R Silcock Limited - Period Ending 2020-03-31

R Silcock Limited - Period Ending 2020-03-31


R Silcock Limited 9283501 false 2019-04-01 2020-03-31 2020-03-31 The principal activity of the company is sports and work wear manufacture Digita Accounts Production Advanced 6.26.9041.0 true true 9283501 2019-04-01 2020-03-31 9283501 2020-03-31 9283501 core:RetainedEarningsAccumulatedLosses 2020-03-31 9283501 core:ShareCapital 2020-03-31 9283501 core:CurrentFinancialInstruments 2020-03-31 9283501 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 9283501 core:Non-currentFinancialInstruments 2020-03-31 9283501 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 9283501 core:OtherResidualIntangibleAssets 2020-03-31 9283501 core:MoreThanFiveYears 1 2020-03-31 9283501 core:FurnitureFittingsToolsEquipment 2020-03-31 9283501 core:OtherPropertyPlantEquipment 2020-03-31 9283501 1 2020-03-31 9283501 2 2020-03-31 9283501 bus:SmallEntities 2019-04-01 2020-03-31 9283501 bus:AuditExemptWithAccountantsReport 2019-04-01 2020-03-31 9283501 bus:FullAccounts 2019-04-01 2020-03-31 9283501 bus:SmallCompaniesRegimeForAccounts 2019-04-01 2020-03-31 9283501 bus:RegisteredOffice 2019-04-01 2020-03-31 9283501 bus:Director1 2019-04-01 2020-03-31 9283501 bus:Director2 2019-04-01 2020-03-31 9283501 bus:PrivateLimitedCompanyLtd 2019-04-01 2020-03-31 9283501 core:LicencesFranchises 2019-04-01 2020-03-31 9283501 core:OtherResidualIntangibleAssets 2019-04-01 2020-03-31 9283501 core:FurnitureFittingsToolsEquipment 2019-04-01 2020-03-31 9283501 core:OfficeEquipment 2019-04-01 2020-03-31 9283501 core:OtherPropertyPlantEquipment 2019-04-01 2020-03-31 9283501 core:PlantMachinery 2019-04-01 2020-03-31 9283501 1 2019-04-01 2020-03-31 9283501 2 2019-04-01 2020-03-31 9283501 countries:AllCountries 2019-04-01 2020-03-31 9283501 2019-03-31 9283501 core:OtherResidualIntangibleAssets 2019-03-31 9283501 core:FurnitureFittingsToolsEquipment 2019-03-31 9283501 core:OtherPropertyPlantEquipment 2019-03-31 9283501 2018-04-01 2019-03-31 9283501 2019-03-31 9283501 core:RetainedEarningsAccumulatedLosses 2019-03-31 9283501 core:ShareCapital 2019-03-31 9283501 core:CurrentFinancialInstruments 2019-03-31 9283501 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 9283501 core:Non-currentFinancialInstruments 2019-03-31 9283501 core:Non-currentFinancialInstruments core:AfterOneYear 2019-03-31 9283501 core:OtherResidualIntangibleAssets 2019-03-31 9283501 core:MoreThanFiveYears 1 2019-03-31 9283501 core:FurnitureFittingsToolsEquipment 2019-03-31 9283501 core:OtherPropertyPlantEquipment 2019-03-31 9283501 1 2019-03-31 9283501 2 2019-03-31 iso4217:GBP xbrli:pure

Registration number: 9283501

R Silcock Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2020

 

R Silcock Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

R Silcock Limited

Company Information

Directors

L Dean

C Dean

Registered office

51 St John Street
Ashbourne
Derbyshire
DE6 1GP

Accountants

Coates and Partners Limited
The Old Vicarage
51 St John Street
Ashbourne
Derbyshire
DE6 1GP

 

R Silcock Limited

(Registration number: 9283501)
Balance Sheet as at 31 March 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

6,444

3,889

Tangible assets

5

18,367

7,104

 

24,811

10,993

Current assets

 

Stocks

14,532

18,403

Debtors

6

56,195

48,995

Cash at bank and in hand

 

9,318

9,621

 

80,045

77,019

Creditors: Amounts falling due within one year

7

(39,877)

(35,551)

Net current assets

 

40,168

41,468

Total assets less current liabilities

 

64,979

52,461

Creditors: Amounts falling due after more than one year

7

(86,725)

(94,532)

Net liabilities

 

(21,746)

(42,071)

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

(21,846)

(42,171)

 

(21,746)

(42,071)

Total equity

 

(21,746)

(42,071)

For the financial year ending 31 March 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 and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland'.

