ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.196 2018.0.196 2019-06-302019-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseNo description of principal activityfalse2018-07-01 05470315 2018-07-01 2019-06-30 05470315 2017-07-01 2018-06-30 05470315 2019-06-30 05470315 2018-06-30 05470315 2017-07-01 05470315 c:Director1 2018-07-01 2019-06-30 05470315 d:PlantMachinery 2018-07-01 2019-06-30 05470315 d:PlantMachinery 2019-06-30 05470315 d:PlantMachinery 2018-06-30 05470315 d:PlantMachinery d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 05470315 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2018-07-01 2019-06-30 05470315 d:MotorVehicles 2018-07-01 2019-06-30 05470315 d:MotorVehicles 2019-06-30 05470315 d:MotorVehicles 2018-06-30 05470315 d:MotorVehicles d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 05470315 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2018-07-01 2019-06-30 05470315 d:FurnitureFittings 2018-07-01 2019-06-30 05470315 d:FurnitureFittings 2019-06-30 05470315 d:FurnitureFittings 2018-06-30 05470315 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 05470315 d:FurnitureFittings d:LeasedAssetsHeldAsLessee 2018-07-01 2019-06-30 05470315 d:OwnedOrFreeholdAssets 2018-07-01 2019-06-30 05470315 d:LeasedAssetsHeldAsLessee 2018-07-01 2019-06-30 05470315 d:Goodwill 2019-06-30 05470315 d:Goodwill 2018-06-30 05470315 d:CurrentFinancialInstruments 2019-06-30 05470315 d:CurrentFinancialInstruments 2018-06-30 05470315 d:Non-currentFinancialInstruments 2019-06-30 05470315 d:Non-currentFinancialInstruments 2018-06-30 05470315 d:CurrentFinancialInstruments d:WithinOneYear 2019-06-30 05470315 d:CurrentFinancialInstruments d:WithinOneYear 2018-06-30 05470315 d:Non-currentFinancialInstruments d:AfterOneYear 2019-06-30 05470315 d:Non-currentFinancialInstruments d:AfterOneYear 2018-06-30 05470315 d:UKTax 2018-07-01 2019-06-30 05470315 d:UKTax 2017-07-01 2018-06-30 05470315 d:ShareCapital 2019-06-30 05470315 d:ShareCapital 2018-06-30 05470315 d:RetainedEarningsAccumulatedLosses 2019-06-30 05470315 d:RetainedEarningsAccumulatedLosses 2018-06-30 05470315 d:AcceleratedTaxDepreciationDeferredTax 2019-06-30 05470315 d:AcceleratedTaxDepreciationDeferredTax 2018-06-30 05470315 c:OrdinaryShareClass1 2018-07-01 2019-06-30 05470315 c:OrdinaryShareClass1 2019-06-30 05470315 c:OrdinaryShareClass1 2018-06-30 05470315 c:FRS102 2018-07-01 2019-06-30 05470315 c:AuditExempt-NoAccountantsReport 2018-07-01 2019-06-30 05470315 c:FullAccounts 2018-07-01 2019-06-30 05470315 c:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 05470315 d:HirePurchaseContracts d:WithinOneYear 2019-06-30 05470315 d:HirePurchaseContracts d:WithinOneYear 2018-06-30 05470315 d:HirePurchaseContracts d:BetweenOneFiveYears 2019-06-30 05470315 d:HirePurchaseContracts d:BetweenOneFiveYears 2018-06-30 05470315 c:Director1 2019-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 05470315
















DRAINCURE (SW) LIMITED


UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2019

































DRAINCURE (SW) LIMITED
REGISTERED NUMBER:05470315

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2019

2019
2018
Note
£
£

FIXED ASSETS
  

Tangible assets
 6 
19,547
15,813

  
19,547
15,813

CURRENT ASSETS
  

Stocks
  
1,000
1,000

Debtors: amounts falling due within one year
 7 
13,856
20,413

Cash at bank and in hand
  
5,000
3,000

  
19,856
24,413

Creditors: amounts falling due within one year
 8 
(25,470)
(36,645)

NET CURRENT LIABILITIES
  
 
 
(5,614)
 
 
(12,232)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
13,933
3,581

Creditors: amounts falling due after more than one year
 9 
-
(1,551)

PROVISIONS FOR LIABILITIES
  

Deferred tax
 11 
(2,966)
(2,253)

  
 
 
(2,966)
 
 
(2,253)

NET ASSETS/(LIABILITIES)
  
10,967
(223)


CAPITAL AND RESERVES
  

Called up share capital 
 12 
100
100

Profit and loss account
  
10,867
(323)

  
10,967
(223)


Page 1


DRAINCURE (SW) LIMITED
REGISTERED NUMBER:05470315
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2019

The director considers 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 director acknowledges his 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: 





Mr K J Twydell
Director

Date: 26 March 2020

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

Page 2


DRAINCURE (SW) LIMITED

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

1.


