Film Medical Services Limited - Limited company accounts 16.1

Film Medical Services Limited - Limited company accounts 16.1


02491774 1.1.15 31.12.15 31.12.15 Company accounts Private Limited Company FY true false false false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure024917742014-12-31024917742015-12-31024917742015-01-012015-12-31024917742013-12-31024917742014-01-012014-12-31024917742014-12-3102491774ns12:England2015-01-012015-12-3102491774ns14:PoundSterling2015-01-012015-12-3102491774ns7:Director12015-01-012015-12-3102491774ns7:OrdinaryShareClass12015-01-012015-12-3102491774ns7:RegisteredOffice2015-01-012015-12-3102491774ns7:EntityAccountantsOrAuditors2015-01-012015-12-3102491774ns5:OwnedOrFreeholdTangibleFixedAssets2015-01-012015-12-3102491774ns5:OwnedOrFreeholdTangibleFixedAssets2014-01-012014-12-3102491774ns7:AllEntityOfficers2015-01-012015-12-3102491774ns7:AllEntityOfficers2014-01-012014-12-3102491774ns5:LandBuildingsns5:ShortLeaseholdProperties2014-12-3102491774ns5:ImprovementsOrDevelopmentAssets2014-12-3102491774ns5:FixturesFittings2014-12-3102491774ns5:ComputerEquipment2014-12-3102491774ns5:LandBuildingsns5:ShortLeaseholdProperties2015-01-012015-12-3102491774ns5:ImprovementsOrDevelopmentAssets2015-01-012015-12-3102491774ns5:FixturesFittings2015-01-012015-12-3102491774ns5:ComputerEquipment2015-01-012015-12-3102491774ns5:LandBuildingsns5:ShortLeaseholdProperties2015-12-3102491774ns5:ImprovementsOrDevelopmentAssets2015-12-3102491774ns5:FixturesFittings2015-12-3102491774ns5:ComputerEquipment2015-12-3102491774ns5:LandBuildingsns5:ShortLeaseholdProperties2014-12-3102491774ns5:ImprovementsOrDevelopmentAssets2014-12-3102491774ns5:FixturesFittings2014-12-3102491774ns5:ComputerEquipment2014-12-3102491774ns7:OrdinaryShareClass12015-12-3102491774ns7:OrdinaryShareClass12014-12-31
REGISTERED NUMBER: 02491774 (England and Wales)












Report of the Director and

Unaudited Financial Statements

for the Year Ended 31 December 2015

for

Film Medical Services Limited

Film Medical Services Limited (Registered number: 02491774)






Contents of the Financial Statements
for the Year Ended 31 December 2015




Page

Company Information 1

Report of the Director 2

Profit and Loss Account 3

Balance Sheet 4

Notes to the Financial Statements 5


Film Medical Services Limited

Company Information
for the Year Ended 31 December 2015







DIRECTOR: D I BURNS





REGISTERED OFFICE: Units 5 & 7 Commercial Way
Park Royal
London
NW10 7XF





REGISTERED NUMBER: 02491774 (England and Wales)





ACCOUNTANTS: PB Associates
Chartered Accountants and Chartered Tax Advisers
2 Castle Business Village
Station Road
Hampton
Middlesex
TW12 2BX

Film Medical Services Limited (Registered number: 02491774)

Report of the Director
for the Year Ended 31 December 2015

The director presents his report with the financial statements of the company for the year ended 31 December 2015.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of the hiring of theatrical props.and film sets.

DIRECTOR
D I BURNS held office during the whole of the period from 1 January 2015 to the date of this report.

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

ON BEHALF OF THE BOARD:





D I BURNS - Director


7 September 2016

Film Medical Services Limited (Registered number: 02491774)

Profit and Loss Account
for the Year Ended 31 December 2015

31.12.15 31.12.14
Notes £    £    £    £   

TURNOVER 844,607 709,415

Cost of sales 2,174 2,148
GROSS PROFIT 842,433 707,267

Distribution costs 13,989 -
Administrative expenses 490,516 478,116
504,505 478,116
337,928 229,151

Other operating income - 4,100
OPERATING PROFIT 2 337,928 233,251

Interest receivable and similar income - 71
PROFIT ON ORDINARY ACTIVITIES
BEFORE TAXATION

337,928

233,322

Tax on profit on ordinary activities 3 61,611 45,554
PROFIT ON ORDINARY ACTIVITIES
AFTER TAXATION

276,317

187,768

Extraordinary items after taxation 4 (3,270 ) (157,000 )
PROFIT FOR THE FINANCIAL YEAR 273,047 30,768

Film Medical Services Limited (Registered number: 02491774)

Balance Sheet
31 December 2015

31.12.15 31.12.14
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 6 330,439 263,099

CURRENT ASSETS
Debtors 7 151,241 96,507
Cash at bank and in hand 199,845 248,315
351,086 344,822
CREDITORS
Amounts falling due within one year 8 223,087 215,800
NET CURRENT ASSETS 127,999 129,022
TOTAL ASSETS LESS CURRENT
LIABILITIES

458,438

392,121

PROVISIONS FOR LIABILITIES 9 160,270 157,000
NET ASSETS 298,168 235,121

CAPITAL AND RESERVES
Called up share capital 10 200 200
Profit and loss account 11 297,968 234,921
SHAREHOLDERS' FUNDS 298,168 235,121

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2015.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2015 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his 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 provisions of Part 15 of the Companies Act 2006 relating to small companies and with the Financial Reporting Standard for Smaller Entities (effective January 2015).


The financial statements were approved by the director on 7 September 2016 and were signed by:





D I BURNS - Director


Film Medical Services Limited (Registered number: 02491774)

Notes to the Financial Statements
for the Year Ended 31 December 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 January 2015).

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.


Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

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.

2. OPERATING PROFIT

The operating profit is stated after charging:

31.12.15 31.12.14
£    £   
Depreciation - owned assets 39,452 30,697

Director's remuneration and other benefits etc 28,000 27,000

3. TAXATION

Analysis of the tax charge
The tax charge on the profit on ordinary activities for the year was as follows:
31.12.15 31.12.14
£    £   
Current tax:
UK corporation tax 61,611 45,554
Tax on profit on ordinary activities 61,611 45,554

4. EXTRAORDINARY ITEMS
31.12.15 31.12.14
£    £   
Contingent liability (3,270 ) (157,000 )

5. DIVIDENDS
31.12.15 31.12.14
£    £   
Final 210,000 84,000

Film Medical Services Limited (Registered number: 02491774)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2015

6. TANGIBLE FIXED ASSETS
Fixtures
Short Hiring and Computer
leasehold Equipment fittings equipment Totals
£    £    £    £    £   
COST
At 1 January 2015 51,084 539,802 96,170 5,899 692,955
Additions - 79,942 26,850 - 106,792
At 31 December 2015 51,084 619,744 123,020 5,899 799,747
DEPRECIATION
At 1 January 2015 51,084 299,117 77,853 1,802 429,856
Charge for year - 32,063 6,775 614 39,452
At 31 December 2015 51,084 331,180 84,628 2,416 469,308
NET BOOK VALUE
At 31 December 2015 - 288,564 38,392 3,483 330,439
At 31 December 2014 - 240,685 18,317 4,097 263,099

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.15 31.12.14
£    £   
Trade debtors 78,750 22,091
Rent deposit 30,246 30,246
Other debtors 10,000 12,000
Prepayments 32,245 32,170
151,241 96,507

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.15 31.12.14
£    £   
Trade creditors 7,567 4,865
Directors loan account 110,858 130,541
Corporation tax 61,611 45,554
Social security and other taxes 9,133 7,393
VAT 33,918 27,447
223,087 215,800

9. PROVISIONS FOR LIABILITIES
31.12.15 31.12.14
£    £   
Other provisions
Contingent liability 160,270 157,000

The director has recommended a £157,000 reserve be made in respect of a potential dilapidation claim by the
landlords, upon cessation of the leases.

Film Medical Services Limited (Registered number: 02491774)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2015

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.15 31.12.14
value: £    £   
200 Ordinary £1 200 200

11. RESERVES
Profit
and loss
account
£   

At 1 January 2015 234,921
Profit for the year 273,047
Dividends (210,000 )
At 31 December 2015 297,968