVehicles 2019-05-31 SC175696 core:OfficeEquipment 2019-05-31 SC175696 core:PlantMachinery 2019-05-31 SC175696 bus:SmallEntities 2018-06-01 2019-05-31 SC175696 bus:AuditExemptWithAccountantsReport 2018-06-01 2019-05-31 SC175696 bus:FullAccounts 2018-06-01 2019-05-31 SC175696 bus:SmallCompaniesRegimeForAccounts 2018-06-01 2019-05-31 SC175696 bus:RegisteredOffice 2018-06-01 2019-05-31 SC175696 bus:Director2 2018-06-01 2019-05-31 SC175696 bus:OrdinaryShareClass1 2018-06-01 2019-05-31 SC175696 bus:OrdinaryShareClass3 2018-06-01 2019-05-31 SC175696 bus:PrivateLimitedCompanyLtd 2018-06-01 2019-05-31 SC175696 core:LandBuildings core:OwnedOrFreeholdAssets 2018-06-01 2019-05-31 SC175696 core:MotorVehicles 2018-06-01 2019-05-31 SC175696 core:OfficeEquipment 2018-06-01 2019-05-31 SC175696 core:PlantMachinery 2018-06-01 2019-05-31 SC175696 core:UKTax 2018-06-01 2019-05-31 SC175696 countries:Scotland 2018-06-01 2019-05-31 SC175696 2018-05-31 SC175696 core:LandBuildings core:OwnedOrFreeholdAssets 2018-05-31 SC175696 core:MotorVehicles 2018-05-31 SC175696 core:OfficeEquipment 2018-05-31 SC175696 core:PlantMachinery 2018-05-31 SC175696 2017-06-01 2018-05-31 SC175696 2018-05-31 SC175696 core:RetainedEarningsAccumulatedLosses 2018-05-31 SC175696 core:RevaluationReserve 2018-05-31 SC175696 core:ShareCapital 2018-05-31 SC175696 core:CurrentFinancialInstruments 2018-05-31 SC175696 core:CurrentFinancialInstruments core:WithinOneYear 2018-05-31 SC175696 core:Non-currentFinancialInstruments core:AfterOneYear 2018-05-31 SC175696 core:LandBuildings core:OwnedOrFreeholdAssets 2018-05-31 SC175696 core:MotorVehicles 2018-05-31 SC175696 core:OfficeEquipment 2018-05-31 SC175696 core:PlantMachinery 2018-05-31 SC175696 bus:OrdinaryShareClass1 2017-06-01 2018-05-31 SC175696 bus:OrdinaryShareClass3 2017-06-01 2018-05-31 SC175696 core:UKTax 2017-06-01 2018-05-31 iso4217:GBP xbrli:pure

Registration number: SC175696

Forth & Tay Marine Limited

Unaudited Financial Statements

for the Year Ended 31 May 2019

 

Forth & Tay Marine Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Financial Statements

3 to 7

 

Forth & Tay Marine Limited

(Registration number: SC175696)
Statement of Financial Position as at 31 May 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

736,244

658,069

Current assets

 

Stocks

1,435

1,435

Debtors

6

167,009

196,643

Cash at bank and in hand

 

-

10,934

 

168,444

209,012

Creditors: Amounts falling due within one year

7

(464,192)

(467,935)

Net current liabilities

 

(295,748)

(258,923)

Total assets less current liabilities

 

440,496

399,146

Creditors: Amounts falling due after more than one year

7

(140,784)

(165,529)

Provisions for liabilities

(124,836)

(96,761)

Net assets

 

174,876

136,856

Capital and reserves

 

Called up share capital

1,000

1,000

Revaluation reserve

82,224

82,224

Profit and loss account

91,652

53,632

Total equity

 

174,876

136,856

For the financial year ending 31 May 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 Income Statement has been taken.

 

Forth & Tay Marine Limited

(Registration number: SC175696)
Statement of Financial Position as at 31 May 2019

Approved and authorised by the Board on 28 February 2020 and signed on its behalf by:
 

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

Mr Martin Smith
Director

 

Forth & Tay Marine Limited

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

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Forth & Tay Marine Ltd
Cupar Trading Estate
Cupar
Fife
KY15 4SX

2

Accounting policies

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 financial statements are prepared in sterling, which is the functional currency of the entity.

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.

 

Forth & Tay Marine Limited

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

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:

Asset class

Depreciation method and rate

Plant and machinery

15% Reducing Balance

Motor vehicles

25% Reducing Balance

Office Equipment

15% Reducing Balance

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

Forth & Tay Marine Limited

Notes to the Financial Statements for the Year Ended 31 May 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 Statement of Financial Position as a finance lease obligation.

Lease payments are apportioned between finance costs in the Income Statement and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual agreement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2018 - 8).

4

Taxation

Tax charged/(credited) in the income statement

2019
 £

2018
 £

Current taxation

UK corporation tax

-

19,501

Deferred taxation

Arising from origination and reversal of timing differences

28,074

(26,087)

Tax expense/(receipt) in the income statement

28,074

(6,586)

 

Forth & Tay Marine Limited

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

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2018 - the same as the standard rate of corporation tax in the UK) of 19% (2018 - 19%).

The differences are reconciled below:

2019
 £

2018
 £

Profit before tax

100,094

116,541

Corporation tax at standard rate

19,018

22,143

Effect of expense not deductible in determining taxable profit (tax loss)

13,623

21,510

Effect of tax losses

9,056

-

Increase/(decrease) from Deferred tax

28,074

(26,087)

Tax increase (decrease) from effect of capital allowances and depreciation

(41,697)

(13,383)

Tax increase (decrease) from effect of unrelieved tax losses carried forward

-

(10,769)

Total tax charge/(credit)

28,074

(6,586)

5

Tangible assets

Land and buildings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2018

150,000

1,045,301

14,237

91,520

1,301,058

Additions

-

209,373

-

-

209,373

Disposals

-

(157,710)

(8,318)

(37,119)

(203,147)

At 31 May 2019

150,000

1,096,964

5,919

54,401

1,307,284

Depreciation

At 1 June 2018

-

576,791

12,965

53,233

642,989

Charge for the year

-

91,809

190

11,063

103,062

Eliminated on disposal

-

(132,995)

(7,805)

(34,211)

(175,011)

At 31 May 2019

-

535,605

5,350

30,085

571,040

Carrying amount

At 31 May 2019

150,000

561,359

569

24,316

736,244

At 31 May 2018

150,000

468,510

1,272

38,287

658,069

Included within the net book value of land and buildings above is £150,000 (2018 - £150,000) in respect of freehold land and buildings.
 

 

Forth & Tay Marine Limited

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

6

Debtors

2019
£

2018
£

Trade debtors

151,751

191,843

Prepayments

4,900

4,800

Other debtors

10,358

-

167,009

196,643

7

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

154,952

108,806

Trade creditors

 

160,417

135,432

Taxation and social security

 

12,721

37,220

Accruals and deferred income

 

-

925

Other creditors

 

136,102

185,552

 

464,192

467,935

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

140,784

165,529

8

Dividends

Final dividends paid

   

2019
£

 

2018
£

Final dividend of £300.00 (2018 - £200.00) per each Ordinary C

 

32,000

 

20,000

Final dividend of £200.00 (2018 - £Nil) per each Ordinary A

 

2,000

 

-

   

34,000

 

20,000