Drake A-V Video Limited - Accounts to registrar (filleted) - small 18.2

Drake A-V Video Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v22.1.4.3 00424013 Board of Directors 1.1.21 31.12.21 31.12.21 false true false false true false Ordinary shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure004240132020-12-31004240132021-12-31004240132021-01-012021-12-31004240132019-12-31004240132020-01-012020-12-31004240132020-12-3100424013ns16:EnglandWales2021-01-012021-12-3100424013ns15:PoundSterling2021-01-012021-12-3100424013ns11:Director12021-01-012021-12-3100424013ns11:PrivateLimitedCompanyLtd2021-01-012021-12-3100424013ns11:SmallEntities2021-01-012021-12-3100424013ns11:AuditExempt-NoAccountantsReport2021-01-012021-12-3100424013ns11:SmallCompaniesRegimeForDirectorsReport2021-01-012021-12-3100424013ns11:SmallCompaniesRegimeForAccounts2021-01-012021-12-3100424013ns11:FullAccounts2021-01-012021-12-3100424013ns11:OrdinaryShareClass12021-01-012021-12-3100424013ns11:Director22021-01-012021-12-3100424013ns11:RegisteredOffice2021-01-012021-12-3100424013ns6:CurrentFinancialInstruments2021-12-3100424013ns6:CurrentFinancialInstruments2020-12-3100424013ns6:Non-currentFinancialInstruments2021-12-3100424013ns6:Non-currentFinancialInstruments2020-12-3100424013ns6:ShareCapital2021-12-3100424013ns6:ShareCapital2020-12-3100424013ns6:RetainedEarningsAccumulatedLosses2021-12-3100424013ns6:RetainedEarningsAccumulatedLosses2020-12-3100424013ns6:ShortLeaseholdAssetsns6:LandBuildings2021-01-012021-12-3100424013ns6:PlantMachinery2021-01-012021-12-3100424013ns6:MotorVehicles2021-01-012021-12-3100424013ns6:ComputerEquipment2021-01-012021-12-3100424013ns6:ShortLeaseholdAssetsns6:LandBuildings2020-12-3100424013ns6:PlantMachinery2020-12-3100424013ns6:MotorVehicles2020-12-3100424013ns6:ComputerEquipment2020-12-3100424013ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3100424013ns6:PlantMachinery2021-12-3100424013ns6:MotorVehicles2021-12-3100424013ns6:ComputerEquipment2021-12-3100424013ns6:ShortLeaseholdAssetsns6:LandBuildings2020-12-3100424013ns6:PlantMachinery2020-12-3100424013ns6:MotorVehicles2020-12-3100424013ns6:ComputerEquipment2020-12-3100424013ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3100424013ns6:WithinOneYearns6:CurrentFinancialInstruments2020-12-3100424013ns6:AfterOneYearns6:Non-currentFinancialInstruments2021-12-3100424013ns6:AfterOneYearns6:Non-currentFinancialInstruments2020-12-3100424013ns6:Secured2021-12-3100424013ns6:Secured2020-12-3100424013ns11:OrdinaryShareClass12021-12-31
REGISTERED NUMBER: 00424013 (England and Wales)















Financial Statements for the Year Ended 31 December 2021

for

Drake A-V Video Limited

Drake A-V Video Limited (Registered number: 00424013)






Contents of the Financial Statements
for the Year Ended 31 December 2021




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Drake A-V Video Limited

Company Information
for the Year Ended 31 December 2021







DIRECTORS: Mrs H Y Stewart
Mrs H C Williams





REGISTERED OFFICE: St Fagans Road
Fairwater
Cardiff
CF5 3AE





REGISTERED NUMBER: 00424013 (England and Wales)





ACCOUNTANTS: Haines Watts Wolverhampton Limited
Keepers Lane
The Wergs
Wolverhampton
West Midlands
WV6 8UA

Drake A-V Video Limited (Registered number: 00424013)

Balance Sheet
31 December 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 17,076 20,482

CURRENT ASSETS
Stocks 178,162 170,039
Debtors 5 277,149 345,497
Cash at bank and in hand 20,274 22,719
475,585 538,255
CREDITORS
Amounts falling due within one year 6 97,889 123,049
NET CURRENT ASSETS 377,696 415,206
TOTAL ASSETS LESS CURRENT
LIABILITIES

394,772

435,688

CREDITORS
Amounts falling due after more than one
year

7

35,661

46,651
NET ASSETS 359,111 389,037

CAPITAL AND RESERVES
Called up share capital 9 91 91
Retained earnings 359,020 388,946
SHAREHOLDERS' FUNDS 359,111 389,037

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2021 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Drake A-V Video Limited (Registered number: 00424013)

Balance Sheet - continued
31 December 2021


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

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 15 August 2022 and were signed on its behalf by:





Mrs H C Williams - Director


Drake A-V Video Limited (Registered number: 00424013)

Notes to the Financial Statements
for the Year Ended 31 December 2021

1. STATUTORY INFORMATION

Drake A-V Video Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Turnover
The turnover shown in the profit and loss account is the amount receivable for the provision of goods and services falling within the Company's activities, net of Value Added Tax, rebates and trade discounts.

Turnover from the provision of goods and services are recognised in the accounting period in which the Company obtains the right to consideration in exchange for its performance and when the amounts to be recognised are fixed or determinable and collectability is reasonably assured.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Alterations to leasehold property - written off over 25 years
Plant and office equipment - 15% on reducing balance
Motor vehicles - 25% on reducing balance
Studio equipment - 15% on reducing balance

Government grants
Government grants receivable in relation to the Coronavirus Job Retention Scheme (CJRS) are recognised as income over the periods necessary to match them against the related costs which they are intended to compensate, on a systematic basis.

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

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Drake A-V Video Limited (Registered number: 00424013)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

2. ACCOUNTING POLICIES - continued

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date.Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken in to account in arriving at the operating profit.

Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either 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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 7 (2020 - 7 ) .

4. TANGIBLE FIXED ASSETS
Alterations
to Plant and
leasehold office Motor Studio
property equipment vehicles equipment Totals
£    £    £    £    £   
COST
At 1 January 2021
and 31 December 2021 24,905 177,574 19,240 138,170 359,889
DEPRECIATION
At 1 January 2021 24,905 170,969 15,908 127,625 339,407
Charge for year - 991 833 1,582 3,406
At 31 December 2021 24,905 171,960 16,741 129,207 342,813
NET BOOK VALUE
At 31 December 2021 - 5,614 2,499 8,963 17,076
At 31 December 2020 - 6,605 3,332 10,545 20,482

5. DEBTORS
2021 2020
£    £   
Amounts falling due within one year:
Trade debtors 14,498 47,079
Amounts owed by group undertakings 246,794 281,548
Other debtors 11,907 12,920
273,199 341,547

Amounts falling due after more than one year:
Other debtors 3,950 3,950

Aggregate amounts 277,149 345,497

Drake A-V Video Limited (Registered number: 00424013)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2021

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Bank loans and overdrafts 10,990 6,526
Trade creditors 53,163 81,030
Taxation and social security 20,731 32,009
Other creditors 13,005 3,484
97,889 123,049

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2021 2020
£    £   
Bank loans 35,661 46,651

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal - 4,193

8. SECURED DEBTS

The following secured debts are included within creditors:

2021 2020
£    £   
Bank loans 46,651 53,177

9. CALLED UP SHARE CAPITAL


Allotted, issued and fully paid:
Number: Class: Nominal 2021 2020
value: £    £   
91 Ordinary shares 1 91 91