ACCOUNTS - Final Accounts


Caseware UK (AP4) 2019.0.131 2019.0.131 2019-06-302019-06-30truetrue2018-07-01falseNo description of principal activityThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 01912806 2018-07-01 2019-06-30 01912806 2017-07-01 2018-06-30 01912806 2019-06-30 01912806 2018-06-30 01912806 2017-07-01 01912806 c:Director1 2018-07-01 2019-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2018-07-01 2019-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2019-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2018-06-30 01912806 d:PlantMachinery 2018-07-01 2019-06-30 01912806 d:PlantMachinery 2019-06-30 01912806 d:PlantMachinery 2018-06-30 01912806 d:PlantMachinery d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 01912806 d:FurnitureFittings 2018-07-01 2019-06-30 01912806 d:FurnitureFittings 2019-06-30 01912806 d:FurnitureFittings 2018-06-30 01912806 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 01912806 d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 01912806 d:CurrentFinancialInstruments 2019-06-30 01912806 d:CurrentFinancialInstruments 2018-06-30 01912806 d:CurrentFinancialInstruments d:WithinOneYear 2019-06-30 01912806 d:CurrentFinancialInstruments d:WithinOneYear 2018-06-30 01912806 d:ShareCapital 2019-06-30 01912806 d:ShareCapital 2018-06-30 01912806 d:CapitalRedemptionReserve 2019-06-30 01912806 d:CapitalRedemptionReserve 2018-06-30 01912806 d:RetainedEarningsAccumulatedLosses 2019-06-30 01912806 d:RetainedEarningsAccumulatedLosses 2018-06-30 01912806 d:AcceleratedTaxDepreciationDeferredTax 2019-06-30 01912806 d:AcceleratedTaxDepreciationDeferredTax 2018-06-30 01912806 c:FRS102 2018-07-01 2019-06-30 01912806 c:AuditExempt-NoAccountantsReport 2018-07-01 2019-06-30 01912806 c:FullAccounts 2018-07-01 2019-06-30 01912806 c:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 01912806 d:WithinOneYear 2019-06-30 01912806 d:WithinOneYear 2018-06-30 01912806 d:BetweenOneFiveYears 2019-06-30 01912806 d:BetweenOneFiveYears 2018-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2019-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2018-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2019-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2018-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:BetweenOneFiveYears 2019-06-30 01912806 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:BetweenOneFiveYears 2018-06-30 iso4217:GBP

Registered number: 01912806










EVANS GRAPHICS LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2019

 
EVANS GRAPHICS LIMITED
REGISTERED NUMBER: 01912806

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2019

2019
2018
Note
£
£

Fixed assets
  

Tangible assets
 4 
53,491
110,871

  
53,491
110,871

Current assets
  

Stocks
 5 
83,279
123,143

Debtors: amounts falling due within one year
 6 
315,421
356,595

Cash at bank and in hand
  
393,146
537,890

  
791,846
1,017,628

Creditors: amounts falling due within one year
 7 
(211,172)
(243,258)

Net current assets
  
 
 
580,674
 
 
774,370

Total assets less current liabilities
  
634,165
885,241

Provisions for liabilities
  

Deferred tax
 8 
(409)
(7,227)

  
 
 
(409)
 
 
(7,227)

Net assets
  
633,756
878,014


Capital and reserves
  

Called up share capital 
  
24,676
24,676

Capital redemption reserve
  
11,000
11,000

Profit and loss account
  
598,080
842,338

  
633,756
878,014


Page 1

 
EVANS GRAPHICS LIMITED
REGISTERED NUMBER: 01912806
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2019

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




S K Tilbury
Director

Date: 26 March 2020

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

1.


General information

Evans Graphics Limited is a private company, limited by shares and incorporated in England and Wales. Its registered office address is Wey Court West, Union Road, Farnham, Surrey, GU9 7PT and registered number is 01912806.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Page 3

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)


2.3
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Leasehold improvement
-
10% straight line
Plant & machinery
-
20% to 33.33% straight line
Fixtures & fittings
-
20% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of income and retained earnings.

 
2.4

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is 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.

 
2.5

Debtors

Short term debtors are measured at transaction price, less any impairment.

 
2.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.7

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.8

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.9

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of income and retained earnings.

 
2.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.11

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of income and retained earnings on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.12

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

Page 5

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

2.Accounting policies (continued)

 
2.13

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 26 (2018 - 26).

Page 6

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

4.


Tangible fixed assets





Leasehold improv't
Plant & machinery
Fixtures & fittings
Total

£
£
£
£



Cost or valuation


At 1 July 2018
62,141
944,793
35,816
1,042,750


Additions
-
-
183
183


Disposals
-
-
(175)
(175)



At 30 June 2019

62,141
944,793
35,824
1,042,758



Depreciation


At 1 July 2018
61,693
848,032
22,154
931,879


Charge for the year on owned assets
150
53,093
4,189
57,432


Disposals
-
-
(44)
(44)



At 30 June 2019

61,843
901,125
26,299
989,267



Net book value



At 30 June 2019
298
43,668
9,525
53,491



At 30 June 2018
448
96,761
13,662
110,871


5.


Stocks

2019
2018
£
£

Raw materials
61,279
104,143

Work in progress
22,000
19,000

83,279
123,143


Page 7

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

6.


Debtors

2019
2018
£
£


Trade debtors
177,784
299,899

Other debtors
57,509
5,000

Prepayments and accrued income
80,128
51,696

315,421
356,595



7.


Creditors: Amounts falling due within one year

2019
2018
£
£

Trade creditors
85,164
80,889

Corporation tax
-
33,960

Other taxation and social security
54,772
64,407

Other creditors
49,216
29,741

Accruals and deferred income
22,020
34,261

211,172
243,258


Page 8

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

8.


Deferred taxation




2019
2018


£

£






At beginning of year
(7,227)
(3,290)


Charged to profit or loss
6,818
(3,937)



At end of year
(409)
(7,227)

The provision for deferred taxation is made up as follows:

2019
2018
£
£


Accelerated capital allowances
(3,615)
(12,145)

Short term timing differences
3,206
4,918

(409)
(7,227)


9.


Pension commitments

The Company operates defined contributions pension schemes. The assets of the scheme are held separately from those of the Company in independently administered funds. The pension cost charge represents contributions payable by the Company to the fund and amounted to £103,788 (2018 - £17,758). Employer contributions totalling £1,035 (2018 - £394) were payable to the fund at the reporting date and are included in creditors.

Page 9

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2019

10.


Commitments under operating leases

At 30 June 2019 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2019
2018
£
£

Land and buildings


Within 1 year
85,507
19,375

Later than 1 year and not later than 5 years
167,451
-

252,958
19,375

2019
2018

£
£

Other


Within 1 year
760
760

Later than 1 year and not later than 5 years
760
1,520

1,520
2,280


11.


Ultimate Parent Undertaking and Controlling party

The ultimate parent company is Beechtree Holdings Limited, a company registered in England and Wales. Consolidated accounts are not prepared.

 
Page 10