Intex Projects Limited - Accounts to registrar (filleted) - small 18.2

Intex Projects Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.3.0.619 04564422 Board of Directors Board of Directors 1.12.18 30.11.19 30.11.19 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure045644222018-11-30045644222019-11-30045644222018-12-012019-11-30045644222017-11-30045644222017-12-012018-11-30045644222018-11-3004564422ns15:EnglandWales2018-12-012019-11-3004564422ns14:PoundSterling2018-12-012019-11-3004564422ns10:Director12018-12-012019-11-3004564422ns10:Director22018-12-012019-11-3004564422ns10:PrivateLimitedCompanyLtd2018-12-012019-11-3004564422ns10:SmallEntities2018-12-012019-11-3004564422ns10:AuditExempt-NoAccountantsReport2018-12-012019-11-3004564422ns10:SmallCompaniesRegimeForAccounts2018-12-012019-11-3004564422ns10:FullAccounts2018-12-012019-11-300456442212018-12-012019-11-3004564422ns10:RegisteredOffice2018-12-012019-11-3004564422ns5:CurrentFinancialInstruments2019-11-3004564422ns5:CurrentFinancialInstruments2018-11-3004564422ns5:Non-currentFinancialInstruments2019-11-3004564422ns5:Non-currentFinancialInstruments2018-11-3004564422ns5:ShareCapital2019-11-3004564422ns5:ShareCapital2018-11-3004564422ns5:SharePremium2019-11-3004564422ns5:SharePremium2018-11-3004564422ns5:PatentsTrademarksLicencesConcessionsSimilar2018-12-012019-11-3004564422ns5:ComputerSoftware2018-12-012019-11-3004564422ns5:LeaseholdImprovements2018-12-012019-11-3004564422ns5:PlantMachinery2018-12-012019-11-3004564422ns5:FurnitureFittings2018-12-012019-11-3004564422ns5:MotorVehicles2018-12-012019-11-3004564422ns5:ComputerEquipment2018-12-012019-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2018-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2018-12-012019-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2019-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2018-11-3004564422ns5:LeaseholdImprovements2018-11-3004564422ns5:PlantMachinery2018-11-3004564422ns5:FurnitureFittings2018-11-3004564422ns5:LeaseholdImprovements2019-11-3004564422ns5:PlantMachinery2019-11-3004564422ns5:FurnitureFittings2019-11-3004564422ns5:LeaseholdImprovements2018-11-3004564422ns5:PlantMachinery2018-11-3004564422ns5:FurnitureFittings2018-11-3004564422ns5:MotorVehicles2018-11-3004564422ns5:ComputerEquipment2018-11-3004564422ns5:MotorVehicles2019-11-3004564422ns5:ComputerEquipment2019-11-3004564422ns5:MotorVehicles2018-11-3004564422ns5:ComputerEquipment2018-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2018-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2018-12-012019-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2019-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2018-11-3004564422ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-11-3004564422ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-11-3004564422ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2019-11-3004564422ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2018-11-3004564422ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2019-11-3004564422ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2018-11-3004564422ns5:HirePurchaseContracts2019-11-3004564422ns5:HirePurchaseContracts2018-11-3004564422ns5:WithinOneYear2019-11-3004564422ns5:WithinOneYear2018-11-3004564422ns5:BetweenOneFiveYears2019-11-3004564422ns5:BetweenOneFiveYears2018-11-3004564422ns5:AllPeriods2019-11-3004564422ns5:AllPeriods2018-11-3004564422ns10:Director112018-11-3004564422ns10:Director112017-11-3004564422ns10:Director112018-12-012019-11-3004564422ns10:Director112017-12-012018-11-3004564422ns10:Director112019-11-3004564422ns10:Director112018-11-3004564422ns10:Director222018-11-3004564422ns10:Director222017-11-3004564422ns10:Director222018-12-012019-11-3004564422ns10:Director222017-12-012018-11-3004564422ns10:Director222019-11-3004564422ns10:Director222018-11-30


REGISTERED NUMBER: 04564422 (England and Wales)












UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 NOVEMBER 2019

FOR

INTEX PROJECTS LIMITED

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2019










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


INTEX PROJECTS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 NOVEMBER 2019







DIRECTORS: Mr S Swinson
Mr C Wolverson





REGISTERED OFFICE: 1 The Courtyard
Hatton Technology Park
Dark Lane
Hatton
CV35 8XB





REGISTERED NUMBER: 04564422 (England and Wales)





ACCOUNTANTS: Pentlands Accountants and advisors Ltd
Chartered Certified Accountants
and Registered Auditors
3 & 4 Pegasus House
Pegasus Court
Olympus Avenue
Warwick
Warwickshire
CV34 6LW

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

BALANCE SHEET
30 NOVEMBER 2019

2019 2018
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 - 766
Tangible assets 5 129,781 120,097
129,781 120,863

CURRENT ASSETS
Debtors 6 3,241,236 2,128,130
Cash at bank and in hand 2,165,461 695,474
5,406,697 2,823,604
CREDITORS
Amounts falling due within one year 7 5,293,106 2,657,815
NET CURRENT ASSETS 113,591 165,789
TOTAL ASSETS LESS CURRENT
LIABILITIES

243,372

286,652

CREDITORS
Amounts falling due after more than one
year

8

(65,194

)

(154,749

)

PROVISIONS FOR LIABILITIES (13,437 ) (9,314 )
NET ASSETS 164,741 122,589

CAPITAL AND RESERVES
Called up share capital 164 164
Share premium 8,418 8,418
Retained earnings 156,159 114,007
SHAREHOLDERS' FUNDS 164,741 122,589

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

BALANCE SHEET - continued
30 NOVEMBER 2019


The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2019.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 2019 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at
the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 17 March 2020 and were signed on its
behalf by:




Mr S Swinson - Director



Mr C Wolverson - Director


INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2019


1. STATUTORY INFORMATION

Intex Projects Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address can be found on the Company Information
page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover represents net invoiced sales of goods, excluding value added tax, except in
respect of service contracts where turnover is recognised when the company obtains the
right to consideration.

Intellectual property
The Intellectual Property of the Company was re-purchased in 2015. This has been written off over its
estimated economical useful life.

Computer software
The Company purchased computer software in 2016. This has been written off over its its economical
useful life of 2 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Improvements to property - 25% on reducing balance
Plant and machinery - 20% on reducing balance
Fixtures and fittings - 20% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 33% on cost

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement,
except to the extent that it relates to items recognised in other comprehensive income or directly in
equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been
enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at
the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognised in financial statements. Deferred tax is measured
using tax rates and laws that have been enacted or substantively enacted by the year end and that are
expected to apply to the reversal of the timing difference.

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

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2019


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet.
Those held under hire purchase contracts are depreciated over their estimated useful lives. Those
held under finance leases are depreciated over their estimated useful lives or the lease term,
whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The
capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the
period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the
company's pension scheme are charged to profit or loss in the period to which they relate.

Long term contracts and work in progress
Amounts recoverable on contracts are valued on a prudent basis at anticipated net sale value after
provision for contingencies and anticipated future losses, less amounts invoiced. Progress payments in
excess of the value of work done are included in current liabilities.

Amounts included in work in progress represent direct costs incurred, net of amounts transferred to the
profit and loss account in respect of work carried out to date, less foreseeable losses and applicable
payments on account.
This approach enables profit on contracting activities to be recognised as work progresses.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 17 (2018 - 15 ) .

4. INTANGIBLE FIXED ASSETS
Other
intangible
assets
£   
COST
At 1 December 2018
and 30 November 2019 40,210
AMORTISATION
At 1 December 2018 39,444
Charge for year 766
At 30 November 2019 40,210
NET BOOK VALUE
At 30 November 2019 -
At 30 November 2018 766

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2019


5. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
COST
At 1 December 2018 13,162 4,747 49,464
At 30 November 2019 13,162 4,747 49,464
DEPRECIATION
At 1 December 2018 9,032 4,052 45,502
Charge for year 922 127 723
Eliminated on disposal - - -
At 30 November 2019 9,954 4,179 46,225
NET BOOK VALUE
At 30 November 2019 3,208 568 3,239
At 30 November 2018 4,130 695 3,962

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 December 2018 168,601 30,007 265,981
Additions 64,232 - 64,232
Disposals (56,876 ) - (56,876 )
At 30 November 2019 175,957 30,007 273,337
DEPRECIATION
At 1 December 2018 67,171 20,127 145,884
Charge for year 26,108 4,317 32,197
Eliminated on disposal (34,525 ) - (34,525 )
At 30 November 2019 58,754 24,444 143,556
NET BOOK VALUE
At 30 November 2019 117,203 5,563 129,781
At 30 November 2018 101,430 9,880 120,097

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2019


5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 December 2018 168,601
Additions 64,232
Disposals (56,876 )
At 30 November 2019 175,957
DEPRECIATION
At 1 December 2018 67,171
Charge for year 26,108
Eliminated on disposal (34,525 )
At 30 November 2019 58,754
NET BOOK VALUE
At 30 November 2019 117,203
At 30 November 2018 101,430

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade debtors 428,496 941,825
Amounts recoverable on contract 2,800,198 1,086,492
Other debtors 12,542 99,813
3,241,236 2,128,130

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Bank loans and overdrafts 27,166 29,755
Hire purchase contracts (see note 9) 36,484 41,582
Trade creditors 2,904,586 1,378,927
Taxation and social security 157,555 210,434
Other creditors 2,167,315 997,117
5,293,106 2,657,815

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2019


8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2019 2018
£    £   
Bank loans 4,171 28,748
Hire purchase contracts (see note 9) 61,023 49,947
Other creditors - 76,054
65,194 154,749

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2019 2018
£    £   
Net obligations repayable:
Within one year 36,484 41,582
Between one and five years 61,023 49,947
97,507 91,529

Non-cancellable
operating leases
2019 2018
£    £   
Within one year 26,500 36,259
Between one and five years 79,500 106,000
106,000 142,259

10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 November 2019
and 30 November 2018:

2019 2018
£    £   
Mr S Swinson
Balance outstanding at start of year 23,408 108,180
Amounts advanced 27,972 25,228
Amounts repaid (82,357 ) (110,000 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (30,977 ) 23,408

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2019


10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES - continued

Mr C Wolverson
Balance outstanding at start of year 25,559 119,790
Amounts advanced 16,311 28,269
Amounts repaid (67,780 ) (122,500 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year (25,910 ) 25,559

11. ULTIMATE CONTROLLING PARTY

The company is under the control of its directors, by virtue of their majority interest in the issued share
capital of the company.