Horsfield-Smith Limited - Period Ending 2019-10-31

Horsfield-Smith Limited - Period Ending 2019-10-31


Horsfield-Smith Limited 06728053 false 2018-11-01 2019-10-31 2019-10-31 The principal activity of the company is Chartered Accountants Digita Accounts Production Advanced 6.24.8820.0 Software true 06728053 2018-11-01 2019-10-31 06728053 2019-10-31 06728053 core:RetainedEarningsAccumulatedLosses 2019-10-31 06728053 core:ShareCapital 2019-10-31 06728053 core:CurrentFinancialInstruments 2019-10-31 06728053 core:CurrentFinancialInstruments core:WithinOneYear 2019-10-31 06728053 core:Non-currentFinancialInstruments 2019-10-31 06728053 core:Non-currentFinancialInstruments core:AfterOneYear 2019-10-31 06728053 core:Goodwill 2019-10-31 06728053 core:FurnitureFittings 2019-10-31 06728053 bus:SmallEntities 2018-11-01 2019-10-31 06728053 bus:AuditExemptWithAccountantsReport 2018-11-01 2019-10-31 06728053 bus:FullAccounts 2018-11-01 2019-10-31 06728053 bus:SmallCompaniesRegimeForAccounts 2018-11-01 2019-10-31 06728053 bus:RegisteredOffice 2018-11-01 2019-10-31 06728053 bus:Director1 2018-11-01 2019-10-31 06728053 bus:PrivateLimitedCompanyLtd 2018-11-01 2019-10-31 06728053 core:Goodwill 2018-11-01 2019-10-31 06728053 core:ComputerEquipment 2018-11-01 2019-10-31 06728053 core:FurnitureFittings 2018-11-01 2019-10-31 06728053 core:OfficeEquipment 2018-11-01 2019-10-31 06728053 countries:AllCountries 2018-11-01 2019-10-31 06728053 2018-10-31 06728053 core:Goodwill 2018-10-31 06728053 core:FurnitureFittings 2018-10-31 06728053 2017-11-01 2018-10-31 06728053 2018-10-31 06728053 core:RetainedEarningsAccumulatedLosses 2018-10-31 06728053 core:ShareCapital 2018-10-31 06728053 core:CurrentFinancialInstruments 2018-10-31 06728053 core:CurrentFinancialInstruments core:WithinOneYear 2018-10-31 06728053 core:Non-currentFinancialInstruments 2018-10-31 06728053 core:Non-currentFinancialInstruments core:AfterOneYear 2018-10-31 06728053 core:Goodwill 2018-10-31 06728053 core:FurnitureFittings 2018-10-31 iso4217:GBP xbrli:pure

Registration number: 06728053

Horsfield-Smith Limited
Annual Report and
Unaudited Financial Statements

31 October 2019

 

Horsfield-Smith Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Horsfield-Smith Limited

Balance Sheet
31 October 2019

Note

2019
£

2018
£

Fixed assets

 

Intangible assets

4

-

8,326

Tangible assets

5

33,453

27,714

 

33,453

36,040

Current assets

 

Stocks

6

59,681

59,681

Debtors

7

528,087

514,587

Cash at bank and in hand

 

3,115

2,550

 

590,883

576,818

Creditors: Amounts falling due within one year

8

(443,115)

(438,846)

Net current assets

 

147,768

137,972

Total assets less current liabilities

 

181,221

174,012

Creditors: Amounts falling due after more than one year

8

(170,000)

(170,000)

Net assets

 

11,221

4,012

Capital and reserves

 

Called up share capital

840

840

Profit and loss account

10,381

3,172

Total equity

 

11,221

4,012

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

 

Horsfield-Smith Limited

Balance Sheet
31 October 2019

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 3 June 2020 and signed on its behalf by:
 

.........................................

Mr J Staples
Director

Company Registration Number: 06728053

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

1

General information

The address of its registered office is:
Tower House
269 Walmersley Road
Bury
Lancashire
BL9 6NX
England

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

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 taxable income.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office Equipment

20% straight line

Computer Equipment

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2018 - 24).

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 November 2018

500,000

500,000

At 31 October 2019

500,000

500,000

Amortisation

At 1 November 2018

491,674

491,674

Amortisation charge

8,326

8,326

At 31 October 2019

500,000

500,000

Carrying amount

At 31 October 2019

-

-

At 31 October 2018

8,326

8,326

5

Tangible assets

Fixtures and fittings
£

Total
£

Cost or valuation

At 1 November 2018

125,273

125,273

Additions

11,637

11,637

At 31 October 2019

136,910

136,910

Depreciation

At 1 November 2018

97,476

97,476

Charge for the year

5,981

5,981

At 31 October 2019

103,457

103,457

Carrying amount

At 31 October 2019

33,453

33,453

At 31 October 2018

27,714

27,714

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

6

Stocks

2019
£

2018
£

Work in progress

59,681

59,681

7

Debtors

2019
£

2018
£

Trade debtors

417,084

433,375

Other debtors

111,003

81,212

528,087

514,587

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

8

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

9

146,733

141,323

Trade creditors

 

34,045

31,789

Taxation and social security

 

119,059

127,032

Accruals and deferred income

 

20,609

17,084

Other creditors

 

122,669

121,618

 

443,115

438,846

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

9

170,000

170,000

9

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Other borrowings

170,000

170,000

 

Horsfield-Smith Limited

Notes to the Financial Statements
Year Ended 31 October 2019

2019
£

2018
£

Current loans and borrowings

Bank borrowings

-

7,301

Bank overdrafts

119,326

117,622

Finance lease liabilities

27,407

16,400

146,733

141,323

10

Related party transactions

Directors' remuneration

The directors are remunerated by the company. The directors consider that their remuneration meets the criteria of being under normal market conditions.