DISPLAY_WIZARD_LTD - Accounts


Company Registration No. 05054229 (England and Wales)
DISPLAY WIZARD LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 SEPTEMBER 2021
30 September 2021
PAGES FOR FILING WITH REGISTRAR
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
DISPLAY WIZARD LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
DISPLAY WIZARD LTD
BALANCE SHEET
AS AT
30 SEPTEMBER 2021
30 September 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
5
16,298
60,143
Tangible assets
6
266,030
347,326
282,328
407,469
Current assets
Stocks
135,209
111,818
Debtors
7
453,331
332,303
Cash at bank and in hand
403,754
129,355
992,294
573,476
Creditors: amounts falling due within one year
8
(843,233)
(706,181)
Net current assets/(liabilities)
149,061
(132,705)
Total assets less current liabilities
431,389
274,764
Creditors: amounts falling due after more than one year
9
(370,708)
(241,744)
Provisions for liabilities
(59,475)
(55,048)
Net assets/(liabilities)
1,206
(22,028)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,106
(22,128)
Total equity
1,206
(22,028)

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 September 2021 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 members have 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.

DISPLAY WIZARD LTD
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2021
30 September 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 28 June 2022 and are signed on its behalf by:
Mr D A Beary
Mr P Symonds
Director
Director
Company Registration No. 05054229
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 3 -
1
Accounting policies
Company information

Display Wizard Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 15 & 16, Creamery Industrial Estate, Kenlis Road, Barnacre, Garstang, Lancashire, PR3 1GD.

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

1.2
Going concern

The company meets its day to day working capital requirements through the bank facilities currently agreed and the directors consider that the company will continue to operate within these facilities.

 

On this basis, the directors consider it appropriate to prepare the financial statements on the going concern basis.

1.3
Turnover

Turnover represents the net invoiced sales of goods and the supply of services, excluding value added tax.

 

Invoiced sales not despatched are recorded in deferred income on the balance sheet,

1.4
Intangible fixed assets other than goodwill

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:

Computer software
over 3 years on cost
Trade mark
over 4 years on cost
Website
over 3 years on cost
1.5
Tangible fixed assets

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:

Improvements to property
over 15 years on cost
Plant and equipment
15% on reducing balance
Fixtures and fittings
15% on reducing balance
Computer equipment
25% on cost
Motor vehicles
25% on cost
1.6
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.7
Taxation

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

DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 4 -
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.

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.

1.8
Retirement benefits

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

1.9
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.

1.10
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.

DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 5 -
2
Employees

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

2021
2020
Number
Number
Total
11
23
3
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
28,775
11,010
Deferred tax
Origination and reversal of timing differences
4,427
(5,201)
Total tax charge
33,202
5,809
4
Dividends
2021
2020
£
£
Interim paid
40,000
150,000
5
Intangible fixed assets
Computer software
Trade mark
Website
Total
£
£
£
£
Cost
At 1 October 2020 and 30 September 2021
82,762
1,640
66,206
150,608
Amortisation and impairment
At 1 October 2020
53,846
1,640
34,979
90,465
Amortisation charged for the year
25,748
-
0
18,097
43,845
At 30 September 2021
79,594
1,640
53,076
134,310
Carrying amount
At 30 September 2021
3,168
-
0
13,130
16,298
At 30 September 2020
28,916
-
0
31,227
60,143
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 6 -
6
Tangible fixed assets
Improvements to property
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 October 2020
63,499
394,203
34,765
95,566
133,655
721,688
Additions
-
0
-
0
-
0
782
-
0
782
Disposals
-
0
-
0
-
0
-
0
(90,370)
(90,370)
At 30 September 2021
63,499
394,203
34,765
96,348
43,285
632,100
Depreciation and impairment
At 1 October 2020
29,600
154,979
17,919
83,491
88,373
374,362
Depreciation charged in the year
9,526
27,211
2,529
7,818
4,573
51,657
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(59,949)
(59,949)
At 30 September 2021
39,126
182,190
20,448
91,309
32,997
366,070
Carrying amount
At 30 September 2021
24,373
212,013
14,317
5,039
10,288
266,030
At 30 September 2020
33,899
239,224
16,846
12,075
45,282
347,326
7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
79,320
16,354
Other debtors
374,011
315,949
453,331
332,303
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
28,083
7,500
Trade creditors
363,972
223,196
Taxation and social security
157,071
114,862
Other creditors
294,107
360,623
843,233
706,181
DISPLAY WIZARD LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 7 -
9
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
119,619
142,500
Other creditors
251,089
99,244
370,708
241,744
10
Secured debt

