Core Solutions Limited - Limited company accounts 11.9

Core Solutions Limited - Limited company accounts 11.9


02601896 1.10.14 30.9.15 30.9.15 Company accounts Private Limited Company FY true false false false true false false true false Ordinary A Shares 1.00000 Ordinary B shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure026018962014-09-30026018962015-09-30026018962014-10-012015-09-30026018962013-09-30026018962013-10-012014-09-30026018962014-09-3002601896ns12:England2014-10-012015-09-3002601896ns14:PoundSterling2014-10-012015-09-3002601896ns7:Director12014-10-012015-09-3002601896ns7:OrdinaryShareClass22014-10-012015-09-3002601896ns7:OrdinaryShareClass32014-10-012015-09-3002601896ns7:Director22014-10-012015-09-3002601896ns7:RegisteredOffice2014-10-012015-09-3002601896ns7:EntityAccountantsOrAuditors2014-10-012015-09-3002601896ns5:FixturesFittings2014-10-012015-09-3002601896ns5:ComputerEquipment2014-10-012015-09-3002601896ns5:OwnedOrFreeholdTangibleFixedAssets2014-10-012015-09-3002601896ns5:OwnedOrFreeholdTangibleFixedAssets2013-10-012014-09-3002601896ns7:AllEntityOfficers2014-10-012015-09-3002601896ns7:AllEntityOfficers2013-10-012014-09-3002601896ns5:FixturesFittings2014-09-3002601896ns5:ComputerEquipment2014-09-3002601896ns5:FixturesFittings2015-09-3002601896ns5:ComputerEquipment2015-09-3002601896ns5:FixturesFittings2014-09-3002601896ns5:ComputerEquipment2014-09-3002601896ns7:OrdinaryShareClass22015-09-3002601896ns7:OrdinaryShareClass22014-09-3002601896ns7:OrdinaryShareClass32015-09-3002601896ns7:OrdinaryShareClass32014-09-30
REGISTERED NUMBER: 02601896 (England and Wales)















Report of the Directors and

Financial Statements for the Year Ended 30 September 2015

for

Core Solutions Limited

Core Solutions Limited (Registered number: 02601896)






Contents of the Financial Statements
for the Year Ended 30 September 2015




Page

Company Information 1

Report of the Directors 2

Profit and Loss Account 3

Balance Sheet 4

Notes to the Financial Statements 5


Core Solutions Limited

Company Information
for the Year Ended 30 September 2015







DIRECTORS: A S Hully
P D Marshall





REGISTERED OFFICE: Bletchley Business Campus
W12
1-9 Barton Road
Bletchley
Buckinghamshire
MK2 3HU





REGISTERED NUMBER: 02601896 (England and Wales)





ACCOUNTANTS: K Wilson Associates
71 Fyne Drive
Leighton Buzzard
Bedfordshire
LU7 2YG

Core Solutions Limited (Registered number: 02601896)

Report of the Directors
for the Year Ended 30 September 2015

The directors present their report with the financial statements of the company for the year ended 30 September 2015.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 October 2014 to the date of this
report.

A S Hully
P D Marshall

This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating
to small companies.

ON BEHALF OF THE BOARD:





A S Hully - Director


12 January 2016

Core Solutions Limited (Registered number: 02601896)

Profit and Loss Account
for the Year Ended 30 September 2015

30.9.15 30.9.14
Notes £    £   

TURNOVER 316,935 546,040

Cost of sales 183,849 397,266
GROSS PROFIT 133,086 148,774

Administrative expenses 65,813 68,869
67,273 79,905

Other operating income 7,523 -
OPERATING PROFIT 2 74,796 79,905

Interest receivable and similar income - 17
PROFIT ON ORDINARY ACTIVITIES
BEFORE TAXATION

74,796

79,922

Tax on profit on ordinary activities 3 15,166 16,156
PROFIT FOR THE FINANCIAL YEAR 59,630 63,766

Core Solutions Limited (Registered number: 02601896)

Balance Sheet
30 September 2015

30.9.15 30.9.14
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 5 4,685 5,720

CURRENT ASSETS
Stocks 13,398 23,301
Debtors 6 46,396 58,727
Cash at bank and in hand 24,113 19,011
83,907 101,039
CREDITORS
Amounts falling due within one year 7 34,792 61,256
NET CURRENT ASSETS 49,115 39,783
TOTAL ASSETS LESS CURRENT
LIABILITIES

53,800

45,503

CAPITAL AND RESERVES
Called up share capital 8 45,000 45,000
Profit and loss account 9 8,800 503
SHAREHOLDERS' FUNDS 53,800 45,503

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 September 2015.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 September 2015 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

The financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies and with the Financial Reporting Standard for Smaller Entities (effective April 2008).


The financial statements were approved by the Board of Directors on 12 January 2016 and were signed on its behalf by:





A S Hully - Director


Core Solutions Limited (Registered number: 02601896)

Notes to the Financial Statements
for the Year Ended 30 September 2015

1. ACCOUNTING POLICIES

Accounting convention
The financial statements have been prepared under the historical cost convention and in accordance with the
Financial Reporting Standard for Smaller Entities (effective April 2008).

Turnover
Turnover represents net invoiced sales of goods, excluding value added tax.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Fixtures and fittings - 15% on reducing balance
Computer equipment - 25% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the profit and loss account on a straight line basis over the
period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to the profit and loss account in the period to which they relate.

2. OPERATING PROFIT

The operating profit is stated after charging:

30.9.15 30.9.14
£    £   
Depreciation - owned assets 1,035 1,288
Pension costs 6,268 7,496

Directors' remuneration and other benefits etc 26,310 21,075

3. TAXATION

Analysis of the tax charge
The tax charge on the profit on ordinary activities for the year was as follows:
30.9.15 30.9.14
£    £   
Current tax:
UK corporation tax 15,166 16,156
Tax on profit on ordinary activities 15,166 16,156

4. DIVIDENDS
30.9.15 30.9.14
£    £   
shares of each
Interim 51,333 71,814

Core Solutions Limited (Registered number: 02601896)

Notes to the Financial Statements - continued
for the Year Ended 30 September 2015

5. TANGIBLE FIXED ASSETS
Fixtures
and Computer
fittings equipment Totals
£    £    £   
COST
At 1 October 2014
and 30 September 2015 64,730 121,970 186,700
DEPRECIATION
At 1 October 2014 60,782 120,198 180,980
Charge for year 592 443 1,035
At 30 September 2015 61,374 120,641 182,015
NET BOOK VALUE
At 30 September 2015 3,356 1,329 4,685
At 30 September 2014 3,948 1,772 5,720

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.9.15 30.9.14
£    £   
Trade debtors 45,646 58,727
Other debtors 750 -
46,396 58,727

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.9.15 30.9.14
£    £   
Trade creditors 7,231 33,169
Taxation and social security 19,836 19,877
Other creditors 7,725 8,210
34,792 61,256

8. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.9.15 30.9.14
value: £    £   
30,150 Ordinary A Shares £1 30,150 30,150
14,850 Ordinary B shares £1 14,850 14,850
45,000 45,000

Core Solutions Limited (Registered number: 02601896)

Notes to the Financial Statements - continued
for the Year Ended 30 September 2015

9. RESERVES
Profit
and loss
account
£   

At 1 October 2014 503
Profit for the year 59,630
Dividends (51,333 )
At 30 September 2015 8,800