These financial statements have been delivered to the Registrar of Companies 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 and directors' report has been taken.

 

R Silcock Limited

(Registration number: 9283501)
Balance Sheet as at 31 March 2020

Approved and authorised by the Board on 21 October 2020 and signed on its behalf by:
 

.........................................
L Dean
Director

.........................................
C Dean
Director

 
     
 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

1

General information

The company is a private company limited by share capital incorporated in England and Wales registration number: 9283501.

The address of its registered office is:
51 St John Street
Ashbourne
Derbyshire
DE6 1GP
England

These financial statements were authorised for issue by the Board on 21 October 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.

The presentation currency is £ sterling.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Revenue is recognised to the extent that the company obtains the right to consideration in exchange for its performance. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, VAT and other sales tax or duty.

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.

 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

Government grants

Government grants received are only recognised when there is reasonable assurance that the entity will comply with the conditions attached to them and the grants will be received. Government grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises as expenses the related costs for which the grants are intended to compensate.

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.

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

15% Reducing balance basis

Office Equipment

33% straight line basis

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

Licences and franchises

3 years straight line

Stocks

Stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated costs to completion and selling costs.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 12 (2019 - 11).

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

At 1 April 2019

4,000

4,000

Additions acquired separately

4,000

4,000

At 31 March 2020

8,000

8,000

Amortisation

At 1 April 2019

111

111

Amortisation charge

1,445

1,445

At 31 March 2020

1,556

1,556

Carrying amount

At 31 March 2020

6,444

6,444

At 31 March 2019

3,889

3,889

 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

5

Tangible assets

Furniture, fittings and equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2019

793

10,000

10,793

Additions

545

12,844

13,389

At 31 March 2020

1,338

22,844

24,182

Depreciation

At 1 April 2019

397

3,292

3,689

Charge for the year

410

1,716

2,126

At 31 March 2020

807

5,008

5,815

Carrying amount

At 31 March 2020

531

17,836

18,367

At 31 March 2019

396

6,708

7,104

6

Debtors

2020
£

2019
£

Trade debtors

52,431

47,858

Prepayments

2,126

853

Other debtors

1,638

284

56,195

48,995

 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

7

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

8

8,976

8,976

Trade creditors

 

14,275

13,271

Taxation and social security

 

2,573

3,241

Accruals and deferred income

 

4,000

-

Other creditors

 

10,053

10,063

 

39,877

35,551

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

8

33,758

42,882

Other creditors

 

52,967

51,650

 

86,725

94,532

2020
£

2019
£

Due after more than five years

After more than five years by instalments

2,782

7,669

-

-

 

R Silcock Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2020

8

Loans and borrowings

2020
£

2019
£

Current loans and borrowings

Bank borrowings

8,976

8,976

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

33,758

42,882

Bank borrowings

The Lloyds Bank loan is denominated in £ with a nominal interest rate of Base rate plus 3.7%, and the final instalment is due on 25 February 2025. The carrying amount at year end is £27,202 (2019 - £32,090).

Funding Circle loan is denominated in £ with a nominal interest rate of 6.90%%, and the final instalment is due on 5 December 2023. The carrying amount at year end is £15,532 (2019 - £19,768).

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £37,333 (2019 - £19,200).

10

Related party transactions

Other transactions with directors

The directors have granted an all moneys guarantee to the bank, related to the bank loan, to the value of £50,000, supported by a first legal charge over the freehold property of the directors main residence.