SWAN_PRINT_LIMITED - Accounts


Company Registration No. 02686015 (England and Wales)
SWAN PRINT LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2021
PAGES FOR FILING WITH REGISTRAR
SWAN PRINT LIMITED
COMPANY INFORMATION
Director
J H Spring
Company number
02686015
Registered office
Shuttleworth Road
Elm Farm Industrial Estate
Bedford
MK41 0EP
Accountants
Harwood Hutton Limited
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
SWAN PRINT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
SWAN PRINT LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2021
31 October 2021
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
9,922
-
0
Tangible assets
4
605,292
489,853
Investments
5
2
-
0
615,216
489,853
Current assets
Stocks
446,529
308,543
Debtors
6
2,074,153
2,065,240
Cash at bank and in hand
261,826
16,326
2,782,508
2,390,109
Creditors: amounts falling due within one year
7
(968,344)
(1,042,897)
Net current assets
1,814,164
1,347,212
Total assets less current liabilities
2,429,380
1,837,065
Creditors: amounts falling due after more than one year
8
(370,602)
(494,870)
Provisions for liabilities
(148,105)
(39,784)
Net assets
1,910,673
1,302,411
Capital and reserves
Called up share capital
9
2
2
Profit and loss reserves
1,910,671
1,302,409
Total equity
1,910,673
1,302,411

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 October 2021 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.

- 1 -
SWAN PRINT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 OCTOBER 2021
31 October 2021
The financial statements were approved by the board of directors and authorised for issue on 10 December 2021 and are signed on its behalf by:
..............................
J H Spring
Director
Company Registration No. 02686015
- 2 -
SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2021
1
Accounting policies
Company information

Swan Print Limited is a private company limited by shares incorporated in England and Wales. The registered office is Shuttleworth Road, Elm Farm Industrial Estate, Bedford, MK41 0EP.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is measured at the fair value of the consideration received or receivable for the sale of goods and the rendering of services in the normal course of business, and is shown net of discounts and VAT.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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:

Software
20% straight line
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:

Leasehold improvements
20% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% 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.

- 3 -
SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
1
Accounting policies
(Continued)

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.

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).

1.7
Stocks
- 4 -

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.

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
Financial instruments

The company has elected to apply the provisions of Section 11 ”Basic Financial Instruments” 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.

Basic financial assets

Short term debtors are measured at transaction price less any provision for impairment. Loans receivable are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method, less any provision for impairment.

Basic financial liabilities

Short term creditors are measured at transaction price. Other financial liabilities, including bank loans and other loans, are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method.

1.9
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.

SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
1
Accounting policies
(Continued)
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.

 

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.

1.10
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.

1.11
Retirement benefits

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

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.13
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:

2021
2020
Number
Number
Total
28
12
- 5 -
SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
3
Intangible fixed assets
Other
£
Cost
At 1 November 2020
-
0
Additions
12,403
At 31 October 2021
12,403
Amortisation and impairment
At 1 November 2020
-
0
Amortisation charged for the year
2,481
At 31 October 2021
2,481
Carrying amount
At 31 October 2021
9,922
At 31 October 2020
-
0
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 November 2020
-
0
643,950
15,883
2,850
662,683
Additions
3,800
420,325
9,074
-
0
433,199
Disposals
-
0
(141,250)
-
0
-
0
(141,250)
At 31 October 2021
3,800
923,025
24,957
2,850
954,632
Depreciation and impairment
At 1 November 2020
-
0
160,988
9,152
2,690
172,830
Depreciation charged in the year
760
225,822
3,951
40
230,573
Eliminated in respect of disposals
-
0
(54,063)
-
0
-
0
(54,063)
At 31 October 2021
760
332,747
13,103
2,730
349,340
Carrying amount
At 31 October 2021
3,040
590,278
11,854
120
605,292
At 31 October 2020
-
0
482,962
6,731
160
489,853
5
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
2
-
0
- 6 -
SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
5
Fixed asset investments
(Continued)
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 November 2020
-
Additions
2
At 31 October 2021
2
Carrying amount
At 31 October 2021
2
At 31 October 2020
-
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
382,376
415,846
Corporation tax recoverable
82,217
82,227
Other debtors
1,609,560
1,567,167
2,074,153
2,065,240
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
30,000
7,500
Trade creditors
583,005
638,052
Corporation tax
81,781
-
0
Other taxation and social security
58,989
21,029
Other creditors
214,569
376,316
968,344
1,042,897
- 7 -
SWAN PRINT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
8
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
82,500
136,588
Other creditors
288,102
358,282
370,602
494,870
9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
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:

2021
2020
£
£
Within one year
138,036
148,536
Between two and five years
323,350
461,386
461,386
609,922
11
Related party transactions

The company has taken advantage of the exemption allowed under Section 33.1A of FRS102 not to disclose transactions with other wholly owned members of the group.

- 8 -
2021-10-312020-11-01falseCCH SoftwareCCH Accounts Production 2021.300No description of principal activityS LynasJ H Spring026860152020-11-012021-10-3102686015bus:Director22020-11-012021-10-3102686015bus:Director12020-11-012021-10-3102686015bus:RegisteredOffice2020-11-012021-10-31026860152021-10-3102686015core:IntangibleAssetsOtherThanGoodwill2021-10-3102686015core:IntangibleAssetsOtherThanGoodwill2020-10-31026860152019-11-012020-10-31026860152020-10-3102686015core:LeaseholdImprovements2021-10-3102686015core:PlantMachinery2021-10-3102686015core:FurnitureFittings2021-10-3102686015core:MotorVehicles2021-10-3102686015core:LeaseholdImprovements2020-10-3102686015core:PlantMachinery2020-10-3102686015core:FurnitureFittings2020-10-3102686015core:MotorVehicles2020-10-3102686015core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-3102686015core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-3102686015core:Non-currentFinancialInstrumentscore:AfterOneYear2021-10-3102686015core:Non-currentFinancialInstrumentscore:AfterOneYear2020-10-3102686015core:CurrentFinancialInstruments2021-10-3102686015core:CurrentFinancialInstruments2020-10-3102686015core:Non-currentFinancialInstruments2021-10-3102686015core:Non-currentFinancialInstruments2020-10-3102686015core:ShareCapital2021-10-3102686015core:ShareCapital2020-10-3102686015core:RetainedEarningsAccumulatedLosses2021-10-3102686015core:RetainedEarningsAccumulatedLosses2020-10-3102686015core:IntangibleAssetsOtherThanGoodwill2020-11-012021-10-3102686015core:ComputerSoftware2020-11-012021-10-3102686015core:LeaseholdImprovements2020-11-012021-10-3102686015core:PlantMachinery2020-11-012021-10-3102686015core:FurnitureFittings2020-11-012021-10-3102686015core:MotorVehicles2020-11-012021-10-3102686015core:IntangibleAssetsOtherThanGoodwill2020-10-3102686015core:LeaseholdImprovements2020-10-3102686015core:PlantMachinery2020-10-3102686015core:FurnitureFittings2020-10-3102686015core:MotorVehicles2020-10-31026860152020-10-3102686015core:WithinOneYear2021-10-3102686015core:WithinOneYear2020-10-3102686015core:BetweenTwoFiveYears2021-10-3102686015core:BetweenTwoFiveYears2020-10-3102686015bus:PrivateLimitedCompanyLtd2020-11-012021-10-3102686015bus:SmallCompaniesRegimeForAccounts2020-11-012021-10-3102686015bus:FRS1022020-11-012021-10-3102686015bus:AuditExemptWithAccountantsReport2020-11-012021-10-3102686015bus:FullAccounts2020-11-012021-10-31xbrli:purexbrli:sharesiso4217:GBP