OFFICE_VISIONS_(WALES)_LI - Accounts


COMPANY REGISTRATION NO. 01197320 (England and Wales)
OFFICE VISIONS (WALES) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
PAGES FOR FILING WITH REGISTRAR
OFFICE VISIONS (WALES) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
OFFICE VISIONS (WALES) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
3
275,998
212,502
Investment properties
4
600,000
528,000
Investments
5
760
760
876,758
741,262
Current assets
Stocks
1,044
1,044
Debtors
6
2,264,426
2,501,383
Cash at bank and in hand
228,854
38,929
2,494,324
2,541,356
Creditors: amounts falling due within one year
7
(950,934)
(1,107,775)
Net current assets
1,543,390
1,433,581
Total assets less current liabilities
2,420,148
2,174,843
Creditors: amounts falling due after more than one year
8
(225,000)
-
0
Provisions for liabilities
(58,467)
(40,375)
Net assets
2,136,681
2,134,468
Capital and reserves
Called up share capital
9
50,001
50,001
Share premium account
115,695
115,695
Revaluation reserve
73,533
60,000
Capital redemption reserve
75,100
75,100
Profit and loss reserves
1,822,352
1,833,672
Total equity
2,136,681
2,134,468

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 31 December 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.

The financial statements were approved by the board of directors and authorised for issue on 26 August 2021 and are signed on its behalf by:
Mr S Gambarini
Director
Company Registration No. 01197320
OFFICE VISIONS (WALES) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 2 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2019
50,001
115,695
-
0
75,100
1,532,274
1,773,070
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
-
-
484,998
484,998
Dividends
-
-
-
-
(123,600)
(123,600)
Transfers
-
-
60,000
-
(60,000)
-
Balance at 31 December 2019
50,001
115,695
60,000
75,100
1,833,672
2,134,468
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
-
125,813
125,813
Dividends
-
-
-
-
(123,600)
(123,600)
Transfers
-
-
13,533
-
(13,533)
-
Balance at 31 December 2020
50,001
115,695
73,533
75,100
1,822,352
2,136,681
The revaluation reserve represents the cumulative effect of revaluation of investment property net of associated deferred tax.
OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 3 -
1
Accounting policies
Company information

Office Visions (Wales) Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/o UHY Hacker Young, Lanyon House, Mission Court, Newport, South Wales, United Kingdom, NP20 2DW.

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
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

Tangible fixed assets are measured at cost, 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:

Plant and machinery
20% straight line
Fixtures, fittings & equipment
15% straight line
Motor vehicles
25% straight line
1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

1.6
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.

1.7
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.

 

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

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.

 

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.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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

OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 5 -
1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.12
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.

2
Employees

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

2020
2019
Number
Number
Total
16
16
OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 6 -
3
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2020
62,310
320,231
50,000
432,541
Additions
7,092
54,865
42,074
104,031
Disposals
(14,203)
(37,047)
-
0
(51,250)
At 31 December 2020
55,199
338,049
92,074
485,322
Depreciation and impairment
At 1 January 2020
32,632
145,407
42,000
220,039
Depreciation charged in the year
8,294
32,241
-
0
40,535
Eliminated in respect of disposals
(14,203)
(37,047)
-
0
(51,250)
At 31 December 2020
26,723
140,601
42,000
209,324
Carrying amount
At 31 December 2020
28,476
197,448
50,074
275,998
At 31 December 2019
29,678
174,824
8,000
212,502
4
Investment property
2020
£
Fair value
At 1 January 2020
528,000
Revaluations
72,000
At 31 December 2020
600,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at by the company directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
Fixed asset investments
2020
2019
£
£
Shares in group undertakings and participating interests
760
760
OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
5
Fixed asset investments
(Continued)
- 7 -
Fixed asset investments not carried at market value

The above investment in group undertakings of £760 represents 76% of the total share capital of Gambarini Limited, a dormant company incorporated in England and Wales. The net assets of Gambarini Limited as at 31 December 2020 were £6,274 (2019: £6,274).

 

The company and its subsidiary undertaking qualify as a small sized group under section 249(3) of the Companies Act 1985 and have relied upon this exemption from preparing consolidated accounts.

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2020 & 31 December 2020
760
Carrying amount
At 31 December 2020
760
At 31 December 2019
760
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
673,751
672,316
Other debtors
1,590,675
1,829,067
2,264,426
2,501,383
7
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans
25,000
-
0
Trade creditors
447,903
678,736
Corporation tax
76,323
108,861
Other taxation and social security
84,424
46,498
Other creditors
317,284
273,680
950,934
1,107,775
OFFICE VISIONS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 8 -
8
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
225,000
-
0
Creditors which fall due after five years are as follows:
2020
2019
£
£
Payable by instalments
25,000
-
9
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
50,001 Ordinary of £1 each
50,001
50,001
10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2020
2019
£
£
95,040
95,040
11
Directors' transactions

Dividends totalling £123,600 (2019 - £123,600) were paid in the year in respect of shares held by the company's directors.

12
Related party transactions
Transactions with related parties

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

The company has an existing loan of £585,000 (2019 : £1,328,027) due from SRJ & JG Partnership Limited, a company with common directors, this amount being included in debtors amounts falling due within one year. There is also an amount of £33,995 (2019 : £nil) owed to SRJ & JG Partnership Limited, this amount being included in creditors amounts falling due within one year.

 

The company is owed £66,888 (2019 : £66,888) by Office Visions Trust, in which one of the trustees is also a director of the company, this amount being included in debtors amounts falling due within one year.

 

2020-12-312020-01-01false26 August 2021CCH SoftwareCCH Accounts Production 2021.111No description of principal activityMr S GambariniMs J GambariniMrs J W Gambarini011973202020-01-012020-12-31011973202020-12-31011973202019-12-3101197320core:PlantMachinery2020-12-3101197320core:FurnitureFittings2020-12-3101197320core:MotorVehicles2020-12-3101197320core:PlantMachinery2019-12-3101197320core:FurnitureFittings2019-12-3101197320core:MotorVehicles2019-12-3101197320core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3101197320core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3101197320core:CurrentFinancialInstruments2020-12-3101197320core:CurrentFinancialInstruments2019-12-3101197320core:Non-currentFinancialInstruments2020-12-3101197320core:Non-currentFinancialInstruments2019-12-3101197320core:ShareCapital2020-12-3101197320core:ShareCapital2019-12-3101197320core:SharePremium2020-12-3101197320core:SharePremium2019-12-3101197320core:RevaluationReserve2020-12-3101197320core:RevaluationReserve2019-12-3101197320core:CapitalRedemptionReserve2020-12-3101197320core:CapitalRedemptionReserve2019-12-3101197320core:RetainedEarningsAccumulatedLosses2020-12-3101197320core:RetainedEarningsAccumulatedLosses2019-12-3101197320core:ShareCapital2018-12-3101197320core:SharePremium2018-12-3101197320core:RevaluationReserve2018-12-3101197320core:CapitalRedemptionReservecore:RestatedAmount2018-12-3101197320core:RetainedEarningsAccumulatedLosses2018-12-31011973202018-12-3101197320bus:Director12020-01-012020-12-3101197320core:RetainedEarningsAccumulatedLosses2019-01-012019-12-31011973202019-01-012019-12-3101197320core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3101197320core:RevaluationReserve2019-01-012019-12-3101197320core:RevaluationReserve2020-01-012020-12-3101197320core:PlantMachinery2020-01-012020-12-3101197320core:FurnitureFittings2020-01-012020-12-3101197320core:MotorVehicles2020-01-012020-12-3101197320core:PlantMachinery2019-12-3101197320core:FurnitureFittings2019-12-3101197320core:MotorVehicles2019-12-31011973202019-12-3101197320core:WithinOneYear2020-12-3101197320core:WithinOneYear2019-12-3101197320bus:PrivateLimitedCompanyLtd2020-01-012020-12-3101197320bus:SmallCompaniesRegimeForAccounts2020-01-012020-12-3101197320bus:FRS1022020-01-012020-12-3101197320bus:AuditExemptWithAccountantsReport2020-01-012020-12-3101197320bus:Director22020-01-012020-12-3101197320bus:Director32020-01-012020-12-3101197320bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP