| Eurojag Limited |
| Registered number: |
03076390 |
| Balance Sheet |
| as at 31 January 2020 |
|
| Notes |
|
|
2020 |
|
|
2019 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
46,979 |
|
|
54,608 |
|
| Current assets |
| Stocks |
|
|
510,941 |
|
|
549,880 |
| Debtors |
4 |
|
217,344 |
|
|
236,229 |
| Cash at bank and in hand |
|
|
10,275 |
|
|
10,423 |
|
|
|
738,560 |
|
|
796,532 |
|
| Creditors: amounts falling due within one year |
5 |
|
(654,953) |
|
|
(740,674) |
|
| Net current assets |
|
|
|
83,607 |
|
|
55,858 |
|
| Total assets less current liabilities |
|
|
|
130,586 |
|
|
110,466 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(115,859) |
|
|
(182,384) |
|
| Net assets/(liabilities) |
|
|
|
14,727 |
|
|
(71,918) |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1,000 |
|
|
1,000 |
| Profit and loss account |
|
|
|
13,727 |
|
|
(72,918) |
|
| Shareholders' funds |
|
|
|
14,727 |
|
|
(71,918) |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Peter Robertshaw |
| Director |
| Approved by the board on 13 March 2020 |
|
| Eurojag Limited |
| Notes to the Accounts |
| for the year ended 31 January 2020 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Prior year adjustment |
|
A prior year adjustment was required to correct material misstatements in the financial statements of previous periods. The effects of the prior year adjustment are explained in note 10 to the accounts.. |
|
|
Going concern |
|
The circumstances which resulted in the current insolvent position are explained in note 10 to the accounts.
The director having regard to the nature, size and complexity of the business, has assessed the financial risks affecting the company and it's operations for the 12 months from the approval of the accounts. The director is putting plans in place to restructure the business and it's debt and to introduce profit improvement measures. The director is confident that with the continued support of the company's bankers and creditors the company can return to solvency and on this basis considers it appropriate to prepare the accounts on a going concern basis.
The accounts do not include any adjustments that would be required were the business not to be considered a going concern. |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Computer equipment |
25% straight line |
|
Plant and machinery |
15% on written down value |
|
Fixtures, fittings, tools and equipment |
10% on written down value |
|
Motor vehicles |
25% on written down value |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2020 |
|
2019 |
| Number |
Number |
|
|
Average number of persons employed by the company |
16 |
|
16 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 February 2019 |
151,127 |
|
49,371 |
|
200,498 |
|
Additions |
4,233 |
|
- |
|
4,233 |
|
At 31 January 2020 |
155,360 |
|
49,371 |
|
204,731 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 February 2019 |
124,455 |
|
21,435 |
|
145,890 |
|
Charge for the year |
4,879 |
|
6,983 |
|
11,862 |
|
At 31 January 2020 |
129,334 |
|
28,418 |
|
157,752 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 January 2020 |
26,026 |
|
20,953 |
|
46,979 |
|
At 31 January 2019 |
26,672 |
|
27,936 |
|
54,608 |
|
|
| 4 |
Debtors |
2020 |
|
2019 |
| £ |
£ |
|
|
Trade debtors |
52,165 |
|
45,842 |
|
Other debtors |
165,179 |
|
190,387 |
|
|
|
|
|
|
217,344 |
|
236,229 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2020 |
|
2019 |
| £ |
£ |
|
|
Loans and overdrafts |
415,586 |
|
531,659 |
|
Obligations under finance lease and hire purchase contracts |
8,515 |
|
12,178 |
|
Trade creditors |
90,335 |
|
96,501 |
|
Taxation and social security costs |
105,547 |
|
73,845 |
|
Other creditors |
34,970 |
|
26,491 |
|
|
|
|
|
|
654,953 |
|
740,674 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2020 |
|
2019 |
| £ |
£ |
|
|
Loans |
106,353 |
|
164,363 |
|
Obligations under finance lease and hire purchase contracts |
9,506 |
|
18,021 |
|
|
|
|
|
|
115,859 |
|
182,384 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Loans and overdrafts |
2020 |
|
2019 |
| £ |
£ |
|
Creditors include: |
|
|
Bank overdrafts |
357,576 |
|
366,357 |
|
Hire purchase creditors |
18,021 |
|
30,199 |
|
Other loans |
164,363 |
|
329,665 |
|
|
|
|
|
|
539,960 |
|
726,221 |
|
|
|
|
|
|
|
|
|
|
The bank overdraft is secured by way of a fixed and floating charge over the assets and interests of the company. The hire purchase creditors and other loans are secured on the assets to which they relate and by way of a personal guarantee from the director. |
|
|
| 8 |
Loans to directors |
|
Description and conditions |
B/fwd |
Paid |
Repaid |
C/fwd |
| £ |
£ |
£ |
£ |
|
Peter Robertshaw |
|
Directors loan |
107,390 |
|
83,497 |
|
(35,250) |
|
155,637 |
|
|
|
107,390 |
|
83,497 |
|
(35,250) |
|
155,637 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Controlling party |
|
|
The company is under the control of the sole director and shareholder Peter Robertshaw. |
|
|
| 10 |
Other information |
|
|
Eurojag Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
|
Sovereign House |
|
Neasham Road |
|
Darlington |
|
Co Durham |
|
DL3 9QL |
