Drakepine Limited - Period Ending 2020-03-31

Drakepine Limited - Period Ending 2020-03-31


Drakepine Limited 02305427 false 2019-04-01 2020-03-31 2020-03-31 The principal activity of the company is dealers in carpets and other floor coverings Digita Accounts Production Advanced 6.29.9459.0 true 02305427 2019-04-01 2020-03-31 02305427 2020-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2020-03-31 02305427 core:ShareCapital 2020-03-31 02305427 core:FinanceLeases core:CurrentFinancialInstruments 2020-03-31 02305427 core:CurrentFinancialInstruments 2020-03-31 02305427 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 02305427 core:FurnitureFittingsToolsEquipment 2020-03-31 02305427 core:LandBuildings 2020-03-31 02305427 core:MotorVehicles 2020-03-31 02305427 bus:SmallEntities 2019-04-01 2020-03-31 02305427 bus:AuditExemptWithAccountantsReport 2019-04-01 2020-03-31 02305427 bus:FullAccounts 2019-04-01 2020-03-31 02305427 bus:SmallCompaniesRegimeForAccounts 2019-04-01 2020-03-31 02305427 bus:RegisteredOffice 2019-04-01 2020-03-31 02305427 bus:Director1 2019-04-01 2020-03-31 02305427 bus:Director2 2019-04-01 2020-03-31 02305427 bus:PrivateLimitedCompanyLtd 2019-04-01 2020-03-31 02305427 bus:Agent1 2019-04-01 2020-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2019-04-01 2020-03-31 02305427 core:ShareCapital 2019-04-01 2020-03-31 02305427 core:ComputerEquipment 2019-04-01 2020-03-31 02305427 core:FurnitureFittingsToolsEquipment 2019-04-01 2020-03-31 02305427 core:LandBuildings 2019-04-01 2020-03-31 02305427 core:MotorVehicles 2019-04-01 2020-03-31 02305427 countries:AllCountries 2019-04-01 2020-03-31 02305427 2019-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2019-03-31 02305427 core:ShareCapital 2019-03-31 02305427 core:FurnitureFittingsToolsEquipment 2019-03-31 02305427 core:LandBuildings 2019-03-31 02305427 core:MotorVehicles 2019-03-31 02305427 2018-04-01 2019-03-31 02305427 2019-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2019-03-31 02305427 core:ShareCapital 2019-03-31 02305427 core:FinanceLeases core:CurrentFinancialInstruments 2019-03-31 02305427 core:CurrentFinancialInstruments 2019-03-31 02305427 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 02305427 core:FurnitureFittingsToolsEquipment 2019-03-31 02305427 core:LandBuildings 2019-03-31 02305427 core:MotorVehicles 2019-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2018-04-01 2019-03-31 02305427 core:ShareCapital 2018-04-01 2019-03-31 02305427 2018-03-31 02305427 core:RetainedEarningsAccumulatedLosses 2018-03-31 02305427 core:ShareCapital 2018-03-31 iso4217:GBP xbrli:pure

Registration number: 02305427

Drakepine Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2020

 

Drakepine Limited

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Profit and Loss Account

4

Balance Sheet

5

Statement of Changes in Equity

6

Notes to the Unaudited Financial Statements

7 to 12

 

Drakepine Limited

Company Information

Directors

T S Hooper

J A Phillips

Registered office

521-525 Pinner Road
North Harrow
Middlesex
HA2 6EH

Accountants

Tapdat Accountants Limited T/A AIMS
Certified Certified Accountants
Flat 25 Meadowgate
19 Corbins Lane
South Harrow
Middlesex
HA2 8ET

 

Drakepine Limited

Directors' Report for the Year Ended 31 March 2020

The directors present their report and the financial statements for the year ended 31 March 2020.

Directors of the company

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

T S Hooper

J A Phillips

Principal activity

The principal activity of the company is dealers in carpets and other floor coverings

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 1 May 2021 and signed on its behalf by:

.........................................
T S Hooper
Director

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Drakepine Limited
for the Year Ended 31 March 2020

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Drakepine Limited for the year ended 31 March 2020 as set out on pages 4 to 12 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at https://www.accaglobal.com/gb/en/member/standards/rules-and-standards/rulebook.html.

This report is made solely to the Board of Directors of Drakepine Limited, as a body, in accordance with the terms of our engagement letter dated 26 November 2018. Our work has been undertaken solely to prepare for your approval the accounts of Drakepine Limited and state those matters that we have agreed to state to the Board of Directors of Drakepine Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Drakepine Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Drakepine Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and loss of Drakepine Limited. You consider that Drakepine Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Drakepine Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Tapdat Accountants Limited T/A AIMS
Certified Certified Accountants
Flat 25 Meadowgate
19 Corbins Lane
South Harrow
Middlesex
HA2 8ET

3 May 2021

 

Drakepine Limited

Profit and Loss Account for the Year Ended 31 March 2020

Note

2020
£

2019
£

Turnover

 

1,524,261

1,561,868

Cost of sales

 

(1,048,750)

(1,102,481)

Gross profit

 

475,511

459,387

Administrative expenses

 

(476,784)

(479,743)

Operating loss

 

(1,273)

(20,356)

Interest payable and similar expenses

 

(98)

(406)

Loss before tax

4

(1,371)

(20,762)

Tax on loss

 

(2,371)

547

Loss for the financial year

 

(3,742)

(20,215)

The above results were derived from continuing operations.

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

 

Drakepine Limited

(Registration number: 02305427)
Balance Sheet as at 31 March 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

5

240,767

255,252

Current assets

 

Stocks

6

217,800

205,500

Debtors

7

175,873

220,367

Cash at bank and in hand

 

182,407

170,086

 

576,080

595,953

Creditors: Amounts falling due within one year

8

(529,469)

(548,085)

Net current assets

 

46,611

47,868

Net assets

 

287,378

303,120

Capital and reserves

 

Called up share capital

1,143

1,143

Profit and loss account

286,235

301,977

Shareholders' funds

 

287,378

303,120

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.

Approved and authorised by the Board on 1 May 2021 and signed on its behalf by:
 

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

T S Hooper
Director

 

Drakepine Limited

Statement of Changes in Equity for the Year Ended 31 March 2020

Share capital
£

Profit and loss account
£

Total
£

At 1 April 2019

1,143

301,977

303,120

Loss for the year

-

(3,742)

(3,742)

Total comprehensive income

-

(3,742)

(3,742)

Dividends

-

(12,000)

(12,000)

At 31 March 2020

1,143

286,235

287,378

Share capital
£

Profit and loss account
£

Total
£

At 1 April 2018

1,143

347,192

348,335

Loss for the year

-

(20,215)

(20,215)

Total comprehensive income

-

(20,215)

(20,215)

Dividends

-

(25,000)

(25,000)

At 31 March 2019

1,143

301,977

303,120

 

Drakepine 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.

The address of its registered office is:
521-525 Pinner Road
North Harrow
Middlesex
HA2 6EH
United Kingdom

These financial statements were authorised for issue by the Board on 1 May 2021.

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.

 

Drakepine Limited

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

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

Land and buildings

2% on cost

Fixtures, fittings and equipment

20% Reducing balance method

Motor vehicles

20% Reducing balance method

Computer equipment

33% Straight line method

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.

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.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Drakepine Limited

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

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

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.

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.

 

Drakepine Limited

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

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 9 (2019 - 9).

4

Loss before tax

Arrived at after charging/(crediting)

2020
£

2019
£

Depreciation expense

16,360

18,649

 

Drakepine Limited

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

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2019

205,288

67,121

179,096

451,505

Additions

-

1,875

-

1,875

At 31 March 2020

205,288

68,996

179,096

453,380

Depreciation

At 1 April 2019

8,212

49,550

138,491

196,253

Charge for the year

4,106

4,133

8,121

16,360

At 31 March 2020

12,318

53,683

146,612

212,613

Carrying amount

At 31 March 2020

192,970

15,313

32,484

240,767

At 31 March 2019

197,076

17,571

40,605

255,252

6

Stocks

2020
£

2019
£

Work in progress

217,800

205,500

7

Debtors

2020
£

2019
£

Trade debtors

99,277

151,298

Prepayments

9,973

1,899

Other debtors

66,623

67,170

175,873

220,367

8

Creditors

Creditors: amounts falling due within one year

 

Drakepine Limited

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

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

9

794

4,933

Trade creditors

 

150,255

139,140

Taxation and social security

 

25,466

35,978

Accruals and deferred income

 

74,331

74,331

Other creditors

 

278,623

293,703

 

529,469

548,085

9

Loans and borrowings

2020
£

2019
£

Current loans and borrowings

Bank borrowings

794

1,784

Finance lease liabilities

-

3,149

794

4,933

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2020
£

2019
£

Remuneration

53,520

53,520