Workbrands Limited - Period Ending 2020-06-30

Workbrands Limited - Period Ending 2020-06-30


Workbrands Limited 05507231 false 2019-07-01 2020-06-30 2020-06-30 The principal activity of the company is Print management Digita Accounts Production Advanced 6.26.9041.0 Software true 05507231 2019-07-01 2020-06-30 05507231 2020-06-30 05507231 bus:OrdinaryShareClass1 2020-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2020-06-30 05507231 core:ShareCapital 2020-06-30 05507231 core:CurrentFinancialInstruments 2020-06-30 05507231 core:CurrentFinancialInstruments core:WithinOneYear 2020-06-30 05507231 core:Non-currentFinancialInstruments 2020-06-30 05507231 core:Non-currentFinancialInstruments core:AfterOneYear 2020-06-30 05507231 core:LandBuildings core:ShortLeaseholdAssets 2020-06-30 05507231 core:PlantMachinery 2020-06-30 05507231 core:DeferredTaxation 2020-06-30 05507231 bus:FRS102 2019-07-01 2020-06-30 05507231 bus:AuditExemptWithAccountantsReport 2019-07-01 2020-06-30 05507231 bus:FullAccounts 2019-07-01 2020-06-30 05507231 bus:RegisteredOffice 2019-07-01 2020-06-30 05507231 bus:Director1 2019-07-01 2020-06-30 05507231 bus:Director2 2019-07-01 2020-06-30 05507231 bus:Director3 2019-07-01 2020-06-30 05507231 bus:Director4 2019-07-01 2020-06-30 05507231 bus:OrdinaryShareClass1 2019-07-01 2020-06-30 05507231 bus:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 05507231 bus:Agent1 2019-07-01 2020-06-30 05507231 1 2019-07-01 2020-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2019-07-01 2020-06-30 05507231 core:ShareCapital 2019-07-01 2020-06-30 05507231 core:LandBuildings core:ShortLeaseholdAssets 2019-07-01 2020-06-30 05507231 core:PlantMachinery 2019-07-01 2020-06-30 05507231 core:DeferredTaxation 2019-07-01 2020-06-30 05507231 core:UKTax 2019-07-01 2020-06-30 05507231 countries:AllCountries 2019-07-01 2020-06-30 05507231 2019-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2019-06-30 05507231 core:ShareCapital 2019-06-30 05507231 core:LandBuildings core:ShortLeaseholdAssets 2019-06-30 05507231 core:PlantMachinery 2019-06-30 05507231 core:DeferredTaxation 2019-06-30 05507231 2018-07-01 2019-06-30 05507231 2019-06-30 05507231 bus:OrdinaryShareClass1 2019-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2019-06-30 05507231 core:ShareCapital 2019-06-30 05507231 core:CurrentFinancialInstruments 2019-06-30 05507231 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 05507231 core:Non-currentFinancialInstruments 2019-06-30 05507231 core:Non-currentFinancialInstruments core:AfterOneYear 2019-06-30 05507231 core:LandBuildings core:ShortLeaseholdAssets 2019-06-30 05507231 core:PlantMachinery 2019-06-30 05507231 1 2018-07-01 2019-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2018-07-01 2019-06-30 05507231 core:ShareCapital 2018-07-01 2019-06-30 05507231 core:UKTax 2018-07-01 2019-06-30 05507231 2018-06-30 05507231 core:RetainedEarningsAccumulatedLosses 2018-06-30 05507231 core:ShareCapital 2018-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05507231

Workbrands Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2020

 

Workbrands Limited

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Profit and Loss Account

4

Balance Sheet

5 to 6

Statement of Changes in Equity

7

Statement of Cash Flows

8

Notes to the Financial Statements

9 to 14

 

Workbrands Limited

Company Information

Directors

Mrs Amanda Jane Goss

Mrs Alison Lucy Farrar

Mr Stephen Goss

Mr Nicholas James Farrar

Registered office

Units 4.3 - 4.4 Paintworks
Arnos Vale
Bristol
BS4 3EH

Accountants

R S Porter & Co Limited
Albion Dockside Building
Hanover Place
Bristol
BS1 6UT

 

Workbrands Limited

Directors' Report for the Year Ended 30 June 2020

The directors present their report and the financial statements for the year ended 30 June 2020.

Directors of the company

The directors who held office during the year were as follows:

Mrs Amanda Jane Goss

Mrs Alison Lucy Farrar

Mr Stephen Goss

Mr Nicholas James Farrar

Small companies provision statement

This report has been prepared in accordance with the small companies regime under the Companies Act 2006.

Approved by the Board on 28 July 2020 and signed on its behalf by:

.........................................
Mr Stephen Goss
Director

.........................................
Mr Nicholas James Farrar
Director

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Workbrands Limited
for the Year Ended 30 June 2020

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Workbrands Limited for the year ended 30 June 2020 as set out on pages 4 to 14 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of Workbrands Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Workbrands Limited and state those matters that we have agreed to state to the Board of Directors of Workbrands Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Workbrands Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Workbrands Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Workbrands Limited. You consider that Workbrands Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Workbrands Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

R S Porter & Co Limited
Albion Dockside Building
Hanover Place
Bristol
BS1 6UT

28 July 2020

 

Workbrands Limited

Profit and Loss Account for the Year Ended 30 June 2020

Note

2020
£

2019
£

Turnover

1,332,393

902,402

Cost of sales

 

(282,740)

(189,923)

Gross profit

 

1,049,653

712,479

Administrative expenses

 

(867,087)

(674,406)

Operating profit

3

182,566

38,073

Interest payable and similar expenses

(12,010)

(3,882)

 

(12,010)

(3,882)

Profit before tax

 

170,556

34,191

Taxation

5

(32,406)

(6,273)

Profit for the financial year

 

138,150

27,918

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Workbrands Limited

(Registration number: 05507231)
Balance Sheet as at 30 June 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

6

145,488

161,618

Current assets

 

Stocks

7

1,596

64,125

Debtors

8

348,197

306,941

Cash at bank and in hand

 

117,571

24,540

 

467,364

395,606

Creditors: Amounts falling due within one year

10

(153,411)

(227,607)

Net current assets

 

313,953

167,999

Total assets less current liabilities

 

459,441

329,617

Creditors: Amounts falling due after more than one year

10

(100,000)

(108,440)

Provisions for liabilities

11

(11,398)

(11,284)

Net assets

 

348,043

209,893

Capital and reserves

 

Called up share capital

13

100

100

Profit and loss account

347,943

209,793

Total equity

 

348,043

209,893

For the financial year ending 30 June 2020 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 accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

 

Workbrands Limited

(Registration number: 05507231)
Balance Sheet as at 30 June 2020

Approved and authorised by the Board on 28 July 2020 and signed on its behalf by:
 

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

Mr Stephen Goss

Director

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

Mr Nicholas James Farrar

Director

 

Workbrands Limited

Statement of Changes in Equity for the Year Ended 30 June 2020

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2019

100

209,793

209,893

Profit for the year

-

138,150

138,150

Total comprehensive income

-

138,150

138,150

At 30 June 2020

100

347,943

348,043

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2018

100

181,875

181,975

Profit for the year

-

27,918

27,918

Total comprehensive income

-

27,918

27,918

At 30 June 2019

100

209,793

209,893

 

Workbrands Limited

Statement of Cash Flows for the Year Ended 30 June 2020

Note

2020
£

2019
£

Cash flows from operating activities

Profit for the year

 

138,150

27,918

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

3

16,130

19,226

Finance costs

12,010

3,882

Income tax expense

5

32,406

6,273

 

198,696

57,299

Working capital adjustments

 

Decrease in stocks

7

62,529

8,387

Increase in trade debtors

8

(41,256)

(24,600)

Increase/(decrease) in trade creditors

10

49,968

(38,072)

Cash generated from operations

 

269,937

3,014

Income taxes (paid)/received

5

(17,950)

11,677

Net cash flow from operating activities

 

251,987

14,691

Cash flows from financing activities

 

Interest paid

(12,010)

(3,882)

Proceeds from bank borrowing draw downs

 

125,000

-

Repayment of bank borrowing

 

(271,946)

(11,101)

Net cash flows from financing activities

 

(158,956)

(14,983)

Net increase/(decrease) in cash and cash equivalents

 

93,031

(292)

Cash and cash equivalents at 1 July

 

24,540

24,832

Cash and cash equivalents at 30 June

 

117,571

24,540

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

1

General information

The company is a private company limited by share capital, incorporated in Engalnd and Wales.

The address of its registered office is:
Units 4.3 - 4.4 Paintworks
Arnos Vale
Bristol
BS4 3EH
England

These financial statements were authorised for issue by the Board on 28 July 2020.

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 and deferred 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.

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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

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

Plant and machinery

25% reducing balance

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.

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.

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

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.

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.

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

Operating profit

Arrived at after charging/(crediting)

2020
£

2019
£

Depreciation expense

16,130

19,226

4

Directors' remuneration

The directors' remuneration for the year was as follows:

2020
£

2019
£

Remuneration

80,000

80,000

Contributions paid to money purchase schemes

12,000

9,000

92,000

89,000

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

5

Taxation

Tax charged/(credited) in the income statement

2020
£

2019
£

Current taxation

UK corporation tax

32,292

6,273

Deferred taxation

Arising from origination and reversal of timing differences

114

-

Tax expense in the income statement

32,406

6,273

6

Tangible assets

Short leasehold land and buildings
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 July 2019

138,214

158,572

296,786

At 30 June 2020

138,214

158,572

296,786

Depreciation

At 1 July 2019

13,751

121,417

135,168

Charge for the year

6,841

9,289

16,130

At 30 June 2020

20,592

130,706

151,298

Carrying amount

At 30 June 2020

117,622

27,866

145,488

At 30 June 2019

124,463

37,155

161,618

Included within the net book value of land and buildings above is £117,622 (2019 - £124,463) in respect of short leasehold land and buildings.
 

7

Stocks

2020
£

2019
£

Other inventories

1,596

64,125

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

8

Debtors

2020
£

2019
£

Trade debtors

340,651

295,367

Other debtors

7,546

11,574

348,197

306,941

9

Cash and cash equivalents

2020
£

2019
£

Cash at bank

41,571

24,540

Short-term deposits

76,000

-

117,571

24,540

10

Creditors

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

14

13,350

151,856

Trade creditors

 

32,048

22,860

Social security and other taxes

 

75,721

34,941

Income tax liability

5

32,292

17,950

 

153,411

227,607

Due after one year

 

Loans and borrowings

14

100,000

108,440

11

Deferred tax and other provisions

Deferred tax
£

Total
£

At 1 July 2019

11,284

11,284

Additional provisions

114

114

At 30 June 2020

11,398

11,398

 

Workbrands Limited

Notes to the Financial Statements for the Year Ended 30 June 2020

12

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £18,284 (2019 - £13,763).

 

13

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

14

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

100,000

-

Other borrowings

-

108,440

100,000

108,440

2020
£

2019
£

Current loans and borrowings

Other borrowings

13,350

151,856