ACCOUNTS - Final Accounts preparation

ACCOUNTS - Final Accounts preparation


5293964 FORCE ONE LIMITED 2014-12-01 2015-11-30 false true 2015-11-30Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts. In respect of long-term contracts and contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced.Turnover in respect of long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.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. 33% straight line 5293964 2014-12-01 2015-11-30 5293964 2015-11-30 5293964 2014-11-30 5293964 c:MotorVehicles 2014-12-01 2015-11-30 5293964 c:FixturesFittingsToolsEquipment 2014-12-01 2015-11-30 5293964 d:OrdinaryShareClass1 2015-11-30 5293964 d:OrdinaryShareClass1 2014-11-30 5293964 d:OrdinaryShareClass1 2014-12-01 2015-11-30 5293964 d:Director1 2014-12-01 2015-11-30 5293964 c:ComputerEquipment 2014-12-01 2015-11-30 5293964 c:PlantMachinery 2014-12-01 2015-11-30 5293964 c:LandBuildings c:OwnedOrFreeholdTangibleFixedAssets 2014-12-01 2015-11-30 5293964 c:NetGoodwill 2014-12-01 2015-11-30 5293964 c:ProvisionsForDeferredTaxation 2014-11-30 5293964 c:Subsidiary1 2014-12-01 2015-11-30 5293964 c:Subsidiary1 2015-11-30 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 5293964










FORCE ONE LIMITED
ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 30 NOVEMBER 2015




































Whiting & Partners
Chartered Accountants & Business Advisers
The Old School House
Dartford Road
March
Cambridgeshire
PE15 8AE

 
FORCE ONE LIMITED
REGISTERED NUMBER: 5293964

ABBREVIATED BALANCE SHEET
AS AT 30 NOVEMBER 2015

2015
2014
Note
£
£
£
£
 
FIXED ASSETS





 
Intangible assets
 
2
-

-
 
Tangible assets
 
3
1,517,155
1,365,098
 
Investments
 
4
39

39








1,517,194

1,365,137
 
CURRENT ASSETS





 
Debtors
1,110,097
780,360

 
Cash at bank and in hand

175,276
639,438







 
1,285,373
1,419,798
 
CREDITORS: amounts falling due within one year
5
(609,392)
(809,038)
 
NET CURRENT ASSETS


675,981

610,760
 
TOTAL ASSETS LESS CURRENT LIABILITIES
2,193,175
1,975,897
 
CREDITORS: amounts falling due after more than one year
6
(753,581)

(771,484)
 
PROVISIONS FOR LIABILITIES





 
Deferred tax
(116,537)
(62,295)

NET ASSETS




 1,323,057


 1,142,118
  
CAPITAL AND RESERVES

 
Called up share capital
7
3
3
 
Profit and loss account
1,323,054
1,142,115
 
SHAREHOLDERS' FUNDS
 

 1,323,057

 1,142,118

Page 1

 
FORCE ONE LIMITED
 
    
ABBREVIATED BALANCE SHEET (continued)
AS AT 30 NOVEMBER 2015

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 30 November 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.


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 by: 





Mr P J Burke
Director

Date: 22 July 2016

The notes on pages 3 to 6 form part of these financial statements.

Page 2

 
FORCE ONE LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 30 NOVEMBER 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.

In respect of long-term contracts and contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced.Turnover in respect of long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.

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
-
33% 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:

Freehold property
-
5% straight line
Plant & machinery
-
20% reducing balance
Motor vehicles
-
20% reducing balance
Fixtures & fittings
-
20% reducing balance
Computer equipment
-
33% straight line

Freehold property includes a commercial building at a cost of £20,000 being depreciated as above.
The remainder of the freehold property consists of a residential property and adjoining land which is not being depreciated due to its expected residual value.

1.5
Investments

Investments held as fixed assets are shown at cost less provision for impairment.

Page 3

 
FORCE ONE LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 30 NOVEMBER 2015

1.ACCOUNTING POLICIES (continued)

1.6
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.

1.7
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.

1.8
Pensions

The company operates a defined contribution pension scheme and the pension charge represents the amounts payable by the company to the fund in respect of the year.


2.INTANGIBLE FIXED ASSETS



£


Cost



At 1 December 2014 and 30 November 2015

3,000

Amortisation


At 1 December 2014 and 30 November 2015

3,000




Net book value


At 30 November 2015
 -


At 30 November 2014

 -

Page 4

 
FORCE ONE LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 30 NOVEMBER 2015

3.TANGIBLE FIXED ASSETS



£


Cost 


At 1 December 2014
2,540,161

Additions
421,736

Disposals
(303,961)


At 30 November 2015

2,657,936



Depreciation


At 1 December 2014
1,175,063

Charge for the year
147,747

On disposals
(182,029)


At 30 November 2015

1,140,781




Net book value


At 30 November 2015
 1,517,155


At 30 November 2014

 1,365,098


4.FIXED ASSET INVESTMENTS



£


Cost or valuation



At 1 December 2014 and 30 November 2015

39




Net book value


At 30 November 2015
 39


At 30 November 2014

 39

Subsidiary undertakings

The following were subsidiary undertakings of the company:

Name
Class of shares
Holding



Force One (Aust) Pty Ltd registered in Australia where its main operations are carried out and it commenced trading on 1 November 2015
Ordinary
70%

Page 5

 
FORCE ONE LIMITED
 
 
NOTES TO THE ABBREVIATED ACCOUNTS
FOR THE YEAR ENDED 30 NOVEMBER 2015

4.FIXED ASSET INVESTMENTS (continued)

The aggregate of the share capital and reserves as at 30 November 2015 and of the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Name
Aggregate of share capital and reserves
Profit/(loss)

        £
        £



Force One (Aust) Pty Ltd 
56
-


5.CREDITORS:
Amounts falling due within one year

The bank loan is secured by the company.

 

6.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
 129,914
 145,217

The bank loan is secured by the company.


7.SHARE CAPITAL
        2015
        2014
        £

        £

Allotted, called up and fully paid



3 Ordinary shares of £1 each
 3
 3

Page 6