FROMENTAL_LIMITED - Accounts


Company Registration No. 05395643 (England and Wales)
FROMENTAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
FROMENTAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
FROMENTAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
3
159,248
88,618
Tangible assets
4
206,230
213,510
365,478
302,128
Current assets
Debtors
5
648,820
385,766
Cash at bank and in hand
162,806
192,794
811,626
578,560
Creditors: amounts falling due within one year
6
(940,765)
(1,092,014)
Net current liabilities
(129,139)
(513,454)
Total assets less current liabilities
236,339
(211,326)
Capital and reserves
Called up share capital
7
237
329
Share premium account
99,976
99,976
Capital redemption reserve
92
-
Profit and loss reserves
136,034
(311,631)
Total equity
236,339
(211,326)

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.

FROMENTAL 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 7 August 2020 and are signed on its behalf by:
Mr T P Butcher
Director
Company Registration No. 05395643
FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
1
Accounting policies
Company information

Fromental Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2 Kimberley Road, London, England, NW6 7SG.

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
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements, by virtue of support pledged by Fromental Holdings Ltd, a company with common ownership.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -

Amortisation 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:

Development costs
Straight line at 20%
1.6
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:

Plant and equipment
Reducing balance at 33%
Fixtures and fittings
Reducing balance at 20%
Office equipment
Reducing balance at 15%
Motor vehicles
Reducing balance at 20%

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.

1.7
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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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 (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) 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 (or cash-generating unit) 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 (or cash-generating unit) 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.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
1.9
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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

1.10
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.

1.11
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.

FROMENTAL 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.

1.12
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.

1.13
Retirement benefits

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

1.14
Leases

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.

1.15
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 in the period are included in profit or loss.

2
Employees

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

2019
2018
Number
Number
Total
28
28
FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
3
Intangible fixed assets
Other
£
Cost
At 1 January 2019
88,618
Additions
110,442
At 31 December 2019
199,060
Amortisation and impairment
At 1 January 2019
-
Amortisation charged for the year
39,812
At 31 December 2019
39,812
Carrying amount
At 31 December 2019
159,248
At 31 December 2018
88,618
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
189,900
95,188
120,324
31,358
436,770
Additions
-
42,877
11,831
-
54,708
Disposals
(6,000)
(1,922)
(36,740)
-
(44,662)
At 31 December 2019
183,900
136,143
95,415
31,358
446,816
Depreciation and impairment
At 1 January 2019
80,772
51,502
69,959
21,027
223,260
Depreciation charged in the year
35,123
9,948
7,535
2,066
54,672
Eliminated in respect of disposals
(3,307)
(1,257)
(32,782)
-
(37,346)
At 31 December 2019
112,588
60,193
44,712
23,093
240,586
Carrying amount
At 31 December 2019
71,312
75,950
50,703
8,265
206,230
At 31 December 2018
109,128
43,686
50,365
10,331
213,510
FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
57,746
103,432
Corporation tax recoverable
274,560
110,958
Other debtors
238,640
171,376
570,946
385,766
Deferred tax asset
77,874
-
648,820
385,766
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
57,613
110,299
Taxation and social security
33,440
37,358
Other creditors
849,712
944,357
940,765
1,092,014
7
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
23,677 (2018: 32,877) Ordinary shares of 1p each
237
329

In December 2019 the company bought back 9,200 £0.01 ordinary shares from a former director for a consideration of £120,000 paid out of reserves. The shares have been cancelled.

8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
591,894
95,417
FROMENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
9
Events after the reporting date

The COVID-19 pandemic resulted in severe disruption to the trading and investment environment in the UK and globally commencing from March 2020. No adjustment has been made to financial information reported for the year ended 31 December 2019, while any future financial impact remains uncertain.

10
Related party transactions

During the year the company had transactions with Fromental Holdings Limited, a Hong Kong based entity who is under common control of the Directors. Sales were made to Fromental Holdings Limited amounting to £925,695 (2018: £1,169,234) for which Holdings pay in advance. At the balance sheet date the company owed Fromental Holdings Limited £Nil (2018: £594,073) due to a write off of the intercompany debt.

 

During the year the company had transactions with Fromental LLC, a U.S.A based entity who is under common control of the Directors. Payments were made on behalf of Fromental LLC for wages, rent and other staff costs totalling £503,937. At the balance sheet date the company was owed £52,540 by (2018: owing £20,964 to) Fromental LLC.

 

During the year the company had transactions with Fromental SZ, a China based entity who is under common control of the Directors. Payments were made by Fromental SZ on behalf of the company for materials paid in Chinese Yuan totalling £485,368. At the balance sheet date the company owed Fromental SZ £310,433 (2018: £274,425).

11
Prior period adjustment

Software development costs

 

The company has developed its own commercial software throughout 2018 and 2019. The prior year adjustment reflects staff and computer costs associated with the development of software which have now been capitalised to the amount of £88,618.

 

Corporation tax repayable

 

The company has restated the comparative figures to recognise the tax repayable on research and development costs in 2018 totalling £105,533.

2019-12-312019-01-01false10 August 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityMr T P ButcherMrs E F L DeshayesMr L M TaylorChristopher Halder053956432019-01-012019-12-31053956432019-12-3105395643core:IntangibleAssetsOtherThanGoodwill2019-12-3105395643core:IntangibleAssetsOtherThanGoodwill2018-12-31053956432018-01-012018-12-31053956432018-12-3105395643core:PlantMachinery2019-12-3105395643core:FurnitureFittings2019-12-3105395643core:ComputerEquipment2019-12-3105395643core:MotorVehicles2019-12-3105395643core:PlantMachinery2018-12-3105395643core:FurnitureFittings2018-12-3105395643core:ComputerEquipment2018-12-3105395643core:MotorVehicles2018-12-3105395643core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3105395643core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3105395643core:CurrentFinancialInstruments2019-12-3105395643core:CurrentFinancialInstruments2018-12-3105395643core:ShareCapital2019-12-3105395643core:ShareCapital2018-12-3105395643core:SharePremium2019-12-3105395643core:SharePremium2018-12-3105395643core:CapitalRedemptionReserve2019-12-3105395643core:RetainedEarningsAccumulatedLosses2019-12-3105395643core:RetainedEarningsAccumulatedLosses2018-12-3105395643bus:Director12019-01-012019-12-3105395643core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3105395643core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-01-012019-12-3105395643core:PlantMachinery2019-01-012019-12-3105395643core:FurnitureFittings2019-01-012019-12-3105395643core:ComputerEquipment2019-01-012019-12-3105395643core:MotorVehicles2019-01-012019-12-3105395643core:IntangibleAssetsOtherThanGoodwill2018-12-3105395643core:PlantMachinery2018-12-3105395643core:FurnitureFittings2018-12-3105395643core:ComputerEquipment2018-12-3105395643core:MotorVehicles2018-12-31053956432018-12-3105395643core:WithinOneYear2019-12-3105395643core:WithinOneYear2018-12-3105395643bus:PrivateLimitedCompanyLtd2019-01-012019-12-3105395643bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3105395643bus:FRS1022019-01-012019-12-3105395643bus:AuditExemptWithAccountantsReport2019-01-012019-12-3105395643bus:Director22019-01-012019-12-3105395643bus:Director32019-01-012019-12-3105395643bus:CompanySecretary12019-01-012019-12-3105395643bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP