SEVERN_MACHINES_LIMITED - Accounts


Company Registration No. 09276823 (England and Wales)
SEVERN MACHINES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
SEVERN MACHINES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
SEVERN MACHINES LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
4
-
5,000
Tangible assets
5
57,266
78,646
57,266
83,646
Current assets
Stocks
1,067,377
922,778
Debtors
6
563,916
440,457
Cash at bank and in hand
596,077
234,146
2,227,370
1,597,381
Creditors: amounts falling due within one year
7
(1,055,199)
(757,599)
Net current assets
1,172,171
839,782
Total assets less current liabilities
1,229,437
923,428
Creditors: amounts falling due after more than one year
8
(14,593)
(15,784)
Provisions for liabilities
(10,881)
(14,943)
Net assets
1,203,963
892,701
Capital and reserves
Called up share capital
9
150,000
150,000
Profit and loss reserves
1,053,963
742,701
Total equity
1,203,963
892,701

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

SEVERN MACHINES LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2019
31 December 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 12 March 2020 and are signed on its behalf by:
D. L. Hill
Director
Company Registration No. 09276823
SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
1
Accounting policies
Company information

Severn Machines Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1, Bishop's Frome Technology Park, Bishop's Frome, Worcestershire, WR6 5AY.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for goods and services net of VAT. Turnover is recognised when the goods are physically delivered or when the service is provided.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual installments over its estimated useful economic life of 5 years.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
33% on cost
Fixtures, fittings & equipment
20% on cost
Computer equipment
33% on cost
Motor vehicles
20% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2019
2018
Number
Number
11
9
11
9
SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
(Continued)
- 8 -
3
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
103,932
59,357
Deferred tax
Origination and reversal of timing differences
(4,062)
2,875
Total tax charge
99,870
62,232
4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2019 and 31 December 2019
25,000
Amortisation and impairment
At 1 January 2019
20,000
Amortisation charged for the year
5,000
At 31 December 2019
25,000
Carrying amount
At 31 December 2019
-
At 31 December 2018
5,000
SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
5
Tangible fixed assets
Leasehold improvements
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
2,468
26,079
27,836
80,728
137,111
Additions
-
6,030
-
-
6,030
At 31 December 2019
2,468
32,109
27,836
80,728
143,141
Depreciation and impairment
At 1 January 2019
2,468
12,320
20,394
23,283
58,465
Depreciation charged in the year
-
6,415
4,849
16,146
27,410
At 31 December 2019
2,468
18,735
25,243
39,429
85,875
Carrying amount
At 31 December 2019
-
13,374
2,593
41,299
57,266
At 31 December 2018
-
13,759
7,442
57,445
78,646
6
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
423,037
342,676
Other debtors
140,879
97,781
563,916
440,457
7
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
167,808
131,993
Corporation tax
103,932
59,357
Other taxation and social security
21,345
17,238
Other creditors
762,114
549,011
1,055,199
757,599
SEVERN MACHINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
8
Creditors: amounts falling due after more than one year
2019
2018
£
£
Other creditors
14,593
15,784
9
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
150,000 Ordinary of £1 each
150,000
150,000
10
Operating lease commitments
Lessee

As at 31 December 2019 the company had total commitments under non-cancellable operating leases over the remaining life of those leases of £42,000 (2018 - £84,000).

11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2019
2018
2019
2018
£
£
£
£
Shareholder company
317,578
502,369
106,824
717,260

During the year trading took place with a shareholder company I-H&S GmbH under normal business terms. The balances outstanding at the year end are shown within trade creditors and total £nil (2018 - £ £7,579), and also in trade debtors £nil (2018 - £nil).

 

2019
2018
Amounts due to related parties
£
£
Shareholder company
165,160
128,170

A loans made by a shareholder company, I-H&S GmbH in a prior period was still outstanding at the Balance Sheet date. Interest at 6%, being £7,302 was charged on this loan. The total balance outstanding at the year end (including dividends owed) is shown within other creditors and totals £165,160.

 

2019-12-312019-01-01false12 March 2020CCH SoftwareCCH Accounts Production 2019.301No description of principal activityD. L. HillK Schad092768232019-01-012019-12-31092768232019-12-31092768232018-01-012018-12-31092768232018-12-3109276823core:FurnitureFittings2019-12-3109276823core:ComputerEquipment2019-12-3109276823core:MotorVehicles2019-12-3109276823core:FurnitureFittings2018-12-3109276823core:ComputerEquipment2018-12-3109276823core:MotorVehicles2018-12-3109276823core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3109276823core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3109276823core:CurrentFinancialInstruments2019-12-3109276823core:CurrentFinancialInstruments2018-12-3109276823core:Non-currentFinancialInstruments2019-12-3109276823core:Non-currentFinancialInstruments2018-12-3109276823core:ShareCapital2019-12-3109276823core:ShareCapital2018-12-3109276823core:RetainedEarningsAccumulatedLosses2019-12-3109276823core:RetainedEarningsAccumulatedLosses2018-12-3109276823bus:Director12019-01-012019-12-3109276823core:Goodwill2019-01-012019-12-3109276823core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2019-01-012019-12-3109276823core:FurnitureFittings2019-01-012019-12-3109276823core:ComputerEquipment2019-01-012019-12-3109276823core:MotorVehicles2019-01-012019-12-3109276823core:UKTax2019-01-012019-12-3109276823core:UKTax2018-01-012018-12-3109276823core:NetGoodwill2018-12-3109276823core:NetGoodwill2019-12-3109276823core:NetGoodwill2019-01-012019-12-3109276823core:NetGoodwill2018-12-3109276823core:LeaseholdImprovements2018-12-3109276823core:FurnitureFittings2018-12-3109276823core:ComputerEquipment2018-12-3109276823core:MotorVehicles2018-12-31092768232018-12-3109276823core:LeaseholdImprovements2019-12-3109276823core:WithinOneYear2019-12-3109276823core:WithinOneYear2018-12-3109276823bus:PrivateLimitedCompanyLtd2019-01-012019-12-3109276823bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3109276823bus:FRS1022019-01-012019-12-3109276823bus:AuditExemptWithAccountantsReport2019-01-012019-12-3109276823bus:Director22019-01-012019-12-3109276823bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP