RUSTLER_YACHTS_LIMITED - Accounts


Company Registration No. 03938066 (England and Wales)
RUSTLER YACHTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
PAGES FOR FILING WITH REGISTRAR
RUSTLER YACHTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
RUSTLER YACHTS LIMITED
BALANCE SHEET
AS AT
30 APRIL 2020
30 April 2020
- 1 -
30 Apr 2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
4
529,535
513,881
Tangible assets
5
484,791
527,466
1,014,326
1,041,347
Current assets
Stocks
6
36,225
151,739
Debtors
7
242,706
834,155
Cash at bank and in hand
247,443
89,069
526,374
1,074,963
Creditors: amounts falling due within one year
8
(1,087,906)
(1,112,922)
Net current liabilities
(561,532)
(37,959)
Total assets less current liabilities
452,794
1,003,388
Creditors: amounts falling due after more than one year
9
(572,743)
(823,624)
Provisions for liabilities
11
(66,155)
(67,406)
Net (liabilities)/assets
(186,104)
112,358
Capital and reserves
Called up share capital
60
60
Retained earnings
(186,164)
112,298
Total equity
(186,104)
112,358

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

For the financial year ended 30 April 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

RUSTLER YACHTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2020
30 April 2020
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 October 2020 and are signed on its behalf by:
N J Offord
Director
Company Registration No. 03938066
RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
- 3 -
1
Accounting policies
Company information

Rustler Yachts Limited is a private company limited by shares incorporated in England and Wales. The registered office is Maritime Buildings, Falmouth Road, Falmouth, Cornwall, TR10 8AD.

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 pound.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Notwithstanding the net current liabilities of £561,532 and net liabilities of £186,104, the financial statements have been prepared on a going concern basis as the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Specifically, related party balances are not required to be repaid until the company has sufficient available funds and the directors are working with lenders to restructure the repayment dates of certain loans.  In making their assessment the directors have also considered the impact of the ongoing COVID-19 pandemic.

1.3
Turnover

Turnover represents the total invoice value, excluding value added tax, of sales made during the year.

 

In respect of long-term contracts, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-term contracts is recognised by reference to the stage of completion.

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.

RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 4 -
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.

 

Development costs that are directly attributable to the design and prototypes of new yacht models are recognised as intangible assets when the following criteria are met:

 

  •     it is technically feasible to complete the yacht so that it will be available for use;

  •     management intends to complete the yacht and use or sell it;

  •     there is an ability to use or sell the yacht;

  •     it can be demonstrated how the yacht will generate probable future economic benefits;

  •     adequate technical, financial and other resources to complete the development and to use or sell the yacht are available; and

  •     the expenditure attributable to the yacht during its development can be reliably measured.

 

Other development expenditures that do not meet these criteria are recognised as an expense as incurred. Development costs previously recognised as an expense are not recognised as an asset in a subsequent period.

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

Development costs
10 years straight line
1.6
Tangible fixed assets

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

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

Plant and machinery
4 years straight line / 20 years straight line / 20 production units
Fixtures, fittings & equipment
25% reducing balance
Office equipment
4 years 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.

RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 5 -

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.

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 those overheads that have been incurred in bringing the stocks to their present location and condition.

1.9
Amounts recoverable on long term contracts

Where the outcome of a long term contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a long term contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

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.

RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 6 -
Basic financial assets

Basic financial assets, which include debtors 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.

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.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 7 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
Retirement benefits

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

1.14
Leases

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.

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

Related party exemption

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

2
Employees

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

30 Apr 2020
2019
Number
Number
Total
37
45
RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 8 -
3
Directors' remuneration
30 Apr 2020
2019
£
£
Remuneration paid to directors
87,163
34,857
4
Intangible fixed assets
Development costs
£
Cost
At 1 May 2019
613,230
Additions
31,168
At 30 April 2020
644,398
Amortisation and impairment
At 1 May 2019
99,349
Amortisation charged for the year
15,514
At 30 April 2020
114,863
Carrying amount
At 30 April 2020
529,535
At 30 April 2019
513,881
5
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Office equipment
Total
£
£
£
£
Cost
At 1 May 2019
1,037,301
53,664
22,815
1,113,780
Disposals
(12,597)
-
0
(8,384)
(20,981)
At 30 April 2020
1,024,704
53,664
14,431
1,092,799
Depreciation and impairment
At 1 May 2019
521,431
48,142
16,741
586,314
Depreciation charged in the year
37,808
1,380
2,500
41,688
Eliminated in respect of disposals
(11,610)
-
0
(8,384)
(19,994)
At 30 April 2020
547,629
49,522
10,857
608,008
Carrying amount
At 30 April 2020
477,075
4,142
3,574
484,791
At 30 April 2019
515,870
5,522
6,074
527,466
RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 9 -
6
Stocks
30 Apr 2020
2019
£
£
Raw materials and consumables
36,225
34,942
Finished goods and goods for resale
-
0
116,797
36,225
151,739
7
Debtors
30 Apr 2020
2019
Amounts falling due within one year:
£
£
Trade debtors
43,299
24,884
Other debtors
199,407
809,271
242,706
834,155
8
Creditors: amounts falling due within one year
30 Apr 2020
2019
£
£
Trade creditors
137,718
335,242
Taxation and social security
125,675
76,193
Payments received on account
152,919
437,482
Other creditors
671,594
264,005
1,087,906
1,112,922
9
Creditors: amounts falling due after more than one year
30 Apr 2020
2019
£
£
Other creditors
572,743
823,624
RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 10 -
10
Loans and overdrafts
30 Apr 2020
2019
£
£
Loans from group undertakings and related parties
578,202
368,162
Other loans
501,716
440,000
1,079,918
808,162
Payable within one year
519,745
9,071
Payable after one year
560,173
799,091

The company's bankers hold a fixed and floating charge over the assets and undertaking of the company.

 

Falmouth Maritime Limited holds a debenture over the assets and undertaking of the company.

 

Other loans are secured by a fixed charge over certain equipment including a negative pledge.

11
Provisions for liabilities
30 Apr 2020
2019
£
£
Deferred tax liability
12
66,155
67,406
12
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
30 Apr 2020
2019
Balances:
£
£
Accelerated capital allowances
91,814
90,365
Tax losses
(25,659)
(22,959)
66,155
67,406
30 Apr 2020
Movements in the year:
£
Liability at 1 May 2019
67,406
Credit to profit or loss
(1,251)
Liability at 30 April 2020
66,155
RUSTLER YACHTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 11 -
13
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:

30 Apr 2020
2019
£
£
Within one year
50,099
48,118
Between two and five years
98,073
135,000
148,172
183,118
14
Related party transactions
Transactions with related parties

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

Name of related party
Nature of relationship
Falmouth Boatyard Ltd
Associated company
S Groom
Wife of the director N J Offord
Description of
Income
Payments
transaction
30 Apr 2020
2019
30 Apr 2020
2019
£
£
£
£
Falmouth Boatyard Ltd
Rental income, management fees and cost recharges
144,246
99,904
-
-
S Groom
Loan interest at 10%
-
-
20,000
20,000
Balances with related parties
Amounts owed by
Amounts owed to
related parties
related parties
30 Apr 2020
2019
30 Apr 2020
2019
£
£
£
£
A Jones
-
-
-
4,440
Falmouth Boatyard Ltd
8,768
17,502
-
-
N J Offord
-
0
-
0
-
0
4,678
S Groom
-
0
-
0
200,000
200,000
15
Parent company

Falmouth Maritime Ltd is the ultimate parent.

2020-04-302019-05-01false23 October 2020CCH SoftwareCCH Accounts Production 2021.100Building, repairs and maintenance of ships and boats.
N J OffordA JonesN J Offord
039380662019-05-012020-04-30039380662020-04-3003938066core:DevelopmentCostsCapitalisedDevelopmentExpenditure2020-04-3003938066core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-04-30039380662018-05-012019-04-30039380662019-04-3003938066core:PlantMachinery2020-04-3003938066core:FurnitureFittings2020-04-3003938066core:ComputerEquipment2020-04-3003938066core:PlantMachinery2019-04-3003938066core:FurnitureFittings2019-04-3003938066core:ComputerEquipment2019-04-3003938066core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-3003938066core:CurrentFinancialInstrumentscore:WithinOneYear2019-04-3003938066core:CurrentFinancialInstruments2020-04-3003938066core:CurrentFinancialInstruments2019-04-3003938066core:Non-currentFinancialInstruments2020-04-3003938066core:Non-currentFinancialInstruments2019-04-3003938066core:ShareCapital2020-04-3003938066core:ShareCapital2019-04-3003938066core:RetainedEarningsAccumulatedLosses2020-04-3003938066core:RetainedEarningsAccumulatedLosses2019-04-3003938066bus:CompanySecretaryDirector12019-05-012020-04-3003938066core:IntangibleAssetsOtherThanGoodwill2019-05-012020-04-3003938066core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-05-012020-04-3003938066core:PlantMachinery2019-05-012020-04-3003938066core:FurnitureFittings2019-05-012020-04-3003938066core:ComputerEquipment2019-05-012020-04-3003938066core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-04-3003938066core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2019-05-012020-04-3003938066core:PlantMachinery2019-04-3003938066core:FurnitureFittings2019-04-3003938066core:ComputerEquipment2019-04-30039380662019-04-3003938066core:WithinOneYear2020-04-3003938066core:WithinOneYear2019-04-3003938066core:BetweenTwoFiveYears2020-04-3003938066core:BetweenTwoFiveYears2019-04-3003938066bus:PrivateLimitedCompanyLtd2019-05-012020-04-3003938066bus:SmallCompaniesRegimeForAccounts2019-05-012020-04-3003938066bus:FRS1022019-05-012020-04-3003938066bus:AuditExemptWithAccountantsReport2019-05-012020-04-3003938066bus:Director12019-05-012020-04-3003938066bus:Director22019-05-012020-04-3003938066bus:CompanySecretary12019-05-012020-04-3003938066bus:FullAccounts2019-05-012020-04-30xbrli:purexbrli:sharesiso4217:GBP