Prototype Electronics Ltd - Accounts to registrar (filleted) - small 18.2

Prototype Electronics Ltd - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v20.1.0.635 07429465 Board of Directors Board of Directors 1.12.18 30.11.19 30.11.19 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure074294652018-11-30074294652019-11-30074294652018-12-012019-11-30074294652017-11-30074294652017-12-012018-11-30074294652018-11-3007429465ns15:EnglandWales2018-12-012019-11-3007429465ns14:PoundSterling2018-12-012019-11-3007429465ns10:Director12018-12-012019-11-3007429465ns10:Director22018-12-012019-11-3007429465ns10:PrivateLimitedCompanyLtd2018-12-012019-11-3007429465ns10:SmallEntities2018-12-012019-11-3007429465ns10:AuditExempt-NoAccountantsReport2018-12-012019-11-3007429465ns10:SmallCompaniesRegimeForAccounts2018-12-012019-11-3007429465ns10:FullAccounts2018-12-012019-11-3007429465ns10:OrdinaryShareClass12018-12-012019-11-3007429465ns10:Director32018-12-012019-11-3007429465ns10:Director42018-12-012019-11-3007429465ns10:RegisteredOffice2018-12-012019-11-3007429465ns5:CurrentFinancialInstruments2019-11-3007429465ns5:CurrentFinancialInstruments2018-11-3007429465ns5:Non-currentFinancialInstruments2019-11-3007429465ns5:Non-currentFinancialInstruments2018-11-3007429465ns5:ShareCapital2019-11-3007429465ns5:ShareCapital2018-11-3007429465ns5:RetainedEarningsAccumulatedLosses2019-11-3007429465ns5:RetainedEarningsAccumulatedLosses2018-11-3007429465ns5:PlantMachinery2018-12-012019-11-3007429465ns5:FurnitureFittings2018-12-012019-11-3007429465ns5:ComputerEquipment2018-12-012019-11-3007429465ns5:LeaseholdImprovements2018-11-3007429465ns5:PlantMachinery2018-11-3007429465ns5:FurnitureFittings2018-11-3007429465ns5:ComputerEquipment2018-11-3007429465ns5:LeaseholdImprovements2018-12-012019-11-3007429465ns5:LeaseholdImprovements2019-11-3007429465ns5:PlantMachinery2019-11-3007429465ns5:FurnitureFittings2019-11-3007429465ns5:ComputerEquipment2019-11-3007429465ns5:LeaseholdImprovements2018-11-3007429465ns5:PlantMachinery2018-11-3007429465ns5:FurnitureFittings2018-11-3007429465ns5:ComputerEquipment2018-11-3007429465ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-11-3007429465ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-11-3007429465ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2019-11-3007429465ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2018-11-3007429465ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2019-11-3007429465ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2018-11-3007429465ns5:DeferredTaxation2018-11-3007429465ns5:DeferredTaxation2018-12-012019-11-3007429465ns5:DeferredTaxation2019-11-3007429465ns10:OrdinaryShareClass12019-11-3007429465ns5:RetainedEarningsAccumulatedLosses2018-11-3007429465ns5:RetainedEarningsAccumulatedLosses2018-12-012019-11-30
REGISTERED NUMBER: 07429465 (England and Wales)









Unaudited Financial Statements

for the Year Ended 30 November 2019

for

Prototype Electronics Ltd

Prototype Electronics Ltd (Registered number: 07429465)






Contents of the Financial Statements
for the Year Ended 30 November 2019




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Prototype Electronics Ltd

Company Information
for the Year Ended 30 November 2019







DIRECTORS: Mrs A Masterman
W P Masterman
D A Street
Miss S Jarrett





REGISTERED OFFICE: Unit 50B
The Enterprise Park
Piddlehinton
Dorchester
Dorset
DT2 7UA





REGISTERED NUMBER: 07429465 (England and Wales)





ACCOUNTANTS: Advoco
Chartered Certified Accountants
Chartered Tax Advisers
14a Albany Road
Weymouth
Dorset
DT4 9TH

Prototype Electronics Ltd (Registered number: 07429465)

Balance Sheet
30 November 2019

2019 2018
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 491,803 198,779

CURRENT ASSETS
Stocks 663,457 429,929
Debtors 5 757,770 610,748
Cash at bank and in hand 62,337 50,212
1,483,564 1,090,889
CREDITORS
Amounts falling due within one year 6 1,343,441 1,057,821
NET CURRENT ASSETS 140,123 33,068
TOTAL ASSETS LESS CURRENT
LIABILITIES

631,926

231,847

CREDITORS
Amounts falling due after more than one
year

7

(236,502

)

(79,151

)

PROVISIONS FOR LIABILITIES 8 (85,705 ) (35,283 )
NET ASSETS 309,719 117,413

CAPITAL AND RESERVES
Called up share capital 9 100 100
Retained earnings 10 309,619 117,313
SHAREHOLDERS' FUNDS 309,719 117,413

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

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

Prototype Electronics Ltd (Registered number: 07429465)

Balance Sheet - continued
30 November 2019


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 19 August 2020 and were
signed on its behalf by:




D A Street - Director



W P Masterman - Director


Prototype Electronics Ltd (Registered number: 07429465)

Notes to the Financial Statements
for the Year Ended 30 November 2019

1. STATUTORY INFORMATION

Prototype Electronics Ltd 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.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 15% on reducing balance
Fixtures and fittings - 15% on reducing balance
Computer equipment - 33% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and
slow moving items.

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.

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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 81 (2018 - 63 ) .

Prototype Electronics Ltd (Registered number: 07429465)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2019

4. TANGIBLE FIXED ASSETS
Improvements
to Fixtures
leasehold Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST
At 1 December 2018 - 242,335 23,489 12,184 278,008
Additions 30,000 283,995 14,581 2,116 330,692
At 30 November 2019 30,000 526,330 38,070 14,300 608,700
DEPRECIATION
At 1 December 2018 - 63,666 6,710 8,853 79,229
Charge for year - 31,824 4,714 1,130 37,668
At 30 November 2019 - 95,490 11,424 9,983 116,897
NET BOOK VALUE
At 30 November 2019 30,000 430,840 26,646 4,317 491,803
At 30 November 2018 - 178,669 16,779 3,331 198,779

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade debtors 734,038 610,513
Tax 22,050 -
Prepayments 1,682 235
757,770 610,748

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Bank loans and overdrafts 6,373 6,193
Other loan 129,403 37,277
Hire purchase contracts 88,411 -
Trade creditors 343,572 426,795
Aldermore 595,458 463,703
Social security and other taxes 23,407 14,462
VAT 26,040 11,152
Credit card 99,402 73,885
Directors' current accounts 24,448 22,259
Accrued expenses 6,927 2,095
1,343,441 1,057,821

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2019 2018
£    £   
Bank loans - 1-2 years 38,895 45,368
Other loan 11,018 33,783
Hire purchase contracts 186,589 -
236,502 79,151

8. PROVISIONS FOR LIABILITIES
2019 2018
£    £   
Deferred tax 85,705 35,283

Prototype Electronics Ltd (Registered number: 07429465)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2019

8. PROVISIONS FOR LIABILITIES - continued

Deferred
tax
£   
Balance at 1 December 2018 35,283
Charge to Income Statement during year 50,422
Balance at 30 November 2019 85,705

9. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2019 2018
value: £    £   
100 Ordinary £1 100 100

10. RESERVES
Retained
earnings
£   

At 1 December 2018 117,313
Profit for the year 332,306
Dividends (140,000 )
At 30 November 2019 309,619