GENERAL INFORMATION

The company is a private company, limited by shares and registered in England within the United Kingdom. The company's registered number is 05470315 and has the registered address of Century House, Nicholson Road, Torquay, TQ2 7TD. The principal activity of the company during the year continued to be that of sanitation remediation.

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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the company's accounting policies.

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:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

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 3


DRAINCURE (SW) LIMITED

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

2.ACCOUNTING POLICIES (continued)

 
2.4

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.

 
2.5

INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.6

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
25%
reducing balance
Motor vehicles
-
25%
reducing balance
Fixtures and fittings
-
15%
reducing balance

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.

Page 4


DRAINCURE (SW) LIMITED

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

2.ACCOUNTING POLICIES (continued)

 
2.7

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 weighted averagebasis. 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.

 
2.8

DEBTORS

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.9

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. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

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.

 
2.11

PROVISIONS FOR LIABILITIES

Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of income and retained earnings in the year that the company becomes aware of the obligation, and are measured at the best estimate at the Statement of financial position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

 
2.12

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.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of income and retained earnings.

Page 5


DRAINCURE (SW) LIMITED

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

2.ACCOUNTING POLICIES (continued)

 
2.13

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.


3.


EMPLOYEES

The average monthly number of employees, including directors, during the year was 4 (2018: 3).


4.


TAXATION


2019
2018
£
£

CORPORATION TAX


Current tax on profits for the year
2,715
5,086

Adjustments in respect of previous periods
(4)
-


DEFERRED TAX


Origination and reversal of timing differences
713
(529)


TAXATION ON PROFIT ON ORDINARY ACTIVITIES
3,424
4,557





Page 6


DRAINCURE (SW) LIMITED

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

5.


INTANGIBLE ASSETS




Goodwill

£



COST


At 1 July 2018
58,514



At 30 June 2019

58,514



AMORTISATION


At 1 July 2018
58,514



At 30 June 2019

58,514



NET BOOK VALUE



At 30 June 2019
-



At 30 June 2018
-


6.


TANGIBLE FIXED ASSETS





Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



COST OR VALUATION


At 1 July 2018
46,170
33,307
4,376
83,853


Additions
7,289
-
410
7,699



At 30 June 2019

53,459
33,307
4,786
91,552



DEPRECIATION


At 1 July 2018
41,291
23,847
2,902
68,040


Charge for the year on owned assets
1,371
256
229
1,856


Charge for the year on financed assets
-
2,109
-
2,109



At 30 June 2019

42,662
26,212
3,131
72,005



NET BOOK VALUE



At 30 June 2019
10,797
7,095
1,655
19,547



At 30 June 2018
4,879
9,460
1,474
15,813

Page 7


DRAINCURE (SW) LIMITED

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

           6.TANGIBLE FIXED ASSETS (CONTINUED)

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2019
2018
£
£



Motor vehicles
6,327
8,435

6,327
8,435


7.


DEBTORS

2019
2018
£
£


Trade debtors
7,361
10,915

Other debtors
4,363
7,204

Prepayments and accrued income
2,132
2,294

13,856
20,413



8.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2019
2018
£
£

Bank overdrafts
10,018
12,076

Trade creditors
292
3,320

Corporation tax
2,711
5,086

Other taxation and social security
4,594
9,081

Obligations under finance lease and hire purchase contracts
1,551
5,061

Other creditors
4,964
681

Accruals and deferred income
1,340
1,340

25,470
36,645



9.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2019
2018
£
£

Net obligations under finance leases and hire purchase contracts
-
1,551

-
1,551


Page 8


DRAINCURE (SW) LIMITED

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

10.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

2019
2018
£
£


Within one year
1,551
5,061

Between 1-5 years
-
1,551

1,551
6,612


11.


DEFERRED TAXATION




2019
2018


£

£






At beginning of year
2,253
2,782


Charged to profit or loss
713
(529)



AT END OF YEAR
2,966
2,253

The provision for deferred taxation is made up as follows:

2019
2018
£
£


Accelerated capital allowances
2,966
2,253

2,966
2,253


12.


SHARE CAPITAL

2019
2018
£
£
ALLOTTED, CALLED UP AND FULLY PAID



100 (2018: 100) Ordinary shares of £1.00 each
100
100

Page 9


DRAINCURE (SW) LIMITED

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


13.


PENSION COMMITMENTS

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company  in an independently administered fund. The pension cost charge represents contributions payable by the company  to the fund and amounted to £1,151 (2018: £1,092) . 


14.


TRANSACTIONS WITH DIRECTORS

Included within debtors is a balance of £3,546 (2018: £6,387) owing to the company from the director. There is no interest charged on this balance and no set date for repayment.

 
Page 10