Budget Cases Limited - Period Ending 2020-12-31

Budget Cases Limited - Period Ending 2020-12-31


Budget Cases Limited 05981665 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is Manufacture of wooden containers Digita Accounts Production Advanced 6.29.9459.0 true true 05981665 2020-01-01 2020-12-31 05981665 2020-12-31 05981665 bus:OrdinaryShareClass1 2020-12-31 05981665 bus:OrdinaryShareClass2 2020-12-31 05981665 bus:OrdinaryShareClass3 2020-12-31 05981665 bus:OrdinaryShareClass4 2020-12-31 05981665 bus:OrdinaryShareClass5 2020-12-31 05981665 core:CapitalRedemptionReserve 2020-12-31 05981665 core:RetainedEarningsAccumulatedLosses 2020-12-31 05981665 core:ShareCapital 2020-12-31 05981665 core:CurrentFinancialInstruments 2020-12-31 05981665 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 05981665 core:FurnitureFittingsToolsEquipment 2020-12-31 05981665 core:LandBuildings 2020-12-31 05981665 core:MotorVehicles 2020-12-31 05981665 core:OtherPropertyPlantEquipment 2020-12-31 05981665 bus:SmallEntities 2020-01-01 2020-12-31 05981665 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 05981665 bus:FullAccounts 2020-01-01 2020-12-31 05981665 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 05981665 bus:RegisteredOffice 2020-01-01 2020-12-31 05981665 bus:Director1 2020-01-01 2020-12-31 05981665 bus:Director2 2020-01-01 2020-12-31 05981665 bus:OrdinaryShareClass1 2020-01-01 2020-12-31 05981665 bus:OrdinaryShareClass2 2020-01-01 2020-12-31 05981665 bus:OrdinaryShareClass3 2020-01-01 2020-12-31 05981665 bus:OrdinaryShareClass4 2020-01-01 2020-12-31 05981665 bus:OrdinaryShareClass5 2020-01-01 2020-12-31 05981665 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 05981665 core:ComputerEquipment 2020-01-01 2020-12-31 05981665 core:FurnitureFittings 2020-01-01 2020-12-31 05981665 core:FurnitureFittingsToolsEquipment 2020-01-01 2020-12-31 05981665 core:LandBuildings 2020-01-01 2020-12-31 05981665 core:MotorVehicles 2020-01-01 2020-12-31 05981665 core:OtherPropertyPlantEquipment 2020-01-01 2020-12-31 05981665 core:PlantMachinery 2020-01-01 2020-12-31 05981665 countries:England 2020-01-01 2020-12-31 05981665 2019-12-31 05981665 core:FurnitureFittingsToolsEquipment 2019-12-31 05981665 core:LandBuildings 2019-12-31 05981665 core:MotorVehicles 2019-12-31 05981665 core:OtherPropertyPlantEquipment 2019-12-31 05981665 2019-01-01 2019-12-31 05981665 2019-12-31 05981665 bus:OrdinaryShareClass1 2019-12-31 05981665 bus:OrdinaryShareClass2 2019-12-31 05981665 bus:OrdinaryShareClass3 2019-12-31 05981665 bus:OrdinaryShareClass4 2019-12-31 05981665 bus:OrdinaryShareClass5 2019-12-31 05981665 core:CapitalRedemptionReserve 2019-12-31 05981665 core:RetainedEarningsAccumulatedLosses 2019-12-31 05981665 core:ShareCapital 2019-12-31 05981665 core:CurrentFinancialInstruments 2019-12-31 05981665 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 05981665 core:FurnitureFittingsToolsEquipment 2019-12-31 05981665 core:LandBuildings 2019-12-31 05981665 core:MotorVehicles 2019-12-31 05981665 core:OtherPropertyPlantEquipment 2019-12-31 05981665 bus:OrdinaryShareClass4 2019-01-01 2019-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05981665

Budget Cases Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2020

 

Budget Cases Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Budget Cases Limited

Company Information

Directors

Mr Andrew Thomas Earley

Mr Dean Bowden

Registered office

Suite 3
Waterside Business Centre
Canal Street
Leigh
Lancashire
WN7 4DB

Accountants

Harrison Salmon Associates
Chartered Accountants
Suite 3
Waterside Business Centre
Canal Street
Leigh
WN7 4DB

 

Budget Cases Limited

(Registration number: 05981665)
Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

4

75,713

70,024

Current assets

 

Stocks

5

42,000

25,000

Debtors

6

353,959

405,204

Cash at bank and in hand

 

433,586

322,767

 

829,545

752,971

Creditors: Amounts falling due within one year

7

(331,848)

(308,204)

Net current assets

 

497,697

444,767

Total assets less current liabilities

 

573,410

514,791

Provisions for liabilities

(14,386)

(13,304)

Net assets

 

559,024

501,487

Capital and reserves

 

Called up share capital

8

566

700

Capital redemption reserve

134

-

Profit and loss account

558,324

500,787

Shareholders' funds

 

559,024

501,487

For the financial year ending 31 December 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 23 September 2021 and signed on its behalf by:
 

 

Budget Cases Limited

(Registration number: 05981665)
Balance Sheet as at 31 December 2020

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

Mr Andrew Thomas Earley
Director

 

Budget Cases Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Suite 3
Waterside Business Centre
Canal Street
Leigh
Lancashire
WN7 4DB
United Kingdom

The principal place of business is:
Unit 7 Bold Industrial Estate
Neills Road
St Helens
Merseyside
WA9 4TU

These financial statements were authorised for issue by the Board on 23 September 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.

Going concern

Despite the impact of the Covid-19 pandemic during the year the directors are satisfied that the company has the financial strength to see them through the current crisis. They believe that the company's approach to mitigating their risks and customer base shelter them from much of the impact which provides a basis on which the directors consider it appropriate to prepare the financial statements on a going concern basis.

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.

 

Budget Cases Limited

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

Government grants

Government grants relating to the support provided fro the Covid-19 pandemic are recognised when there is reasonable assurance that the grant is receivable and are subsequently accounted for under the accrual model, on a systemic basis over the period in which the related costs are recognised.

Tax

The tax expense for the period comprises current and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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

Leasehold property improvements

Over the term of the lease

Plant and machinery

15% reducing balance

Fixtures and fittings

15% reducing balance

Motor Vehicles

25% reducing balance

Computer equipment

Straight line over 3 years

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.

 

Budget Cases Limited

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

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.

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.

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.

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.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Budget Cases Limited

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

Financial instruments

Classification
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors and loans from banks or other third parties.
 
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 19 (2019 - 24).

 

Budget Cases Limited

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

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2020

13,098

17,639

54,985

107,778

193,500

Additions

-

789

21,095

3,698

25,582

At 31 December 2020

13,098

18,428

76,080

111,476

219,082

Depreciation

At 1 January 2020

7,506

14,335

34,518

67,117

123,476

Charge for the year

1,310

1,539

10,390

6,654

19,893

At 31 December 2020

8,816

15,874

44,908

73,771

143,369

Carrying amount

At 31 December 2020

4,282

2,554

31,172

37,705

75,713

At 31 December 2019

5,592

3,304

20,467

40,661

70,024

Included within the net book value of land and buildings above is £4,282 (2019 - £5,592) in respect of short leasehold land and buildings.
 

 

Budget Cases Limited

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

5

Stocks

2020
£

2019
£

Other inventories

42,000

25,000

6

Debtors

2020
£

2019
£

Trade debtors

314,607

369,251

Prepayments

34,824

31,361

Other debtors

4,528

4,592

353,959

405,204

7

Creditors

Creditors: amounts falling due within one year

2020
£

2019
£

Due within one year

Trade creditors

201,738

120,668

Taxation and social security

77,097

132,519

Accruals and deferred income

12,767

14,797

Other creditors

40,246

40,220

331,848

308,204

 

Budget Cases Limited

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

8

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary £1 Shares of £1 each

266

266

300

266

Ordinary £1 B Shares of £1 each

100

100

100

100

Ordinary £1 C Shares of £1 each

100

100

100

100

Ordinary £1 E Shares of £1 each

100

100

100

100

Ordinary £1 D Shares of £0 (2019 - £1) each

-

-

100

100

 

566

566

700

666

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £138,060 (2019 - £184,890). At the balance sheet date, the company had total minimum lease payment commitments under non-cancellable operating leases as follows:

Less than 1 year £46,020 (2019: £46,020)
Within 2-5 years £92,040 (2019: £138,060)
In excess of 5 years £Nil (2019: £Nil)