Alternative Element Ltd - Period Ending 2019-12-31

Alternative Element Ltd - Period Ending 2019-12-31


Alternative Element Ltd 05418938 false 2019-01-01 2019-12-31 2019-12-31 The principal activity of the company is continue to be that of scenic construction for conferences and live events. Digita Accounts Production Advanced 6.24.8820.0 Software true 05418938 2019-01-01 2019-12-31 05418938 2019-12-31 05418938 bus:OrdinaryShareClass1 2019-12-31 05418938 core:CurrentFinancialInstruments 2019-12-31 05418938 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 05418938 core:FurnitureFittingsToolsEquipment 2019-12-31 05418938 core:LandBuildings 2019-12-31 05418938 core:MotorVehicles 2019-12-31 05418938 core:OtherPropertyPlantEquipment 2019-12-31 05418938 bus:SmallEntities 2019-01-01 2019-12-31 05418938 bus:AuditExemptWithAccountantsReport 2019-01-01 2019-12-31 05418938 bus:FullAccounts 2019-01-01 2019-12-31 05418938 bus:SmallCompaniesRegimeForAccounts 2019-01-01 2019-12-31 05418938 bus:RegisteredOffice 2019-01-01 2019-12-31 05418938 bus:Director1 2019-01-01 2019-12-31 05418938 bus:OrdinaryShareClass1 2019-01-01 2019-12-31 05418938 bus:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 05418938 core:Goodwill 2019-01-01 2019-12-31 05418938 core:ComputerEquipment 2019-01-01 2019-12-31 05418938 core:FurnitureFittings 2019-01-01 2019-12-31 05418938 core:FurnitureFittingsToolsEquipment 2019-01-01 2019-12-31 05418938 core:LandBuildings 2019-01-01 2019-12-31 05418938 core:LeaseholdImprovements 2019-01-01 2019-12-31 05418938 core:MotorVehicles 2019-01-01 2019-12-31 05418938 core:OtherPropertyPlantEquipment 2019-01-01 2019-12-31 05418938 core:PlantMachinery 2019-01-01 2019-12-31 05418938 core:OtherRelatedParties 2019-01-01 2019-12-31 05418938 core:ParentEntities 2019-01-01 2019-12-31 05418938 countries:England 2019-01-01 2019-12-31 05418938 2018-12-31 05418938 core:FurnitureFittingsToolsEquipment 2018-12-31 05418938 core:LandBuildings 2018-12-31 05418938 core:MotorVehicles 2018-12-31 05418938 core:OtherPropertyPlantEquipment 2018-12-31 05418938 2018-01-01 2018-12-31 05418938 2018-12-31 05418938 bus:OrdinaryShareClass1 2018-12-31 05418938 core:CurrentFinancialInstruments 2018-12-31 05418938 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 05418938 core:FurnitureFittingsToolsEquipment 2018-12-31 05418938 core:LandBuildings 2018-12-31 05418938 core:MotorVehicles 2018-12-31 05418938 core:OtherPropertyPlantEquipment 2018-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05418938

Alternative Element Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2019

Thomas Alexander & Co Ltd
590 Green Lanes
Palmers Green
London
N13 5RY


 

 

Alternative Element Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Alternative Element Ltd

Company Information

Director

Alan Phillips

Registered office

590 Green Lanes
Palmers Green
London
N13 5RY

Accountants

Thomas Alexander & Co Ltd
590 Green Lanes
Palmers Green
London
N13 5RY

 

Alternative Element Ltd

(Registration number: 05418938)
Balance Sheet as at 31 December 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

197,790

226,219

Current assets

 

Stocks

5

4,639

4,224

Debtors

6

127,964

269,185

Cash at bank and in hand

 

79,102

23,609

 

211,705

297,018

Creditors: Amounts falling due within one year

7

(363,915)

(447,096)

Net current liabilities

 

(152,210)

(150,078)

Total assets less current liabilities

 

45,580

76,141

Provisions for liabilities

(30,037)

(34,282)

Net assets

 

15,543

41,859

Capital and reserves

 

Called up share capital

8

100

100

Profit and loss account

15,443

41,759

Total equity

 

15,543

41,859

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

Director's 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 director acknowledges his 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.

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 director on 1 June 2020
 

 

Alternative Element Ltd

(Registration number: 05418938)
Balance Sheet as at 31 December 2019

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

Alan Phillips
Director

 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
590 Green Lanes
Palmers Green
London
N13 5RY

The principal place of business is:
Unit 5
Centrus Business Park
Mead Lane
Hertford
Hertfordshire
SG13 7GX

These financial statements were authorised for issue by the director on 1 June 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.

 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

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.

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

20% Reducing balance method

Fixtures and fittings

20% Reducing balance method

Computer equipment

15% Reducing balance method

Short Leasehold

Over the term of lease

Amortisation

Asset class

Amortisation method and rate

Goodwill

Over 10 years

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.

 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2018 - 1).

 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Cost or valuation

At 1 January 2019

22,497

54,865

47,826

330,578

Additions

-

1,666

-

17,075

At 31 December 2019

22,497

56,531

47,826

347,653

Depreciation

At 1 January 2019

2,250

34,356

29,547

163,394

Charge for the year

2,250

3,361

4,570

36,989

At 31 December 2019

4,500

37,717

34,117

200,383

Carrying amount

At 31 December 2019

17,997

18,814

13,709

147,270

At 31 December 2018

20,247

20,509

18,279

167,184

Total
£

Cost or valuation

At 1 January 2019

455,766

Additions

18,741

At 31 December 2019

474,507

Depreciation

At 1 January 2019

229,547

Charge for the year

47,170

At 31 December 2019

276,717

Carrying amount

At 31 December 2019

197,790

At 31 December 2018

226,219

Included within the net book value of land and buildings above is £17,997 (2018 - £20,247) in respect of short leasehold land and buildings.
 

 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

5

Stocks

2019
£

2018
£

Other inventories

4,639

4,224

6

Debtors

2019
£

2018
£

Trade debtors

104,760

87,509

Prepayments

22,504

17,651

Other debtors

700

164,025

127,964

269,185

7

Creditors

Creditors: amounts falling due within one year

2019
£

2018
£

Due within one year

Trade creditors

54,046

140,320

Taxation and social security

31,784

60,912

Accruals and deferred income

4,000

4,000

Corporation tax liability

22,401

96,665

Amounts owed to group undertakings and undertakings in which the company has a participating interest

250,707

144,314

Director loan account

977

885

363,915

447,096

The amount due to the ultimate parent company is secured by a fixed and floating charge.

8

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         
 

Alternative Element Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2019

9

Dividends

   

2019

 

2018

   

£

 

£

Interim dividend of £1,000.00 (2018 - £5,300.00) per ordinary share

 

100,000

 

530,000

         

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments in respect of the lease on the company's trading premises. not included in the balance sheet is £1,030,000 (2018 - £1,150,000).

11

Related party transactions

Directors' remuneration

The director's remuneration for the year was as follows:

2019
£

2018
£

Remuneration

24,840

24,840

Summary of transactions with parent


Alternative Element (Holdings) Ltd
(Parent company)
At the balance sheet date the amount due to Alternative Element (Holdings) Ltd was £250,707 (2018: £144,314).

 

Summary of transactions with other related parties


Directors loan account
At the balance sheet date the amount due to A Phillips was £977 (2018 £885).