The following secured debts are included within creditors:                             

                            

                                 2021         2020

                                 £         £

Bank loans                             147,702     150,000

Hire purchase contracts and finance leases                 115,291     200,395

                         ________ ________

                             262,993     350,395

_______ ________

Bank loans are secured by a government back guarantee.

 

Hire purchase contracts and finances leases are secured on the assets to which they relate.

 

 

11
Operating lease commitments
Lessee

At the reporting date, the company had no operating lease commitments (2020 - £4,268).

12
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Loan to Mr D Beary
-
125,707
40,317
(20,000)
146,024
Loan to Mrs S Hiscutt
-
84,161
38,679
(20,000)
102,840
209,868
78,996
(40,000)
248,864
2021-09-302020-10-01false28 June 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr Diarmuid Anthony BearyMrs Sally Ann HiscuttMr Kieran QuiggMr Peter SymondsMrs S A Hiscutt050542292020-10-012021-09-30050542292021-09-30050542292020-09-3005054229core:ComputerSoftware2021-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2021-09-3005054229core:ComputerSoftware2020-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2020-09-3005054229core:LeaseholdImprovements2021-09-3005054229core:PlantMachinery2021-09-3005054229core:FurnitureFittings2021-09-3005054229core:ComputerEquipment2021-09-3005054229core:MotorVehicles2021-09-3005054229core:LeaseholdImprovements2020-09-3005054229core:PlantMachinery2020-09-3005054229core:FurnitureFittings2020-09-3005054229core:ComputerEquipment2020-09-3005054229core:MotorVehicles2020-09-3005054229core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3005054229core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-3005054229core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3005054229core:Non-currentFinancialInstrumentscore:AfterOneYear2020-09-3005054229core:CurrentFinancialInstruments2021-09-3005054229core:CurrentFinancialInstruments2020-09-3005054229core:Non-currentFinancialInstruments2021-09-3005054229core:Non-currentFinancialInstruments2020-09-3005054229core:ShareCapital2021-09-3005054229core:ShareCapital2020-09-3005054229core:RetainedEarningsAccumulatedLosses2021-09-3005054229core:RetainedEarningsAccumulatedLosses2020-09-3005054229bus:Director12020-10-012021-09-3005054229bus:Director32020-10-012021-09-3005054229core:ComputerSoftware2020-10-012021-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-10-012021-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2020-10-012021-09-3005054229core:LeaseholdImprovements2020-10-012021-09-3005054229core:PlantMachinery2020-10-012021-09-3005054229core:FurnitureFittings2020-10-012021-09-3005054229core:ComputerEquipment2020-10-012021-09-3005054229core:MotorVehicles2020-10-012021-09-30050542292019-10-012020-09-3005054229core:UKTax2020-10-012021-09-3005054229core:UKTax2019-10-012020-09-3005054229core:ComputerSoftware2020-09-3005054229core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-09-3005054229core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2020-09-30050542292020-09-3005054229core:LeaseholdImprovements2020-09-3005054229core:PlantMachinery2020-09-3005054229core:FurnitureFittings2020-09-3005054229core:ComputerEquipment2020-09-3005054229core:MotorVehicles2020-09-3005054229core:WithinOneYear2021-09-3005054229core:WithinOneYear2020-09-3005054229bus:PrivateLimitedCompanyLtd2020-10-012021-09-3005054229bus:SmallCompaniesRegimeForAccounts2020-10-012021-09-3005054229bus:FRS1022020-10-012021-09-3005054229bus:AuditExemptWithAccountantsReport2020-10-012021-09-3005054229bus:Director22020-10-012021-09-3005054229bus:Director42020-10-012021-09-3005054229bus:CompanySecretary12020-10-012021-09-3005054229bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP