SAUCE_WORKS_LTD - Accounts


Company Registration No. NI613081 (Northern Ireland)
SAUCE WORKS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
PAGES FOR FILING WITH REGISTRAR
SAUCE WORKS LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SAUCE WORKS LTD
BALANCE SHEET
AS AT
30 JUNE 2020
30 June 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
3
3,503
8,757
Tangible assets
4
709,258
686,790
712,761
695,547
Current assets
Stocks
151,470
102,946
Debtors
5
265,516
252,449
Cash at bank and in hand
28,321
7,502
445,307
362,897
Creditors: amounts falling due within one year
6
(233,829)
(118,270)
Net current assets
211,478
244,627
Total assets less current liabilities
924,239
940,174
Creditors: amounts falling due after more than one year
7
(541,580)
(630,655)
Provisions for liabilities
(73,823)
(64,650)
Deferred grants
(116,063)
(116,535)
Net assets
192,773
128,334
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss reserves
191,773
127,334
Total equity
192,773
128,334

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 June 2020 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.

SAUCE WORKS LTD
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2020
30 June 2020
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 25 June 2021 and are signed on its behalf by:
Mr P A Bell
Director
Company Registration No. NI613081
SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
- 3 -
1
Accounting policies
Company information

Sauce Works Ltd is a private company limited by shares incorporated in Northern Ireland. The registered office is 11 Kilmore Road, Crossgar, Co Down, BT30 9HJ.

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.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

 

 

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.

SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 4 -

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:

Freehold land and buildings
10%/ 5% straight line
Plant and equipment
10% straight line
Fixtures and fittings
25% straight line
Computers
25% straight line
Motor vehicles
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 5 -
1.8
Cash and cash equivalents

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.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its 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.

1.10
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.

SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 6 -
1.11
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.12
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.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
1
Accounting policies
(Continued)
- 7 -
1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2020
2019
Number
Number
Total
19
18
3
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2019 and 30 June 2020
31,270
Amortisation and impairment
At 1 July 2019
22,513
Amortisation charged for the year
5,254
At 30 June 2020
27,767
Carrying amount
At 30 June 2020
3,503
At 30 June 2019
8,757
SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 8 -
4
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2019
275,250
483,860
34,816
27,433
75,667
897,026
Additions
5,951
107,362
-
0
-
0
-
0
113,313
At 30 June 2020
281,201
591,222
34,816
27,433
75,667
1,010,339
Depreciation and impairment
At 1 July 2019
30,230
105,366
16,179
18,510
39,951
210,236
Depreciation charged in the year
13,829
49,982
8,704
4,730
13,600
90,845
At 30 June 2020
44,059
155,348
24,883
23,240
53,551
301,081
Carrying amount
At 30 June 2020
237,142
435,874
9,933
4,193
22,116
709,258
At 30 June 2019
245,020
378,494
18,637
8,923
35,716
686,790
5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
183,525
187,912
Corporation tax recoverable
-
0
25,351
Other debtors
81,991
39,186
265,516
252,449
6
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
14,848
15,645
Trade creditors
147,479
88,409
Taxation and social security
5,917
4,714
Other creditors
2,030
1,752
Accruals and deferred income
63,555
7,750
233,829
118,270
SAUCE WORKS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020
- 9 -
7
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
94,081
105,873
Other creditors
447,499
524,782
541,580
630,655
8
Related party transactions

 

The following transactions, which are included in other creditors, have been identified under "Related Party Disclosures" due to their position as directors/shareholders. The amounts are unsecured, repayable on demand and interest free.

 

Related party
Nature of transaction
Balance at
Transaction value
Balance at
30 June 2019
year ended
30 June 2020
30 June 2020
£
£
£
Directors/ Shareholders
Loan to company
524,782
-77,285
447,497
524,782
-77,285
447,497
9
Parent company

The ultimate controlling parties are Paul Bell and David Bell.

2020-06-302019-07-01false25 June 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityMr D T BellMr P A BellNI6130812019-07-012020-06-30NI6130812020-06-30NI613081core:NetGoodwill2020-06-30NI613081core:NetGoodwill2019-06-30NI6130812018-07-012019-06-30NI6130812019-06-30NI613081core:LandBuildingscore:OwnedOrFreeholdAssets2020-06-30NI613081core:PlantMachinery2020-06-30NI613081core:FurnitureFittings2020-06-30NI613081core:ComputerEquipment2020-06-30NI613081core:MotorVehicles2020-06-30NI613081core:LandBuildingscore:OwnedOrFreeholdAssets2019-06-30NI613081core:PlantMachinery2019-06-30NI613081core:FurnitureFittings2019-06-30NI613081core:ComputerEquipment2019-06-30NI613081core:MotorVehicles2019-06-30NI613081core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-30NI613081core:CurrentFinancialInstrumentscore:WithinOneYear2019-06-30NI613081core:Non-currentFinancialInstrumentscore:AfterOneYear2020-06-30NI613081core:Non-currentFinancialInstrumentscore:AfterOneYear2019-06-30NI613081core:CurrentFinancialInstruments2020-06-30NI613081core:CurrentFinancialInstruments2019-06-30NI613081core:Non-currentFinancialInstruments2020-06-30NI613081core:Non-currentFinancialInstruments2019-06-30NI613081core:ShareCapital2020-06-30NI613081core:ShareCapital2019-06-30NI613081core:RetainedEarningsAccumulatedLosses2020-06-30NI613081core:RetainedEarningsAccumulatedLosses2019-06-30NI613081bus:Director22019-07-012020-06-30NI613081core:Goodwill2019-07-012020-06-30NI613081core:LandBuildingscore:OwnedOrFreeholdAssets2019-07-012020-06-30NI613081core:PlantMachinery2019-07-012020-06-30NI613081core:FurnitureFittings2019-07-012020-06-30NI613081core:ComputerEquipment2019-07-012020-06-30NI613081core:MotorVehicles2019-07-012020-06-30NI613081core:NetGoodwill2019-06-30NI613081core:NetGoodwill2019-07-012020-06-30NI613081core:LandBuildingscore:OwnedOrFreeholdAssets2019-06-30NI613081core:PlantMachinery2019-06-30NI613081core:FurnitureFittings2019-06-30NI613081core:ComputerEquipment2019-06-30NI613081core:MotorVehicles2019-06-30NI6130812019-06-30NI613081core:WithinOneYear2020-06-30NI613081core:WithinOneYear2019-06-30NI613081core:Non-currentFinancialInstruments12020-06-30NI613081core:Non-currentFinancialInstruments12019-06-30NI613081bus:PrivateLimitedCompanyLtd2019-07-012020-06-30NI613081bus:SmallCompaniesRegimeForAccounts2019-07-012020-06-30NI613081bus:FRS1022019-07-012020-06-30NI613081bus:AuditExemptWithAccountantsReport2019-07-012020-06-30NI613081bus:Director12019-07-012020-06-30NI613081bus:FullAccounts2019-07-012020-06-30xbrli:purexbrli:sharesiso4217:GBP