BUTE_FABRICS_LIMITED - Accounts


Company Registration No. SC062040 (Scotland)
BUTE FABRICS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
BUTE FABRICS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
BUTE FABRICS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
60,314
52,738
Tangible assets
4
1,413,583
467,510
1,473,897
520,248
Current assets
Stocks
1,399,797
1,315,409
Debtors
5
473,234
411,023
Cash at bank and in hand
330,426
141,525
2,203,457
1,867,957
Creditors: amounts falling due within one year
6
(536,302)
(354,632)
Net current assets
1,667,155
1,513,325
Total assets less current liabilities
3,141,052
2,033,573
Creditors: amounts falling due after more than one year
7
(3,415,656)
(1,436,014)
Net (liabilities)/assets
(274,604)
597,559
Capital and reserves
Called up share capital
3,310,000
3,310,000
Share premium account
353,686
353,686
Profit and loss reserves
(3,938,290)
(3,066,127)
Total equity
(274,604)
597,559

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 29 December 2020 and are signed on its behalf by:
J D Glen
Director
Company Registration No. SC062040
BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Bute Fabrics Limited is a private company limited by shares incorporated in Scotland. The registered office is 4 Barone Road, Rothesay, Isle of Bute, Scotland, PA20 0DP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The major part of the company's working capital requirements are provided by a loan from the Director who is also the majority Shareholder. The Director has noted his support and has indicated that this support will continue for the foreseeable future.

 

The Directors, having therefore considered the above continue to adopt the going concern basis in preparing the financial statements which assumes the company will continue in operation for the foreseeable future.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -
1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Branding & Website
10% and 20% straight line
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
Plant and Equipment
10% straight line
Motor vehicles
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 6 -
1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2019
2018
Number
Number
Total
54
49
3
Intangible fixed assets
Branding & Website
£
Cost
At 1 January 2019
78,397
Additions
24,398
At 31 December 2019
102,795
Amortisation and impairment
At 1 January 2019
25,659
Amortisation charged for the year
16,822
At 31 December 2019
42,481
Carrying amount
At 31 December 2019
60,314
At 31 December 2018
52,738
BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2019
7,537
1,761,116
1,768,653
Additions
78
993,435
993,513
At 31 December 2019
7,615
2,754,551
2,762,166
Depreciation and impairment
At 1 January 2019
2,790
1,298,353
1,301,143
Depreciation charged in the year
151
47,289
47,440
At 31 December 2019
2,941
1,345,642
1,348,583
Carrying amount
At 31 December 2019
4,674
1,408,909
1,413,583
At 31 December 2018
4,747
462,763
467,510
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
420,265
375,021
Other debtors
52,969
36,002
473,234
411,023
6
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans and overdrafts
1,830
14,152
Trade creditors
488,330
256,410
Taxation and social security
26,801
39,071
Other creditors
19,341
44,999
536,302
354,632

The bank is secured by a floating charge over the assets and undertakings of the company.

BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
7
Creditors: amounts falling due after more than one year
2019
2018
£
£
Other creditors
3,415,656
1,436,014

 

Included in Other Creditor is a loan from a director as detailed in Note 9.

8
Loans and overdrafts
2019
2018
£
£
Bank overdrafts
1,830
14,152
Payable within one year
1,830
14,152

 

9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Jacqueline McCarrell.
The auditor was SRG LLP.
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
267,163
295,314
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Other information
BUTE FABRICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
11
Related party transactions
(Continued)
- 9 -

The company rents premises from Cumbrae Properties (1963) Limited. The two companies have mutual shareholders. Rent of £20,000 (2018: £20,000) was paid during the year. There was an intercompany balance of £142,954 (2018: £142,954) due to Cumbrae Properties(1963) Limited as at 31 December 2019. Cumbrae Properties (1963) Limited will not seek repayment of the balance prior to 1 January 2021.

 

Sales totalling £9,286 (2018: £2,734) were made to related parties during the year. There were no amounts due from related parties at the year end (2018: £6,575).

 

Mount Stuart Trust provided services to Bute Fabrics Limited totalling £nil (2018: £502) and there was a balance of £nil (2018:£nil) outstanding at the year end.

 

A Director has provided loan funds to the company of £3,272,702 (2018: £1,293,060) which accrues interest at 1% per annum. The Director has undertaken not to seek repayment of the loan fund prior to 1 January 2021 or to the prejudice of other creditors.

 

 

 

2019-12-312019-01-01false29 December 2020CCH SoftwareCCH Accounts Production 2020.310No description of principal activityThis audit opinion is unqualifiedJohn BlackJ A BlackS H JenkinsE PlanckA Crichton-StuartJ D GlenJC ButeD A WoodhouseMr J A BlackSC0620402019-01-012019-12-31SC0620402019-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2018-12-31SC0620402018-01-012018-12-31SC0620402018-12-31SC062040core:LandBuildings2019-12-31SC062040core:OtherPropertyPlantEquipment2019-12-31SC062040core:LandBuildings2018-12-31SC062040core:OtherPropertyPlantEquipment2018-12-31SC062040core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-31SC062040core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-31SC062040core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-31SC062040core:Non-currentFinancialInstrumentscore:AfterOneYear2018-12-31SC062040core:CurrentFinancialInstruments2019-12-31SC062040core:CurrentFinancialInstruments2018-12-31SC062040core:ShareCapital2019-12-31SC062040core:ShareCapital2018-12-31SC062040core:SharePremium2019-12-31SC062040core:SharePremium2018-12-31SC062040core:RetainedEarningsAccumulatedLosses2019-12-31SC062040core:RetainedEarningsAccumulatedLosses2018-12-31SC062040bus:Director52019-01-012019-12-31SC062040core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-31SC062040core:PlantMachinery2019-01-012019-12-31SC062040core:MotorVehicles2019-01-012019-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2018-12-31SC062040core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-01-012019-12-31SC062040core:LandBuildings2018-12-31SC062040core:OtherPropertyPlantEquipment2018-12-31SC0620402018-12-31SC062040core:LandBuildings2019-01-012019-12-31SC062040core:OtherPropertyPlantEquipment2019-01-012019-12-31SC062040core:WithinOneYear2019-12-31SC062040core:WithinOneYear2018-12-31SC062040core:Non-currentFinancialInstruments2019-12-31SC062040core:Non-currentFinancialInstruments2018-12-31SC062040bus:PrivateLimitedCompanyLtd2019-01-012019-12-31SC062040bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-31SC062040bus:FRS1022019-01-012019-12-31SC062040bus:Audited2019-01-012019-12-31SC062040bus:Director12019-01-012019-12-31SC062040bus:Director22019-01-012019-12-31SC062040bus:Director32019-01-012019-12-31SC062040bus:Director42019-01-012019-12-31SC062040bus:Director62019-01-012019-12-31SC062040bus:Director72019-01-012019-12-31SC062040bus:Director82019-01-012019-12-31SC062040bus:CompanySecretary12019-01-012019-12-31SC062040bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP