Design Solution Projects Ltd - Period Ending 2021-04-30

Design Solution Projects Ltd - Period Ending 2021-04-30


Design Solution Projects Ltd 11920466 false 2020-05-01 2021-04-30 2021-04-30 The principal activity of the company is Retail of furniture, lighting and similar Digita Accounts Production Advanced 6.29.9459.0 Software true true 11920466 2020-05-01 2021-04-30 11920466 2021-04-30 11920466 core:CurrentFinancialInstruments 2021-04-30 11920466 core:CurrentFinancialInstruments core:WithinOneYear 2021-04-30 11920466 core:Non-currentFinancialInstruments core:AfterOneYear 2021-04-30 11920466 core:Goodwill 2021-04-30 11920466 core:OtherResidualIntangibleAssets 2021-04-30 11920466 core:MotorVehicles 2021-04-30 11920466 1 2021-04-30 11920466 bus:SmallEntities 2020-05-01 2021-04-30 11920466 bus:AuditExemptWithAccountantsReport 2020-05-01 2021-04-30 11920466 bus:FullAccounts 2020-05-01 2021-04-30 11920466 bus:SmallCompaniesRegimeForAccounts 2020-05-01 2021-04-30 11920466 bus:RegisteredOffice 2020-05-01 2021-04-30 11920466 bus:Director1 2020-05-01 2021-04-30 11920466 bus:Director2 2020-05-01 2021-04-30 11920466 bus:PrivateLimitedCompanyLtd 2020-05-01 2021-04-30 11920466 core:Goodwill 2020-05-01 2021-04-30 11920466 core:LicencesFranchises 2020-05-01 2021-04-30 11920466 core:OtherResidualIntangibleAssets 2020-05-01 2021-04-30 11920466 core:MotorVehicles 2020-05-01 2021-04-30 11920466 core:Vehicles 2020-05-01 2021-04-30 11920466 countries:AllCountries 2020-05-01 2021-04-30 11920466 1 2020-05-01 2021-04-30 11920466 2020-04-30 11920466 core:Goodwill 2020-04-30 11920466 core:OtherResidualIntangibleAssets 2020-04-30 11920466 core:MotorVehicles 2020-04-30 11920466 1 2020-04-30 11920466 2019-04-02 2020-04-30 11920466 2020-04-30 11920466 core:CurrentFinancialInstruments 2020-04-30 11920466 core:CurrentFinancialInstruments core:WithinOneYear 2020-04-30 11920466 core:Non-currentFinancialInstruments core:AfterOneYear 2020-04-30 11920466 core:Goodwill 2020-04-30 11920466 core:OtherResidualIntangibleAssets 2020-04-30 11920466 core:MotorVehicles 2020-04-30 iso4217:GBP xbrli:pure

Registration number: 11920466

Design Solution Projects Ltd

trading as Dream Doors Exeter

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2021

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 8

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Company Information

Directors

Mr B T McHugh

Mrs S J E McHugh

Registered office

1 Pavilion Square Cricketers Way
Westhoughton
Bolton
Lancashire
BL5 3AJ

Accountants

Ikara Business Solutions Limited
The Quadrant Unit 24
99 Parkway Avenue
Sheffield
S9 4WG

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

(Registration number: 11920466)
Balance Sheet as at 30 April 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

28,860

38,480

Tangible assets

5

5,867

7,823

 

34,727

46,303

Current assets

 

Stocks

6

17,049

19,872

Debtors

7

15,470

6,916

Cash at bank and in hand

 

68,279

2,655

 

100,798

29,443

Creditors: Amounts falling due within one year

8

(71,129)

(67,533)

Net current assets/(liabilities)

 

29,669

(38,090)

Total assets less current liabilities

 

64,396

8,213

Creditors: Amounts falling due after more than one year

8

(72,003)

(42,163)

Provisions for liabilities

(1,117)

(1,391)

Net liabilities

 

(8,724)

(35,341)

Capital and reserves

 

Called up share capital

2

2

Profit and loss account

(8,726)

(35,343)

Total equity

 

(8,724)

(35,341)

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

(Registration number: 11920466)
Balance Sheet as at 30 April 2021

For the financial year ending 30 April 2021 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 13 October 2021 and signed on its behalf by:
 

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

Mr B T McHugh
Director

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

Mrs S J E McHugh
Director

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2021

1

General information

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

The address of its registered office is:
1 Pavilion Square Cricketers Way
Westhoughton
Bolton
Lancashire
BL5 3AJ
United Kingdom

These financial statements were authorised for issue by the Board on 13 October 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

At the balance sheet date, the company's liabilities exceeded its assets. The company has received assurance from the shareholders that they will continue to give financial support to the company for twelve months from the date of signing these accounts.

On this basis, the directors consider it appropriate to prepare the accounts on a going concern basis. However, should the financial support mentioned above may not be forthcoming, the going concern basis used in preparing the company's accounts may be invalid and adjustments would have to be made to reduce the value of assets to their realisable amount and to provide for any further liabilities which might arise. The accounts do not include any adjustments to the company's assets or liabilities that might be necessary should this basis not continue to be appropriate.

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2021

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 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 statement of financial position 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

Motor vehicles

25% Reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2021

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Franchise fee

20% Straight line

Goodwill

20% Straight line

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 3 (2020 - 2).

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2021

4

Intangible assets

Goodwill
 £

Franchise fee
£

Total
£

Cost or valuation

At 1 May 2020

25,000

23,100

48,100

At 30 April 2021

25,000

23,100

48,100

Amortisation

At 1 May 2020

5,000

4,620

9,620

Amortisation charge

5,000

4,620

9,620

At 30 April 2021

10,000

9,240

19,240

Carrying amount

At 30 April 2021

15,000

13,860

28,860

At 30 April 2020

20,000

18,480

38,480

5

Tangible assets

Motor vehicles
 £

Total
£

Cost or valuation

At 1 May 2020

9,764

9,764

At 30 April 2021

9,764

9,764

Depreciation

At 1 May 2020

1,941

1,941

Charge for the year

1,956

1,956

At 30 April 2021

3,897

3,897

Carrying amount

At 30 April 2021

5,867

5,867

At 30 April 2020

7,823

7,823

6

Stocks

2021
£

2020
£

Work in progress

17,049

19,872

 

Design Solution Projects Ltd

trading as Dream Doors Exeter

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2021

7

Debtors

2021
£

2020
£

Prepayments

1,406

1,331

Other debtors

14,064

5,585

15,470

6,916

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

20,319

5,607

Trade creditors

 

6,504

6,481

Taxation and social security

 

8,991

4,184

Accruals and deferred income

 

35,098

40,745

Other creditors

 

217

10,516

 

71,129

67,533

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £20,319 (2020: £5,607)

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

72,003

42,163

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £72,003 (2020: £42,163)

9

Related party transactions

Transactions with directors

2021

At 1 May 2020
£

Advances to directors
£

Repayments by director
£

At 30 April 2021
£

Directors' loan owed to the company.

(10,516)

17,997

(1,133)

6,348