CPR Shopfitting Limited - Accounts to registrar (filleted) - small 18.2

CPR Shopfitting Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v20.1.5.71 07299827 Board of Directors 1.7.18 30.6.19 30.6.19 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure072998272018-06-30072998272019-06-30072998272018-07-012019-06-30072998272017-06-30072998272017-07-012018-06-30072998272018-06-3007299827ns15:EnglandWales2018-07-012019-06-3007299827ns14:PoundSterling2018-07-012019-06-3007299827ns10:Director12018-07-012019-06-3007299827ns10:PrivateLimitedCompanyLtd2018-07-012019-06-3007299827ns10:SmallEntities2018-07-012019-06-3007299827ns10:AuditExempt-NoAccountantsReport2018-07-012019-06-3007299827ns10:SmallCompaniesRegimeForDirectorsReport2018-07-012019-06-3007299827ns10:SmallCompaniesRegimeForAccounts2018-07-012019-06-3007299827ns10:FullAccounts2018-07-012019-06-300729982712018-07-012019-06-3007299827ns10:Director22018-07-012019-06-3007299827ns10:Director32018-07-012019-06-3007299827ns10:RegisteredOffice2018-07-012019-06-3007299827ns5:CurrentFinancialInstruments2019-06-3007299827ns5:CurrentFinancialInstruments2018-06-3007299827ns5:Non-currentFinancialInstruments2019-06-3007299827ns5:Non-currentFinancialInstruments2018-06-3007299827ns5:ShareCapital2019-06-3007299827ns5:ShareCapital2018-06-3007299827ns5:RetainedEarningsAccumulatedLosses2019-06-3007299827ns5:RetainedEarningsAccumulatedLosses2018-06-3007299827ns5:NetGoodwill2018-07-012019-06-3007299827ns5:LandBuildingsns5:OwnedOrFreeholdAssets2018-07-012019-06-3007299827ns5:PlantMachinery2018-07-012019-06-3007299827ns5:FurnitureFittings2018-07-012019-06-3007299827ns5:MotorVehicles2018-07-012019-06-3007299827ns5:ComputerEquipment2018-07-012019-06-3007299827ns5:OwnedAssets2018-07-012019-06-3007299827ns5:OwnedAssets2017-07-012018-06-3007299827ns5:NetGoodwill2017-07-012018-06-3007299827ns5:NetGoodwill2018-06-3007299827ns5:NetGoodwill2019-06-3007299827ns5:NetGoodwill2018-06-3007299827ns5:LandBuildings2018-06-3007299827ns5:PlantMachinery2018-06-3007299827ns5:LandBuildings2018-07-012019-06-3007299827ns5:LandBuildings2019-06-3007299827ns5:PlantMachinery2019-06-3007299827ns5:LandBuildings2018-06-3007299827ns5:PlantMachinery2018-06-3007299827ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-06-3007299827ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-06-3007299827ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2019-06-3007299827ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2018-06-3007299827ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2019-06-3007299827ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2018-06-3007299827ns5:Secured2019-06-3007299827ns5:Secured2018-06-3007299827ns10:Director112018-06-3007299827ns10:Director112017-06-3007299827ns10:Director112018-07-012019-06-3007299827ns10:Director112017-07-012018-06-3007299827ns10:Director112019-06-3007299827ns10:Director112018-06-30
REGISTERED NUMBER: 07299827 (England and Wales)















CPR SHOPFITTING LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED

30 JUNE 2019






CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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










Page

Company information 1

Income statement 2

Balance sheet 3

Notes to the financial statements 5


CPR SHOPFITTING LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 JUNE 2019







Directors: C Owen
R G Owen
P Byron





Registered office: Unit 3
Moreton Business Park
Glenrid
Wrexham
Clwyd
LL14 5DG





Registered number: 07299827 (England and Wales)





Accountants: John Davies and Co
St Andrews House
Yale Business Village
Ellice Way
Wrexham
Wrexham CB
LL13 7YL

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

INCOME STATEMENT
FOR THE YEAR ENDED 30 JUNE 2019

2019 2018
Notes £    £    £    £   

Turnover 1,462,963 1,531,568

Cost of sales 1,035,295 1,258,681
Gross profit 427,668 272,887

Distribution costs 86,277 109,726
Administrative expenses 353,414 498,109
439,691 607,835
(12,023 ) (334,948 )

Other operating income - 5,165
Operating loss 4 (12,023 ) (329,783 )


Interest payable and similar expenses 55,627 43,895
Loss before taxation (67,650 ) (373,678 )

Tax on loss (9,508 ) (67,086 )
Loss for the financial year (58,142 ) (306,592 )

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

BALANCE SHEET
30 JUNE 2019

2019 2018
Notes £    £    £    £   
Fixed assets
Intangible assets 5 135,833 145,833
Tangible assets 6 250,947 379,865
386,780 525,698

Current assets
Stocks 58,500 113,100
Debtors 7 117,328 134,384
Cash in hand 579 581
176,407 248,065
Creditors
Amounts falling due within one year 8 630,635 892,410
Net current liabilities (454,228 ) (644,345 )
Total assets less current liabilities (67,448 ) (118,647 )

Creditors
Amounts falling due after more than
one year

9

(267,658

)

(148,809

)

Provisions for liabilities (27,523 ) (37,031 )
Net liabilities (362,629 ) (304,487 )

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

BALANCE SHEET - continued
30 JUNE 2019

2019 2018
Notes £    £    £    £   
Capital and reserves
Called up share capital 100 100
Retained earnings (362,729 ) (304,587 )
Shareholders' funds (362,629 ) (304,487 )

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

The members have not required the company to obtain an audit of its financial statements for the year ended 30 June 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.

The financial statements were approved by the Board of Directors and authorised for issue on
30 June 2020 and were signed on its behalf by:





P Byron - Director


CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


1. Statutory information

CPR Shopfitting 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 is measured at the fair value of the consideration received or receivable, excluding
discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2013, is being amortised evenly over its estimated useful life of twenty years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 5% on cost
Plant and machinery - 20% on cost
Fixtures & fittings - 20% on cost
Motor vehicles - 25% on cost
Computer equipment - 33% on cost

Stocks
Work in progress is valued at the lower of cost and net realisable value.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and
handling costs in bringing stocks to their present location and condition.

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.


CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


2. Accounting policies - continued
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.

Hire purchase and leasing commitments
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.

3. Employees and directors

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

4. Operating loss

The operating loss is stated after charging:

2019 2018
£    £   
Depreciation - owned assets 99,008 115,380
Goodwill amortisation 10,000 10,000

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


5. Intangible fixed assets
Goodwill
£   
Cost
At 1 July 2018
and 30 June 2019 200,000
Amortisation
At 1 July 2018 54,167
Amortisation for year 10,000
At 30 June 2019 64,167
Net book value
At 30 June 2019 135,833
At 30 June 2018 145,833

6. Tangible fixed assets
Plant and
Land and machinery
buildings etc Totals
£    £    £   
Cost
At 1 July 2018 192,675 619,231 811,906
Additions - 53,396 53,396
Disposals (86,777 ) - (86,777 )
At 30 June 2019 105,898 672,627 778,525
Depreciation
At 1 July 2018 7,707 424,334 432,041
Charge for year 2,118 96,890 99,008
Eliminated on disposal (3,471 ) - (3,471 )
At 30 June 2019 6,354 521,224 527,578
Net book value
At 30 June 2019 99,544 151,403 250,947
At 30 June 2018 184,968 194,897 379,865

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


7. Debtors: amounts falling due within one year
2019 2018
£    £   
Trade debtors 98,833 130,938
Other debtors 18,495 3,446
117,328 134,384

8. Creditors: amounts falling due within one year
2019 2018
£    £   
Bank loans and overdrafts (see note 10) 143,713 281,718
Hire purchase contracts 19,701 35,411
Trade creditors 94,088 123,227
Taxation and social security 152,305 120,582
Other creditors 220,828 331,472
630,635 892,410

9. Creditors: amounts falling due after more than one year
2019 2018
£    £   
Bank loans (see note 10) 258,662 120,112
Hire purchase contracts 8,996 28,697
267,658 148,809

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 42,695 -

10. Loans

An analysis of the maturity of loans is given below:

2019 2018
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 96,069 254,046
Bank loans 47,644 27,672
143,713 281,718

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


10. Loans - continued
2019 2018
£    £   
Amounts falling due between one and two years:
Bank loans - 1-2 years 57,599 25,644

Amounts falling due between two and five years:
Bank loans - 2-5 years 158,368 94,468

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 42,695 -

The directors have personal guarantees given to Funding Circle and HSBC.

11. Secured debts

The following secured debts are included within creditors:

2019 2018
£    £   
Bank overdrafts 96,069 254,046
Bank loans 306,306 -
402,375 254,046

12. Directors' advances, credits and guarantees

The following advances and credits to a director subsisted during the years ended 30 June 2019 and
30 June 2018:

2019 2018
£    £   
P Byron
Balance outstanding at start of year - -
Amounts advanced 15,889 -
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 15,889 -

CPR SHOPFITTING LIMITED (REGISTERED NUMBER: 07299827)

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


13. Related party disclosures

Included in Other Creditors is £ 148,876 (2018 £ 142,257 ) owed to C Owen a director of the
business.
Other loans are shown in Note 12 .
The loans have no interest charged and are repayable on demand.
Included in trade creditors is £54,407 and in trade debtors £18205 owed to / from CPR Electrical
Limited a company owned by CPR Holdings Limited a company owned by the directors.