DYNAMIX_INTERNATIONAL_LIM - Accounts


Company Registration No. 04096673 (England and Wales)
DYNAMIX INTERNATIONAL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
PAGES FOR FILING WITH REGISTRAR
DYNAMIX INTERNATIONAL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
DYNAMIX INTERNATIONAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
4
5,593
6,024
Investments
5
211,204
43,438
216,797
49,462
Current assets
Stocks
337,427
393,539
Debtors
6
2,653,842
2,341,117
Cash at bank and in hand
1,726
22,868
2,992,995
2,757,524
Creditors: amounts falling due within one year
7
(1,441,769)
(1,307,640)
Net current assets
1,551,226
1,449,884
Total assets less current liabilities
1,768,023
1,499,346
Creditors: amounts falling due after more than one year
8
(44,167)
-
0
Provisions for liabilities
(1,065)
(1,145)
Net assets
1,722,791
1,498,201
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
1,722,790
1,498,200
Total equity
1,722,791
1,498,201

The director of the company has 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 director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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 and signed by the director and authorised for issue on 28 September 2021
DYNAMIX INTERNATIONAL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2020
31 December 2020
- 2 -
Mr Dilip Shah
Director
Company Registration No. 04096673
DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 3 -
1
Accounting policies
Company information

Dynamix International Limited is a private company limited by shares incorporated in England and Wales. The registered office is 10 Hall Farm Close, Stanmore, Middlesex, HA7 4JT. The company's place of business is at 5 Parr Road, Stanmore, Middlesex, HA7 1NP.

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
Going concern

The Director has a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. The Director regards the foreseeable future as no less than twelve months following the publication of the company’s annual financial statements.

The Director has considered the company’s balance sheet position as at the year end, its working capital forecasts and projections, and the impact of the current COVID 19 crisis, taking account of reasonable possible changes in trading performance and the current state of its operating market and are satisfied that the company has sufficient resources to remain in operational existence.

Accordingly, he has adopted the going concern basis in preparing these financial statements.

 

1.3
Turnover

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

1.4
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:

Fixtures, fittings & equipment
25% - 33% Reducing balance

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.

1.5
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.

DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 4 -

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 5 -
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.

1.11
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.

DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.13
Retirement benefits

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

1.14
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.

1.15
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.

DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 7 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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:

2020
2019
Number
Number
Total
2
2
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2020
78,532
Additions
1,589
At 31 December 2020
80,121
Depreciation and impairment
At 1 January 2020
72,508
Depreciation charged in the year
2,020
At 31 December 2020
74,528
Carrying amount
At 31 December 2020
5,593
At 31 December 2019
6,024
5
Fixed asset investments
2020
2019
£
£
Other investments other than loans
211,204
43,438
DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
5
Fixed asset investments
(Continued)
- 8 -
Fixed asset investments revalued
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 January 2020
43,438
Valuation changes
167,766
At 31 December 2020
211,204
Carrying amount
At 31 December 2020
211,204
At 31 December 2019
43,438
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
1,042,623
527,805
Other debtors
1,611,219
1,813,312
2,653,842
2,341,117
7
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
28,162
68,651
Trade creditors
869,951
614,520
Corporation tax
2,135
51,897
Other taxation and social security
18,347
566
Other creditors
523,174
572,006
1,441,769
1,307,640

The bank overdraft is secured by a fixed and floating charge on the assets of the company and director's personal guarantees.

DYNAMIX INTERNATIONAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 9 -
8
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
44,167
-
0
9
Subsequent events

The Covid-19 pandemic commenced in the company's first quarter and has continued after the year-end. The Director has carefully considered the likely effect of the Covid-19 pandemic on the future performance of the company and considers that it is likely to have an adverse impact on this. However, the Director considers that the company has sufficient resources to enable it to remain in business for the foreseeable future.

10
Related party transactions
Transactions with related parties

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

During the year the company made sales of £1,426,429 (2019 - £667,305) and purchases of £30,077 (2019 - £41,118) under normal trading terms to businesses in which the director has interests in his personal capacity. At the year end £666,200 (2019 - £14,412 due to) was receivable from these entities.

 

2020-12-312020-01-01false28 September 2021CCH SoftwareCCH Accounts Production 2021.200No description of principal activityMr Dilip Shah040966732020-01-012020-12-31040966732020-12-31040966732019-12-3104096673core:OtherPropertyPlantEquipment2020-12-3104096673core:OtherPropertyPlantEquipment2019-12-3104096673core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3104096673core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3104096673core:CurrentFinancialInstruments2020-12-3104096673core:CurrentFinancialInstruments2019-12-3104096673core:Non-currentFinancialInstruments2020-12-3104096673core:Non-currentFinancialInstruments2019-12-3104096673core:ShareCapital2020-12-3104096673core:ShareCapital2019-12-3104096673core:RetainedEarningsAccumulatedLosses2020-12-3104096673core:RetainedEarningsAccumulatedLosses2019-12-3104096673bus:Director12020-01-012020-12-3104096673core:FurnitureFittings2020-01-012020-12-31040966732019-01-012019-12-3104096673core:OtherPropertyPlantEquipment2019-12-3104096673core:OtherPropertyPlantEquipment2020-01-012020-12-3104096673core:WithinOneYear2020-12-3104096673core:WithinOneYear2019-12-3104096673bus:PrivateLimitedCompanyLtd2020-01-012020-12-3104096673bus:SmallCompaniesRegimeForAccounts2020-01-012020-12-3104096673bus:FRS1022020-01-012020-12-3104096673bus:AuditExemptWithAccountantsReport2020-01-012020-12-3104096673bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP