ACCOUNTS - Final Accounts preparation


05150326 2014-08-01 false true 2015-07-312015-07-31 05150326 2014-08-01 2015-07-31 05150326 2015-07-31 05150326 2014-07-31 05150326 c:MotorVehicles 2014-08-01 2015-07-31 05150326 c:FixturesFittingsToolsEquipment 2014-08-01 2015-07-31 05150326 d:OrdinaryShareClass1 2015-07-31 05150326 d:OrdinaryShareClass1 2014-07-31 05150326 d:OrdinaryShareClass1 2014-08-01 2015-07-31 05150326 d:Director1 2014-08-01 2015-07-31 05150326 c:ComputerEquipment 2014-08-01 2015-07-31 05150326 c:LandBuildings c:ShortLeaseholdProperties 2014-08-01 2015-07-31 05150326 c:NetGoodwill 2014-08-01 2015-07-31 xbrli:shares iso4217:GBP

Registered number: 05150326









PROGRESSIVE FURNITURE LIMITED


UNAUDITED

ABBREVIATED ACCOUNTS

FOR THE YEAR ENDED 31 JULY 2015

 
PROGRESSIVE FURNITURE LIMITED
REGISTERED NUMBER: 05150326

ABBREVIATED BALANCE SHEET
AS AT 31 JULY 2015

2015
2014
Note
£
£
£
£
 
FIXED ASSETS





 
Intangible assets
 
2
178,531

204,002
 
Tangible assets
 
3
16,352
12,055







194,883

216,057
 
CURRENT ASSETS





 
Stocks
334,866
344,761

 
Debtors
59,548
78,945

 
Cash at bank and in hand
6,613
6,538







 
401,027
430,244
 
CREDITORS: amounts falling due within one year
(472,003)
(510,501)
 
NET CURRENT LIABILITIES

(70,976)

(80,257)
 
TOTAL ASSETS LESS CURRENT LIABILITIES
123,907
135,800
 
CREDITORS: amounts falling due after more than one year
4
(66,072)

(87,500)

NET ASSETS



 57,835


 48,300
  
CAPITAL AND RESERVES

 
Called up share capital
5
40,000
40,000
 
Share premium account
20,000
20,000
 
Profit and loss account
(2,165)
(11,700)
 
SHAREHOLDERS' FUNDS
 

 57,835

 48,300


The director considers that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act. 

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and for preparing financial statements which give a true and fair view of the state of affairs of the company as at 31 July 2015 and of its profit for the year in accordance with the requirements of sections 394 and 395 of the Act and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.


Page 1

 
PROGRESSIVE FURNITURE LIMITED
 

ABBREVIATED BALANCE SHEET (continued)
AS AT 31 JULY 2015

The abbreviated accounts, which have been prepared in accordance with the provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006, were approved and authorised for issue by the board and were signed on its behalf on 28 April 2016.







................................................
C A Beale
Director

Page 2

 
PROGRESSIVE FURNITURE LIMITED
 

NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 JULY 2015

1.ACCOUNTING POLICIES

1.1
Basis of preparation of financial statements

The full financial statements, from which these abbreviated accounts have been extracted, have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008).

1.2
Turnover

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.

1.3
Intangible fixed assets and amortisation

Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the identifiable assets and liabilities. It is amortised to the Profit and Loss Account over its estimated economic life.

Amortisation is provided at the following rates:
 
Goodwill
-
10 years straight line

1.4
Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation.  Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

S/Term Leasehold Property
-
over the term of the individual leases, 5-12 years, on a straight line basis
Motor vehicles
-
25% reducing balance basis per annum
Fixtures & fittings
-
20% reducing balance basis per annum
Computer equipment
-
33% straight line basis per annum

1.5
Leasing and hire purchase

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Profit and Loss Account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

1.6
Stocks and work in progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

Page 3

 
PROGRESSIVE FURNITURE LIMITED
 

NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 JULY 2015

1.ACCOUNTING POLICIES (continued)

1.7
Deferred taxation

Full provision is made for deferred tax assets and liabilities arising from all timing differences between the recognition of gains and losses in the financial statements and recognition in the tax computation.

A net deferred tax asset is recognised only if it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Deferred tax assets and liabilities are calculated at the tax rates expected to be effective at the time the timing differences are expected to reverse.
Deferred tax assets and liabilities are not discounted.


2.INTANGIBLE FIXED ASSETS



£


Cost



At 1 August 2014 and 31 July 2015

254,707

Amortisation


At 1 August 2014
50,705

Charge for the year
25,471


At 31 July 2015

76,176




Net book value


At 31 July 2015
 178,531


At 31 July 2014

 204,002

Page 4

 
PROGRESSIVE FURNITURE LIMITED
 

NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 JULY 2015

3.TANGIBLE FIXED ASSETS



£


Cost 


At 1 August 2014
41,425

Additions
8,739

Disposals
(1,500)


At 31 July 2015

48,664



Depreciation


At 1 August 2014
29,370

Charge for the year
3,790

On disposals
(848)


At 31 July 2015

32,312




Net book value


At 31 July 2015
 16,352


At 31 July 2014

 12,055

Page 5

 
PROGRESSIVE FURNITURE LIMITED
 

NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 31 JULY 2015

4.CREDITORS:
Amounts falling due after more than one year
Creditors include amounts not wholly repayable within 5 years as follows:

        2015
        2014
        £
        £



Repayable by instalments
 -
 1,786

The aggregate amount of creditors for which security has been given amounted to £144,363 (2012 - £197,296).


5.SHARE CAPITAL
        2015
        2014
        £

        £

Allotted, called up and fully paid



40,000 Ordinary shares of £1 each
 40,000
 40,000


6.
CONTROLLING PARTY

The controlling party is C A Beale by virtue of his 75% shareholding.

Page 6