|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company registration number:01142229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVERPRINT PACKAGING LTD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABBREVIATED FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 31 December 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVERPRINT PACKAGING LTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS AT 31 December 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
2012 |
|
|
|
Notes |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS | | | | | | | | | | | |
Intangible assets | 2 | | | 713 | | | | 951 | |
Tangible assets | 3 | | | 13,203 | | | | 16,765 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | 13,916 | | | | 17,716 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Stocks | | 59,079 | | | | 43,872 | | | | |
Debtors | | 121,580 | | | | 170,552 | | | | |
Cash at bank and in hand | | 5,191 | | | | 407 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | 185,850 | | | | 214,831 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year | (149,486) | | | | (164,242) | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CURRENT ASSETS |
|
|
|
36,364 |
|
|
|
50,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS LESS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
50,280 |
|
|
|
68,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors falling due after one year | | | (767) | | | | (6,423) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISIONS FOR LIABILITIES | | | (2,551) | | | | (3,219) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
46,962 |
|
|
|
58,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
|
|
Called-up equity share capital |
5 |
|
|
50,000 |
|
|
|
50,000 |
|
Profit and loss account |
|
|
|
(3,038) |
|
|
|
8,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
46,962 |
|
|
|
58,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending 31 December 2013 the company was entitled to exemption section 477 of the Companies Act 2006 relating to small companies. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006 | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the accounts. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These financial statements have been prepared in accordance with the special provisions relating to the small companies regime within Part 15 of the Companies Act 2006 and in accordance with the Financial Reporting Standard for Smaller Entities (effective April 2008). Approved by the board of directors on 22 September 2014 and signed on its behalf. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.......................................................................... |
G H Anderson |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 September 2014
|
|
|
|
|
|
|
|
|
|
|
|
The annexed notes form part of these financial statements. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OVERPRINT PACKAGING LTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 31 DECEMBER 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Accounting policies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis of preparing the financial statements |
|
|
|
|
|
|
|
|
The accounts have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (Effective April 2008).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement of cashflow | | | | | | | | |
| The company has taken advantage of the exemption in Financial Reporting Standard No.1 from the requirement to produce a cashflow statement on the grounds that it is a small company. | |
| |
| |
| Turnover | | | | | | | | | |
| Turnover represents the sales value of design and manufacture of coding equipment. | |
| |
| |
| Intangible assets |
| Goodwill is the difference between the amount paid on the acquisition of a business and the aggregate fair value of its separable net assets. It is being written off using the reducing balance method at 25% per annum. | |
| |
| |
| |
| Foreign currency | | | | | | | | |
| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit. | |
| |
| |
| |
| |
| Fixed assets | | | | | | | | |
| Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following bases: Plant and machinery - 25% per annum at cost IT equipment - 25% reducing balance Motor vehicles - 25% reducing balance | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| 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. | |
| |
| | | | | | | | | | |
| Leasing | | | | | | | | | |
| Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred. Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets and depreciated over the shorter of the lease term and 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. | |
| |
| |
| |
| |
| | | | | | | | | | |
| Deferred taxation | | | | | | | | |
| Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the company's accounts. Deferred tax is provided in full on timing differences which result in an obligation to pay more (or less) tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax is not provided on timing differences arising from the revaluation of fixed assets where there is no commitment to sell the asset. | |
| |
| |
| |
| |
| |
| |
| |
| Pension scheme | | | | | | | | |
| The company operates a defined contribution pension scheme and pension contributions are charged to the profit and loss account as incurred. | |
| |
| |
| | | | | | | | | | |
| Going Concern | | | | | | | |
| No material uncertainties that may cast significant doubt about the ability of the company to continue as a going concern have been identified by the directors. On this basis the accounts have been prepared on a going concern basis. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. | Intangible fixed assets | | | | | | | | | |
| | | | Total |
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 9,500 |
| At end of period | | 9,500 |
| | | | | | | | | | | |
| Amortisation | | | | | | | | | | |
| At start of period | | 8,549 |
| Provided during the period | | 238 |
| At end of period | | 8,787 |
| | | | | | | | | | | |
| Net Book Values | | | | | | | | | |
| At start of period | | 951 |
| At end of period | | 713 |
| | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
3. | Tangible fixed assets | | | | | | | | | |
| | | | | | | | | | | |
| | | | Total | |
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | | 241,401 | |
| Additions | | | 840 | |
| At end of period | | 242,241 | |
| | | | | | | | | | | |
| Depreciation | | | | | | | | | | |
| At start of period | | 224,636 | |
| Provided during the period | | 4,402 | |
| At end of period | | 229,038 | |
| | | | | | | | | | | |
| Net Book Value | | | | | | | | | |
| At start of period | | 16,765 | |
| At end of period | | 13,203 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | |
4. | Debtors | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Debtors include £9,468 in respect of amounts due after more than one year. |
|
|
|
|
|
|
|
|
|
|
|
5. |
Share capital |
|
|
Allotted, issued and fully paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
2012 |
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 50,000 Allotted, called up and fully paid | | 50,000 | 50,000 | | | |
| Total issued share capital | | 50,000 | 50,000 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. | Transactions with directors | | | | | | | | |
| The company is controlled by the directors. At the balance sheet date the company's indebtedness to the director G Anderson was £21,211 and director K Anderson's indebtedness to the company was £36,220. During the year the company paid dividends of £17,982 to the directors as shareholders as follows: G Anderson £8,991 and K Anderson £8,991. At the time that the dividends were paid the company had sufficient distributable reserves to cover them and the directors are satisfied that the company will make sufficient profits in 2014 to cover the shortfall. | |
| | | | | | | | | | |
| | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|