Abbreviated Company Accounts - PHANTOM LTD.

Abbreviated Company Accounts - PHANTOM LTD.


Registered Number 04375260

PHANTOM LTD.

Abbreviated Accounts

30 November 2013

PHANTOM LTD. Registered Number 04375260

Abbreviated Balance Sheet as at 30 November 2013

Notes 2013 2012
£ £
Fixed assets
Intangible assets 2 2,750 4,143
Tangible assets 3 1,062,509 971,916
1,065,259 976,059
Current assets
Stocks 32,000 37,500
Debtors 187,175 150,501
Cash at bank and in hand 715,387 430,538
934,562 618,539
Creditors: amounts falling due within one year (1,140,937) (768,206)
Net current assets (liabilities) (206,375) (149,667)
Total assets less current liabilities 858,884 826,392
Creditors: amounts falling due after more than one year (446,566) (468,199)
Provisions for liabilities (1,842) (4,052)
Total net assets (liabilities) 410,476 354,141
Capital and reserves
Called up share capital 4 1,000 1,000
Profit and loss account 409,476 353,141
Shareholders' funds 410,476 354,141
  • For the year ending 30 November 2013 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
  • The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
  • The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
  • These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

Approved by the Board on 2 July 2014

And signed on their behalf by:
Mr S J Cherry, Director

PHANTOM LTD. Registered Number 04375260

Notes to the Abbreviated Accounts for the period ended 30 November 2013

1Accounting Policies

Basis of measurement and preparation of accounts
The accounts have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities effective April 2008.

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

Tangible assets depreciation policy
Tangible fixed assets other than freehold land are stated at cost less depreciation. Depreciation is
provided at rates calculated to write off the cost less estimated residual value of each asset over its
expected useful life, as follows:
Land and buildings Freehold NIL
Plant and machinery over 10 years
Computer equipment 25% straight line
Fixtures, fittings & equipment 25% straight line
Motor vehicles 25% reducing balance

Intangible assets amortisation policy
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 5 years.

Other accounting policies
Compliance with accounting standards
The financial statements are prepared in accordance with applicable United Kingdom Accounting
Standards (United Kingdom Generally Accepted Accounting Practice), which have been applied
consistently (except as otherwise stated).

Patents
Patents are valued at cost less accumulated amortisation. Amortisation is calculated to write off the cost in equal annual instalments over their estimated useful lives of 10 & 7 years.

Foreign currency translation
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account.

2Intangible fixed assets
£
Cost
At 1 December 2012 9,498
Additions -
Disposals -
Revaluations -
Transfers -
At 30 November 2013 9,498
Amortisation
At 1 December 2012 5,355
Charge for the year 1,393
On disposals -
At 30 November 2013 6,748
Net book values
At 30 November 2013 2,750
At 30 November 2012 4,143
3Tangible fixed assets
£
Cost
At 1 December 2012 1,039,174
Additions 103,025
Disposals -
Revaluations -
Transfers -
At 30 November 2013 1,142,199
Depreciation
At 1 December 2012 67,258
Charge for the year 12,432
On disposals -
At 30 November 2013 79,690
Net book values
At 30 November 2013 1,062,509
At 30 November 2012 971,916
4Called Up Share Capital
Allotted, called up and fully paid:
2013
£
2012
£
1,000 Ordinary shares of £1 each 1,000 1,000

5Transactions with directors

Name of director receiving advance or credit: Stephen Cherry
Description of the transaction: Loans to Directors
Balance at 1 December 2012: -
Advances or credits made: £ 166,084
Advances or credits repaid: £ 156,608
Balance at 30 November 2013: £ 9,476

Name of director receiving advance or credit: Adam Langley
Description of the transaction: Loans To Directors
Balance at 1 December 2012: -
Advances or credits made: £ 26,793
Advances or credits repaid: £ 2,298
Balance at 30 November 2013: £ 24,495

The following directors had interest free loans during the year. The movement on these loans are as
follows: