The Studio By Innovations Limited - Period Ending 2020-05-31

The Studio By Innovations Limited - Period Ending 2020-05-31


The Studio By Innovations Limited 04775285 false 2019-09-01 2020-05-31 2020-05-31 The principal activity of the company is the Design and Installation of Kitchens, Bedrooms & Studios. Digita Accounts Production Advanced 6.26.9041.0 true true 04775285 2019-09-01 2020-05-31 04775285 2020-05-31 04775285 bus:OrdinaryShareClass1 2020-05-31 04775285 bus:OrdinaryShareClass2 2020-05-31 04775285 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-05-31 04775285 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-05-31 04775285 core:CurrentFinancialInstruments 2020-05-31 04775285 core:CurrentFinancialInstruments core:WithinOneYear 2020-05-31 04775285 core:Non-currentFinancialInstruments 2020-05-31 04775285 core:Non-currentFinancialInstruments core:AfterOneYear 2020-05-31 04775285 core:Goodwill 2020-05-31 04775285 core:FurnitureFittingsToolsEquipment 2020-05-31 04775285 core:LandBuildings 2020-05-31 04775285 core:MotorVehicles 2020-05-31 04775285 core:OtherPropertyPlantEquipment 2020-05-31 04775285 1 2020-05-31 04775285 2 2020-05-31 04775285 bus:SmallEntities 2019-09-01 2020-05-31 04775285 bus:AuditExemptWithAccountantsReport 2019-09-01 2020-05-31 04775285 bus:FullAccounts 2019-09-01 2020-05-31 04775285 bus:SmallCompaniesRegimeForAccounts 2019-09-01 2020-05-31 04775285 bus:RegisteredOffice 2019-09-01 2020-05-31 04775285 bus:Director1 2019-09-01 2020-05-31 04775285 bus:OrdinaryShareClass1 2019-09-01 2020-05-31 04775285 bus:OrdinaryShareClass2 2019-09-01 2020-05-31 04775285 bus:PrivateLimitedCompanyLtd 2019-09-01 2020-05-31 04775285 core:RetainedEarningsAccumulatedLosses 2019-09-01 2020-05-31 04775285 core:RetainedEarningsAccumulatedLosses core:LandBuildings 2019-09-01 2020-05-31 04775285 core:RevaluationReserve 2019-09-01 2020-05-31 04775285 core:RevaluationReserve core:LandBuildings 2019-09-01 2020-05-31 04775285 core:Goodwill 2019-09-01 2020-05-31 04775285 core:ComputerEquipment 2019-09-01 2020-05-31 04775285 core:FurnitureFittings 2019-09-01 2020-05-31 04775285 core:FurnitureFittingsToolsEquipment 2019-09-01 2020-05-31 04775285 core:LandBuildings 2019-09-01 2020-05-31 04775285 core:MotorVehicles 2019-09-01 2020-05-31 04775285 core:OtherPropertyPlantEquipment 2019-09-01 2020-05-31 04775285 core:PlantMachinery 2019-09-01 2020-05-31 04775285 1 2019-09-01 2020-05-31 04775285 2 2019-09-01 2020-05-31 04775285 countries:AllCountries 2019-09-01 2020-05-31 04775285 2019-08-31 04775285 core:Goodwill 2019-08-31 04775285 core:FurnitureFittingsToolsEquipment 2019-08-31 04775285 core:LandBuildings 2019-08-31 04775285 core:MotorVehicles 2019-08-31 04775285 core:OtherPropertyPlantEquipment 2019-08-31 04775285 2018-09-01 2019-08-31 04775285 2019-08-31 04775285 bus:OrdinaryShareClass1 2019-08-31 04775285 bus:OrdinaryShareClass2 2019-08-31 04775285 core:HirePurchaseContracts core:CurrentFinancialInstruments 2019-08-31 04775285 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2019-08-31 04775285 core:CurrentFinancialInstruments 2019-08-31 04775285 core:CurrentFinancialInstruments core:WithinOneYear 2019-08-31 04775285 core:Non-currentFinancialInstruments 2019-08-31 04775285 core:Non-currentFinancialInstruments core:AfterOneYear 2019-08-31 04775285 core:Goodwill 2019-08-31 04775285 core:FurnitureFittingsToolsEquipment 2019-08-31 04775285 core:LandBuildings 2019-08-31 04775285 core:MotorVehicles 2019-08-31 04775285 core:OtherPropertyPlantEquipment 2019-08-31 04775285 1 2019-08-31 04775285 2 2019-08-31 04775285 core:RevaluationReserve core:LandBuildings 2018-09-01 2019-08-31 04775285 core:LandBuildings 2018-09-01 2019-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04775285

The Studio By Innovations Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 September 2019 to 31 May 2020

 

The Studio By Innovations Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

The Studio By Innovations Limited

Company Information

Director

Mr John Garry Cosgrove

Registered office

506 Werrington Road
Ash Bank
Stoke On Trent
Staffordshire
ST2 9DN

Accountants

Mill House Accountancy Limited
Chartered Accountants
Unit 2, The Keele Centre
Three Mile Lane
Keele
Newcastle-under-Lyme
Staffordshire
ST5 5HH

 

The Studio By Innovations Limited

(Registration number: 04775285)
Balance Sheet as at 31 May 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

3

30,093

34,312

Tangible assets

4

60,414

229,764

 

90,507

264,076

Current assets

 

Stocks

5

66,200

58,862

Debtors

6

481

744

Cash at bank and in hand

 

63,857

-

 

130,538

59,606

Creditors: Amounts falling due within one year

7

(166,803)

(364,763)

Net current liabilities

 

(36,265)

(305,157)

Total assets less current liabilities

 

54,242

(41,081)

Creditors: Amounts falling due after more than one year

7

(82,344)

(64,196)

Provisions for liabilities

(11,479)

(12,648)

Net liabilities

 

(39,581)

(117,925)

Capital and reserves

 

Called up share capital

8

2

2

Revaluation reserve

-

(86,618)

Profit and loss account

(39,583)

(31,309)

Shareholders' deficit

 

(39,581)

(117,925)

For the financial period ending 31 May 2020 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 period 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 28 August 2020
 

 

The Studio By Innovations Limited

(Registration number: 04775285)
Balance Sheet as at 31 May 2020

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

Mr John Garry Cosgrove
Director

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

1

General information

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

The address of its registered office is:
506 Werrington Road
Ash Bank
Stoke On Trent
Staffordshire
ST2 9DN

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.

Going concern

The financial statements have been prepared on a going concern basis. The Director considers the company as a going concern due to the major re-structure that took place in January 2020. This released the company from the bank debts and introduced interest free finance to carry the company forward. Post the pandemic lock down the company has returned to profitability. The Director has agreed to postpone part of his directors loan to support the company as a going concern.

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.

Tangible assets

Tangible assets are stated in the balance sheet 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.

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

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

Land & Buildings

2% on Cost

Plant & Machinery

33% Reducing Balance

Fixtures & Fittings

15% Reducing Balance

Motor Vehicles

25% Reducing Balance

Computer Equipment

33% Reducing Balance

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

to be fully written off by 2025.

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.

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.

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

3

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 September 2019

112,500

112,500

At 31 May 2020

112,500

112,500

Amortisation

At 1 September 2019

78,188

78,188

Amortisation charge

4,219

4,219

At 31 May 2020

82,407

82,407

Carrying amount

At 31 May 2020

30,093

30,093

At 31 August 2019

34,312

34,312

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Cost or valuation

At 1 September 2019

301,614

134,705

110,979

7,730

Additions

-

-

-

407

Disposals

(301,614)

-

-

-

At 31 May 2020

-

134,705

110,979

8,137

Depreciation

At 1 September 2019

141,614

84,946

93,230

5,474

Charge for the period

-

5,871

3,328

558

Eliminated on disposal

(54,996)

-

-

-

Impairment

(86,618)

-

-

-

At 31 May 2020

-

90,817

96,558

6,032

Carrying amount

At 31 May 2020

-

43,888

14,421

2,105

At 31 August 2019

160,000

49,759

17,749

2,256

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

Total
£

Cost or valuation

At 1 September 2019

555,028

Additions

407

Disposals

(301,614)

At 31 May 2020

253,821

Depreciation

At 1 September 2019

325,264

Charge for the period

9,757

Eliminated on disposal

(54,996)

Impairment

(86,618)

At 31 May 2020

193,407

Carrying amount

At 31 May 2020

60,414

At 31 August 2019

229,764

Included within the net book value of land and buildings above is £Nil (2019 - £160,000) in respect of freehold land and buildings.
 

5

Stocks

2020
£

2019
£

Production supplies

-

77

Work in progress

63,200

56,266

Other inventories

3,000

2,519

66,200

58,862

6

Debtors

2020
£

2019
£

Trade debtors

58

351

Prepayments

423

393

481

744

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

7

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Bank loans and overdrafts

10

4,507

128,142

Trade creditors

 

24,827

49,769

Taxation and social security

 

43,391

15,904

Accruals and deferred income

 

71,129

170,132

Other creditors

 

14,862

240

Directors current account

 

8,087

576

 

166,803

364,763

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

82,344

64,196

8

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary A of £1 each

1

1

1

1

Ordinary B of £1 each

1

1

1

1

 

2

2

2

2

9

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current period were as follows:

Revaluation reserve
£

Retained earnings
£

Total
£

Surplus/(deficit) on property, plant and equipment revaluation

-

(86,618)

(86,618)

Surplus/(deficit) on revaluation of other assets

86,618

-

86,618

86,618

(86,618)

-

 

The Studio By Innovations Limited

Notes to the Unaudited Financial Statements for the Period from 1 September 2019 to 31 May 2020

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Revaluation reserve
£

Total
£

Surplus/(deficit) on property, plant and equipment revaluation

(86,618)

(86,618)

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

50,000

58,449

Hire purchase contracts

2,344

5,747

Other borrowings

30,000

-

82,344

64,196

2020
£

2019
£

Current loans and borrowings

Bank borrowings

-

9,722

Bank overdrafts

-

114,087

Hire purchase contracts

4,507

4,333

4,507

128,142

Bank borrowings

Mortgage . The carrying amount at period end is £Nil (2019 - £68,172).

This loan was repaid in January 2020 and the security held over the land and buildings shown in the balance sheet namely 506, Werrington Road, Stoke on Trent Staffordshire ST2 9DN was released.

Overdraft . The carrying amount at period end is £Nil (2019 - £114,088).

A Debenture Deed is held over the assets of the company. The overdraft was fully repaid in January 2020.