Original Joinery Solutions Ltd - Period Ending 2020-04-30

Original Joinery Solutions Ltd - Period Ending 2020-04-30


Original Joinery Solutions Ltd 10114026 false 2019-05-01 2020-04-30 2020-04-30 The principal activity of the company is that of Joinery Installation Digita Accounts Production Advanced 6.26.9041.0 true 10114026 2019-05-01 2020-04-30 10114026 2020-04-30 10114026 bus:OrdinaryShareClass1 2020-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2020-04-30 10114026 core:ShareCapital 2020-04-30 10114026 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-04-30 10114026 core:CurrentFinancialInstruments 2020-04-30 10114026 core:CurrentFinancialInstruments core:WithinOneYear 2020-04-30 10114026 core:Non-currentFinancialInstruments 2020-04-30 10114026 core:Non-currentFinancialInstruments core:AfterOneYear 2020-04-30 10114026 core:Goodwill 2020-04-30 10114026 core:MotorVehicles 2020-04-30 10114026 core:PlantMachinery 2020-04-30 10114026 bus:SmallEntities 2019-05-01 2020-04-30 10114026 bus:AuditExemptWithAccountantsReport 2019-05-01 2020-04-30 10114026 bus:FullAccounts 2019-05-01 2020-04-30 10114026 bus:SmallCompaniesRegimeForAccounts 2019-05-01 2020-04-30 10114026 bus:RegisteredOffice 2019-05-01 2020-04-30 10114026 bus:Director1 2019-05-01 2020-04-30 10114026 bus:Director2 2019-05-01 2020-04-30 10114026 bus:OrdinaryShareClass1 2019-05-01 2020-04-30 10114026 bus:PrivateLimitedCompanyLtd 2019-05-01 2020-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2019-05-01 2020-04-30 10114026 core:ShareCapital 2019-05-01 2020-04-30 10114026 core:Goodwill 2019-05-01 2020-04-30 10114026 core:MotorVehicles 2019-05-01 2020-04-30 10114026 core:PlantMachinery 2019-05-01 2020-04-30 10114026 core:Vehicles 2019-05-01 2020-04-30 10114026 countries:AllCountries 2019-05-01 2020-04-30 10114026 2019-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2019-04-30 10114026 core:ShareCapital 2019-04-30 10114026 core:Goodwill 2019-04-30 10114026 core:MotorVehicles 2019-04-30 10114026 core:PlantMachinery 2019-04-30 10114026 2018-05-01 2019-04-30 10114026 2019-04-30 10114026 bus:OrdinaryShareClass1 2019-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2019-04-30 10114026 core:ShareCapital 2019-04-30 10114026 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2019-04-30 10114026 core:CurrentFinancialInstruments 2019-04-30 10114026 core:CurrentFinancialInstruments core:WithinOneYear 2019-04-30 10114026 core:Non-currentFinancialInstruments 2019-04-30 10114026 core:Non-currentFinancialInstruments core:AfterOneYear 2019-04-30 10114026 core:Goodwill 2019-04-30 10114026 core:MotorVehicles 2019-04-30 10114026 core:PlantMachinery 2019-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2018-05-01 2019-04-30 10114026 core:ShareCapital 2018-05-01 2019-04-30 10114026 2018-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2018-04-30 10114026 core:ShareCapital 2018-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10114026

Original Joinery Solutions Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2020

 

Original Joinery Solutions Ltd

Contents

Company Information

1

Directors' Report

2

Profit and Loss Account

3

Statement of Comprehensive Income

4

Balance Sheet

5

Statement of Changes in Equity

6

Notes to the Unaudited Financial Statements

7 to 13

 

Original Joinery Solutions Ltd

Company Information

Directors

Mr Gary Challinor

Mrs Rachel Challinor

Registered office

Beech Hollow
New Road
Bignall End
Stoke-on-Trent
ST7 8QF

Accountants

Tax Solutions
3 The Fairway
Alsager
Stoke-on-Trent
ST7 2AZ

 

Original Joinery Solutions Ltd

Directors' Report for the Year Ended 30 April 2020

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

Directors of the company

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

Mr Gary Challinor

Mrs Rachel Challinor

Principal activity

The principal activity of the company is that of Joinery Installation

Small companies provision statement

This report has 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.

