Equivet Limited - Period Ending 2019-12-31

Equivet Limited - Period Ending 2019-12-31


Equivet Limited 10505832 false 2019-01-01 2019-12-31 2019-12-31 The principal activity of the company is the provision of veterinary services. Digita Accounts Production Advanced 6.24.8820.0 Software true true 10505832 2019-01-01 2019-12-31 10505832 2019-12-31 10505832 core:AcceleratedTaxDepreciationDeferredTax 2019-12-31 10505832 core:RetainedEarningsAccumulatedLosses 2019-12-31 10505832 core:ShareCapital 2019-12-31 10505832 core:CurrentFinancialInstruments 2019-12-31 10505832 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 10505832 core:Non-currentFinancialInstruments 2019-12-31 10505832 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 10505832 core:Goodwill 2019-12-31 10505832 core:BetweenTwoFiveYears 2019-12-31 10505832 core:MoreThanFiveYears 2019-12-31 10505832 core:WithinOneYear 2019-12-31 10505832 core:FurnitureFittingsToolsEquipment 2019-12-31 10505832 core:MotorVehicles 2019-12-31 10505832 bus:SmallEntities 2019-01-01 2019-12-31 10505832 bus:AuditExemptWithAccountantsReport 2019-01-01 2019-12-31 10505832 bus:FullAccounts 2019-01-01 2019-12-31 10505832 bus:SmallCompaniesRegimeForAccounts 2019-01-01 2019-12-31 10505832 bus:RegisteredOffice 2019-01-01 2019-12-31 10505832 bus:Director1 2019-01-01 2019-12-31 10505832 bus:PrivateLimitedCompanyLtd 2019-01-01 2019-12-31 10505832 core:Goodwill 2019-01-01 2019-12-31 10505832 core:FurnitureFittings 2019-01-01 2019-12-31 10505832 core:FurnitureFittingsToolsEquipment 2019-01-01 2019-12-31 10505832 core:MotorVehicles 2019-01-01 2019-12-31 10505832 core:PlantMachinery 2019-01-01 2019-12-31 10505832 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2019-01-01 2019-12-31 10505832 countries:AllCountries 2019-01-01 2019-12-31 10505832 2018-12-31 10505832 core:Goodwill 2018-12-31 10505832 core:FurnitureFittingsToolsEquipment 2018-12-31 10505832 core:MotorVehicles 2018-12-31 10505832 2018-01-01 2018-12-31 10505832 2018-12-31 10505832 core:AcceleratedTaxDepreciationDeferredTax 2018-12-31 10505832 core:RetainedEarningsAccumulatedLosses 2018-12-31 10505832 core:ShareCapital 2018-12-31 10505832 core:CurrentFinancialInstruments 2018-12-31 10505832 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 10505832 core:Non-currentFinancialInstruments 2018-12-31 10505832 core:Non-currentFinancialInstruments core:AfterOneYear 2018-12-31 10505832 core:Goodwill 2018-12-31 10505832 core:BetweenTwoFiveYears 2018-12-31 10505832 core:MoreThanFiveYears 2018-12-31 10505832 core:WithinOneYear 2018-12-31 10505832 core:FurnitureFittingsToolsEquipment 2018-12-31 10505832 core:MotorVehicles 2018-12-31 iso4217:GBP xbrli:pure

Registration number: 10505832

Prepared for the registrar

Equivet Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2019

 

Equivet Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 11

 

Equivet Limited

Company Information

Director

E T Smyth

Registered office

Staverton Court
Staverton
Cheltenham
GL51 0UX

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Equivet Limited

(Registration number: 10505832)
Balance Sheet as at 31 December 2019

Note

2019
 £

2018
 £

Fixed assets

 

Intangible assets

4

70,770

80,880

Tangible assets

5

92,799

67,799

 

163,569

148,679

Current assets

 

Stocks

34,836

32,137

Debtors

6

51,286

69,814

Cash at bank and in hand

 

250,020

147,029

 

336,142

248,980

Creditors: Amounts falling due within one year

7

(125,977)

(174,915)

Net current assets

 

210,165

74,065

Total assets less current liabilities

 

373,734

222,744

Creditors: Amounts falling due after more than one year

7

-

(17,055)

Deferred tax liabilities

8

(29,095)

(11,106)

Net assets

 

344,639

194,583

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

344,539

194,483

Total equity

 

344,639

194,583

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.

 

Equivet Limited

(Registration number: 10505832)
Balance Sheet as at 31 December 2019

Approved and authorised by the director on 16 December 2020
 

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

E T Smyth
Director

 

Equivet Limited

Notes to the 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 and Wales.

The address of its registered office is:
Staverton Court
Staverton
Cheltenham
GL51 0UX
England

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's current forecasts and projections, together with the facilities available to the company, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements. This statement is made subject to all of the potential implications of the current COVID-19 outbreak on the company’s trade, employees, customers, suppliers and the wider economy, as these are difficult to evaluate. Actual results could therefore be significantly different from the current forecasts and projections.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

 

Equivet Limited

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

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 and after eliminating sales within the company.

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 the profit and loss account, except that a charge 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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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

Motor Vehicles

25% reducing balance

Plant and machinery

20% reducing balance

Fixture and fittings

15% reducing balance

Intangible assets

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.

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:

 

Equivet Limited

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

Asset class

Amortisation method and rate

Goodwill

10% straight line

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. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. 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 debtors.

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.

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 all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

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.

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.

 

Equivet Limited

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

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.

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.

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

 

 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was as follows:

2019
 No.

2018
 No.

Average number of employees

7

7

 

Equivet Limited

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

 

4

Intangible assets

Goodwill
 £

Cost

At 1 January 2019

101,100

At 31 December 2019

101,100

Amortisation

At 1 January 2019

20,220

Amortisation charge

10,110

At 31 December 2019

30,330

Carrying amount

At 31 December 2019

70,770

At 31 December 2018

80,880

 

Equivet Limited

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

 

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 January 2019

77,965

30,750

108,715

Additions

42,094

-

42,094

At 31 December 2019

120,059

30,750

150,809

Depreciation

At 1 January 2019

27,463

13,453

40,916

Charge for the year

12,770

4,324

17,094

At 31 December 2019

40,233

17,777

58,010

Carrying amount

At 31 December 2019

79,826

12,973

92,799

At 31 December 2018

50,502

17,297

67,799

 

6

Debtors

2019
 £

2018
 £

Trade debtors

44,011

59,707

Prepayments

7,275

10,107

 

51,286

69,814

 

Equivet Limited

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

 

7

Creditors

Creditors: amounts falling due within one year

Note

2019
 £

2018
 £

Due within one year

 

Loans and borrowings

9

9,254

56,818

Trade creditors

 

26,315

30,071

Social security and other taxes

 

76,375

74,092

Outstanding defined contribution pension costs

 

923

507

Other creditors

 

7,440

6,567

Accrued expenses

 

5,670

6,860

 

125,977

174,915

Due after one year

 

Loans and borrowings

9

-

17,055

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

9

-

17,055

 

8

Deferred tax

Deferred tax assets and liabilities

2019

Liability
£

Deferred tax

29,095

   

2018

Liability
£

Deferred tax

11,106

   
 

Equivet Limited

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

 

9

Loans and borrowings

2019
£

2018
£

Current loans and borrowings

Bank borrowings

-

15,823

Finance lease liabilities

-

587

Other borrowings

9,254

40,408

9,254

56,818

2019
£

2018
£

Non-current loans and borrowings

Bank borrowings

-

17,055

 

10

Financial commitments

Operating leases

The total of future minimum lease payments is as follows:

2019
 £

2018
 £

Not later than one year

9,628

9,628

Later than one year and not later than five years

36,960

36,960

Later than five years

9,240

18,480

55,828

65,068

The amount of non-cancellable operating lease payments recognised as an expense during the year was £9,639 (2018 - £13,896).

 

11

Related party transactions

Summary of transactions with key management

Key management personnel is considered to be the director of the company. At the year end the amount owed to the director was £9,254 (2018: £40,408). These amounts are included in other borrowings. There are no fixed repayment terms and no interest has been charged.