Mroke Limited - Period Ending 2021-03-31


Mroke Limited 06494044 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is dental practice activities Digita Accounts Production Advanced 6.29.9459.0 true 06494044 2020-04-01 2021-03-31 06494044 2021-03-31 06494044 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-03-31 06494044 core:CurrentFinancialInstruments 2021-03-31 06494044 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 06494044 core:Non-currentFinancialInstruments 2021-03-31 06494044 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 06494044 core:Goodwill 2021-03-31 06494044 core:FurnitureFittings 2021-03-31 06494044 core:LandBuildings core:OwnedOrFreeholdAssets 2021-03-31 06494044 core:OfficeEquipment 2021-03-31 06494044 core:PlantMachinery 2021-03-31 06494044 bus:SmallEntities 2020-04-01 2021-03-31 06494044 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 06494044 bus:FullAccounts 2020-04-01 2021-03-31 06494044 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 06494044 bus:RegisteredOffice 2020-04-01 2021-03-31 06494044 bus:CompanySecretary1 2020-04-01 2021-03-31 06494044 bus:Director2 2020-04-01 2021-03-31 06494044 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-04-01 2021-03-31 06494044 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 06494044 core:Goodwill 2020-04-01 2021-03-31 06494044 core:FurnitureFittings 2020-04-01 2021-03-31 06494044 core:LandBuildings core:OwnedOrFreeholdAssets 2020-04-01 2021-03-31 06494044 core:OfficeEquipment 2020-04-01 2021-03-31 06494044 core:PlantMachinery 2020-04-01 2021-03-31 06494044 countries:AllCountries 2020-04-01 2021-03-31 06494044 2020-03-31 06494044 core:Goodwill 2020-03-31 06494044 core:FurnitureFittings 2020-03-31 06494044 core:LandBuildings core:OwnedOrFreeholdAssets 2020-03-31 06494044 core:OfficeEquipment 2020-03-31 06494044 core:PlantMachinery 2020-03-31 06494044 2019-04-01 2020-03-31 06494044 2020-03-31 06494044 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-03-31 06494044 core:CurrentFinancialInstruments 2020-03-31 06494044 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 06494044 core:Non-currentFinancialInstruments 2020-03-31 06494044 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 06494044 core:Goodwill 2020-03-31 06494044 core:FurnitureFittings 2020-03-31 06494044 core:LandBuildings core:OwnedOrFreeholdAssets 2020-03-31 06494044 core:OfficeEquipment 2020-03-31 06494044 core:PlantMachinery 2020-03-31 06494044 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2019-04-01 2020-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06494044

Mroke Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2021

 

Mroke Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Mroke Limited

Company Information

Director

Dr S S Mroke

Company secretary

Dr A Mroke

Registered office

Old Bank Buildings
Upper High Street
Cradley Heath
West Midlands
B64 5HY

Accountants

Sandwell Accountancy Services Limited
Certified Public Accountants
Old Bank Buildings
Upper High Street
Cradley Heath
West Midlands
B64 5HY

 

Mroke Limited

(Registration number: 06494044)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

95,000

190,000

Tangible assets

5

1,046,356

988,066

 

1,141,356

1,178,066

Current assets

 

Stocks

6

43,000

43,000

Debtors

7

133,989

112,124

Cash at bank and in hand

 

170,768

3,595

 

347,757

158,719

Creditors: Amounts falling due within one year

8

(202,700)

(186,344)

Net current assets/(liabilities)

 

145,057

(27,625)

Total assets less current liabilities

 

1,286,413

1,150,441

Creditors: Amounts falling due after more than one year

8

(361,978)

(386,898)

Net assets

 

924,435

763,543

Capital and reserves

 

Called up share capital

9

2

2

Profit and loss account

924,433

763,541

Shareholders' funds

 

924,435

763,543

For the financial year ending 31 March 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 14 December 2021
 

 

Mroke Limited

(Registration number: 06494044)
Balance Sheet as at 31 March 2021

.........................................
Dr S S Mroke
Director

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Old Bank Buildings
Upper High Street
Cradley Heath
West Midlands
B64 5HY
England

The principal place of business is:
193 London Road
Chesterton
Newcastle Under Lyme
Staffs
ST5 7HZ
England

These financial statements were authorised for issue by the director on 14 December 2021.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

20% on a Reducing Balance Basis

Plant & Machinery

20% on a Reducing Balance Basis

Fixtures & Fittings

20% on a Reducing Balance Basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5% on a Straight Line Basis

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 12 (2020 - 11).

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2020

950,000

950,000

At 31 March 2021

950,000

950,000

Amortisation

At 1 April 2020

760,000

760,000

Amortisation charge

95,000

95,000

At 31 March 2021

855,000

855,000

Carrying amount

At 31 March 2021

95,000

95,000

At 31 March 2020

190,000

190,000

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Total
£

Cost or valuation

At 1 April 2020

959,720

27,204

59,795

33,815

1,080,534

Additions

58,298

403

477

4,369

63,547

At 31 March 2021

1,018,018

27,607

60,272

38,184

1,144,081

Depreciation

At 1 April 2020

-

21,487

45,081

25,900

92,468

Charge for the year

-

1,087

2,992

1,178

5,257

At 31 March 2021

-

22,574

48,073

27,078

97,725

Carrying amount

At 31 March 2021

1,018,018

5,033

12,199

11,106

1,046,356

At 31 March 2020

959,720

5,717

14,714

7,915

988,066

6

Stocks

2021
£

2020
£

Other inventories

43,000

43,000

 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

7

Debtors

2021
£

2020
£

Trade debtors

52,833

42,626

Other debtors

81,156

69,498

133,989

112,124

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

10

108,553

118,148

Trade creditors

 

20,975

25,643

Taxation and social security

 

1,707

1,771

Accruals and deferred income

 

9,138

9,138

Other creditors

 

62,327

31,644

 

202,700

186,344

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

10

361,978

386,898

9

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary Shares shares of £1 each

2

2

2

2

         
 

Mroke Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

10

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

361,978

386,898

2021
£

2020
£

Current loans and borrowings

Bank borrowings

108,553

118,148

11

Dividends

Final dividends paid

   

2021
£

 

2020
£

Final dividend of £30,242 (2020 - £18,000) per each Ordinary Shares

 

60,484

 

36,000

         

12

Related party transactions

Directors' remuneration

The director's remuneration for the year was as follows:

2021
£

2020
£

Remuneration

13,484

30,193

Contributions paid to money purchase schemes

187

351

13,671

30,544