Approved by the Board on 30 September 2020 and signed on its behalf by:

.........................................
Mr Gary Challinor
Director

 

Original Joinery Solutions Ltd

Profit and Loss Account for the Year Ended 30 April 2020

Note

2020
£

2019
£

Turnover

 

120,783

83,069

Cost of sales

 

(34,188)

(27,461)

Gross profit

 

86,595

55,608

Distribution costs

 

(12,500)

(11,583)

Administrative expenses

 

(59,802)

(39,567)

Operating profit

 

14,293

4,458

Interest payable and similar expenses

 

(629)

(629)

Profit before tax

4

13,664

3,829

Tax on profit

 

(2,025)

(1,323)

Profit for the financial year

 

11,639

2,506

The above results were derived from continuing operations.

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

 

Original Joinery Solutions Ltd

Statement of Comprehensive Income for the Year Ended 30 April 2020

2020
£

2019
£

Profit for the year

11,639

2,506

Total comprehensive income for the year

11,639

2,506

 

Original Joinery Solutions Ltd

(Registration number: 10114026)
Balance Sheet as at 30 April 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

5

6,000

7,000

Tangible assets

6

10,778

6,770

 

16,778

13,770

Current assets

 

Debtors

7

6,944

8,589

Cash at bank and in hand

 

1,237

654

 

8,181

9,243

Creditors: Amounts falling due within one year

8

(1,888)

(1,513)

Net current assets

 

6,293

7,730

Total assets less current liabilities

 

23,071

21,500

Creditors: Amounts falling due after more than one year

8

(14,099)

(12,096)

Net assets

 

8,972

9,404

Capital and reserves

 

Called up share capital

9

1

1

Profit and loss account

8,971

9,403

Shareholders' funds

 

8,972

9,404

For the financial year ending 30 April 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 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.

Approved and authorised by the Board on 30 September 2020 and signed on its behalf by:
 

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

Mr Gary Challinor
Director

 

Original Joinery Solutions Ltd

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

Share capital
£

Profit and loss account
£

Total
£

At 1 May 2019

1

9,403

9,404

Profit for the year

-

11,639

11,639

Total comprehensive income

-

11,639

11,639

Dividends

-

(12,071)

(12,071)

At 30 April 2020

1

8,971

8,972

Share capital
£

Profit and loss account
£

Total
£

At 1 May 2018

1

6,897

6,898

Profit for the year

-

2,506

2,506

Total comprehensive income

-

2,506

2,506

At 30 April 2019

1

9,403

9,404

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 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:
Beech Hollow
New Road
Bignall End
Stoke-on-Trent
ST7 8QF

These financial statements were authorised for issue by the Board on 30 September 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 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.

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.

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 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

Motor Vehicles

25% Reducing Balance Method

Plant & Machinery

25% Reducing Balance Method

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

Straight Line 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.

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

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2020

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.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 directors) during the year, was 2 (2019 - 2).

4

Profit before tax

Arrived at after charging/(crediting)

2020
£

2019
£

Depreciation expense

3,592

2,257

Amortisation expense

1,000

1,000

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2020

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 May 2019

10,000

10,000

At 30 April 2020

10,000

10,000

Amortisation

At 1 May 2019

3,000

3,000

Amortisation charge

1,000

1,000

At 30 April 2020

4,000

4,000

Carrying amount

At 30 April 2020

6,000

6,000

At 30 April 2019

7,000

7,000

6

Tangible assets

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 May 2019

1,029

14,624

15,653

Additions

-

7,600

7,600

At 30 April 2020

1,029

22,224

23,253

Depreciation

At 1 May 2019

428

8,455

8,883

Charge for the year

150

3,442

3,592

At 30 April 2020

578

11,897

12,475

Carrying amount

At 30 April 2020

451

10,327

10,778

At 30 April 2019

601

6,169

6,770

7

Debtors

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2020

2020
£

2019
£

Trade debtors

2,193

2,108

Prepayments

4,751

6,481

6,944

8,589

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2020

8

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

10

-

78

Trade creditors

 

-

(128)

Taxation and social security

 

2,025

1,324

Accruals and deferred income

 

960

960

Other creditors

 

(1,097)

(721)

 

1,888

1,513

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

10

14,099

12,096

9

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary Share of £1 each

1

1

1

1

         

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Hire purchase contracts

4,099

7,414

Other borrowings

10,000

4,682

14,099

12,096

 

Original Joinery Solutions Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2020

2020
£

2019
£

Current loans and borrowings

Other borrowings

-

78

11

Dividends

   

2020

 

2019

   

£

 

£

Final dividend of £12,071 (2019 - £Nil) per ordinary share

 

12,071

 

-

         

12

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2020
£

2019
£

Remuneration

12,500

11,583