AMESPLAN_LIMITED - Accounts


Company Registration No. 08427781 (England and Wales)
AMESPLAN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
PAGES FOR FILING WITH REGISTRAR
AMESPLAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
AMESPLAN LIMITED
BALANCE SHEET
AS AT
30 APRIL 2021
30 April 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
5
605,980
645,275
Tangible assets
6
112,476
157,189
Investment properties
7
850,000
850,000
Investments
8
100
100
1,568,556
1,652,564
Current assets
Stocks
278,671
292,486
Debtors
10
617,454
169,857
Cash at bank and in hand
46,816
12,032
942,941
474,375
Creditors: amounts falling due within one year
11
(856,794)
(526,218)
Net current assets/(liabilities)
86,147
(51,843)
Total assets less current liabilities
1,654,703
1,600,721
Creditors: amounts falling due after more than one year
12
(561,424)
(590,236)
Provisions for liabilities
14
(43,780)
(43,780)
Net assets
1,049,499
966,705
Capital and reserves
Called up share capital
3
3
Profit and loss reserves
1,049,496
966,702
Total equity
1,049,499
966,705

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 April 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.

AMESPLAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2021
30 April 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 April 2022 and are signed on its behalf by:
Mr V Patel
Director
Company Registration No. 08427781
AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
- 3 -
1
Accounting policies
Company information

Amesplan Limited is a private company limited by shares incorporated in England and Wales. The registered office is .

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 are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

1.4
Intangible fixed assets - 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:

 

Goodwill - 5% - 10% per annum straight line basis

 

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Land and buildings Leasehold
Over the term of the lease
Plant and machinery
25% Reducing balance basis
Fixtures, fittings & equipment
25% Reducing balance basis
Motor vehicles
25% Reducint balance basis
AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies
(Continued)
- 4 -
1.6
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

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

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.

AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 5 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 12 (2020 - 12).

2021
2020
Number
Number
Total
12
12
4
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
20,144
24,913
5
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2020 and 30 April 2021
786,000
Amortisation and impairment
At 1 May 2020
140,725
Amortisation charged for the year
39,295
At 30 April 2021
180,020
Carrying amount
At 30 April 2021
605,980
At 30 April 2020
645,275
AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 6 -
6
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2020
110,721
-
0
51,204
59,938
221,863
Additions
14,993
56,136
932
-
0
72,061
Disposals
(88,748)
-
0
-
0
-
0
(88,748)
At 30 April 2021
36,966
56,136
52,136
59,938
205,176
Depreciation and impairment
At 1 May 2020
-
0
-
0
25,696
38,978
64,674
Depreciation charged in the year
2,142
14,034
6,610
5,240
28,026
At 30 April 2021
2,142
14,034
32,306
44,218
92,700
Carrying amount
At 30 April 2021
34,824
42,102
19,830
15,720
112,476
At 30 April 2020
110,721
-
0
25,508
20,960
157,189
7
Investment property
2021
£
Fair value
At 1 May 2020 and 30 April 2021
850,000

Investment property is valued at it's estimated open market value by the directors.

8
Fixed asset investments
2021
2020
£
£
Investments
100
100

 

 

AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
8
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in group undertakings
Loans to group undertakings
Total
£
£
£
At 1 May 2020 & 30 April 2021
100
-
100
Carrying amount
At 30 April 2021
100
-
100
At 30 April 2020
100
-
100
9
Subsidiaries

Details of the company's subsidiaries at 31 October 2020 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
DDP Auto Limited
United Kingdom
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
DDP Auto Limited
100
10
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
91,323
96,801
Other debtors and prepayments
526,131
73,056
617,454
169,857
AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 8 -
11
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
269,974
131,984
Trade creditors
368,585
229,833
Amounts owed to group undertakings
50,100
100
Corporation tax
20,132
24,913
Other taxation and social security
9,664
27,803
Other creditors
138,339
111,585
856,794
526,218
12
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
317,851
310,663
Other creditors
243,573
279,573
561,424
590,236
13
Loans and overdrafts
2021
2020
£
£
Bank loans
360,193
352,534
Bank overdrafts
227,632
90,113
587,825
442,647
Payable within one year
269,974
131,984
Payable after one year
317,851
310,663

The long-term loans are secured by fixed and floating charges over the assets of the company.

14
Provisions for liabilities
2021
2020
£
£
Deferred tax liabilities
43,780
43,780
AMESPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 9 -
15
Related party transactions

During the year the company entered into the following transactions with related parties:

 

At the year end date the company owed £50,100 (2020 - £100) to DDP Auto Limited. No interest is payable on the loan.

 

At the year end date, an amount of £450,000 was owed by Culross Mayfair Limited, a company connected to Mr V Patel, a director of the company. No interest is payable on the loan.

2021-04-302020-05-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityPriyam PatelKamal PatelV Patel084277812020-05-012021-04-30084277812021-04-30084277812020-04-3008427781core:NetGoodwill2021-04-3008427781core:NetGoodwill2020-04-3008427781core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-3008427781core:PlantMachinery2021-04-3008427781core:FurnitureFittings2021-04-3008427781core:MotorVehicles2021-04-3008427781core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-3008427781core:PlantMachinery2020-04-3008427781core:FurnitureFittings2020-04-3008427781core:MotorVehicles2020-04-3008427781core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3008427781core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-3008427781core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-3008427781core:Non-currentFinancialInstrumentscore:AfterOneYear2020-04-3008427781core:CurrentFinancialInstruments2021-04-3008427781core:CurrentFinancialInstruments2020-04-3008427781core:ShareCapital2021-04-3008427781core:ShareCapital2020-04-3008427781core:RetainedEarningsAccumulatedLosses2021-04-3008427781core:RetainedEarningsAccumulatedLosses2020-04-3008427781bus:Director52020-05-012021-04-3008427781core:Goodwill2020-05-012021-04-3008427781core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-05-012021-04-3008427781core:PlantMachinery2020-05-012021-04-3008427781core:FurnitureFittings2020-05-012021-04-3008427781core:MotorVehicles2020-05-012021-04-30084277812019-05-012020-04-3008427781core:UKTax2020-05-012021-04-3008427781core:UKTax2019-05-012020-04-3008427781core:NetGoodwill2020-04-3008427781core:NetGoodwill2020-05-012021-04-3008427781core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-3008427781core:PlantMachinery2020-04-3008427781core:FurnitureFittings2020-04-3008427781core:MotorVehicles2020-04-30084277812020-04-3008427781core:Subsidiary12020-05-012021-04-3008427781core:Subsidiary112020-05-012021-04-3008427781core:Subsidiary12021-04-3008427781core:Non-currentFinancialInstruments2021-04-3008427781core:Non-currentFinancialInstruments2020-04-3008427781bus:PrivateLimitedCompanyLtd2020-05-012021-04-3008427781bus:SmallCompaniesRegimeForAccounts2020-05-012021-04-3008427781bus:FRS1022020-05-012021-04-3008427781bus:AuditExempt-NoAccountantsReport2020-05-012021-04-3008427781bus:Director12020-05-012021-04-3008427781bus:Director22020-05-012021-04-3008427781bus:Director32020-05-012021-04-3008427781bus:FullAccounts2020-05-012021-04-30xbrli:purexbrli:sharesiso4217:GBP