Accounts filed on 31-03-2016
Accounts filed on 31-03-2016
THE MERLIN VENTURE LIMITED
Company Registration Number:
03615422
(England and Wales)
Report of the Directors and Unaudited Financial Statements
Company limited by guarantee
Period of accounts
Start date: 01 April 2015
End date: 31 March 2016
THE MERLIN VENTURE LIMITED
Contents of the Financial Statements
for the Period Ended 31 March 2016
Company Information | |
Report of the Directors | |
Income And Expenditure Account | |
Gains and Losses | |
Balance sheet | |
Notes to the Financial Statements |
THE MERLIN VENTURE LIMITED
Company Information
for the Period Ended 31 March 2016
Director: |
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Secretary: |
|
|
Registered office: |
|
|
Company Registration Number: |
|
|
THE MERLIN VENTURE LIMITED
Directors' Report Period Ended 31 March 2016
The directors present their report with the financial statements of the company for the period ended 31 March 2016
Principal Activities
Job creation and access
Social and economic exclusion
Local jobs for local people
Social and economic capacity building
Local services for local people
Directors
The director(s) shown below were appointed to the company during the period
Martyn Collin on
Wendy Stokes on
Peter Richmond on
Paul Charlton on
Darren Mann on
The director(s) shown below resigned during the period
Peter Daniels on
Roger Hand on
Ian Good on
Andrew Lane on
Stephen Rawlins on
Additional information
Having carried out a detailed review of the various parts of the business, the company has down-sized and the level of business was such that the projects that were operational during the year were:
Tiggy Winkles Day Nurseries – one 55 place and one 36 place day nursery catering for 0-5 year olds
Merlin Employment and Training Advice – helping local unemployed people find jobs and/or training. The final employment and training support programme was completed in May 2015, so Merlin’s activities are currently the continued management, development and growth of Tiggy Winkles Daycare Nurseries.
The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006
This report was approved by the board of directors on
And Signed On Behalf Of The Board By:
Name:
Status: Director
THE MERLIN VENTURE LIMITED
Income and Expenditure Account
for the Period Ended 31 March 2016
Notes |
2016 £ |
2015 £ |
|
---|---|---|---|
Turnover: | 2 |
|
|
Gross surplus: |
|
|
|
Administrative expenses: | 3, 4 |
(
|
(
|
Operating surplus/deficit: |
(
|
(
|
|
Interest receivable and similar income: |
|
|
|
Surplus/deficit on ordinary activities before taxation: |
(
|
(
|
|
Surplus/deficit for the financial year: |
(
|
(
|
The notes form part of these financial statements
THE MERLIN VENTURE LIMITED
Statement of total recognised gains and losses
The company does not have any gains and losses other than Income and expenditure for the period to report
THE MERLIN VENTURE LIMITED
Balance sheet
As at
Notes |
2016 £ |
2015 £ |
|
---|---|---|---|
Fixed assets | |||
Tangible assets: | 6 |
|
|
Total fixed assets: |
|
|
|
Current assets | |||
Debtors: | 7 |
|
|
Cash at bank and in hand: |
|
|
|
Total current assets: |
|
|
|
Creditors: amounts falling due within one year: | 8, 10 |
(
|
(
|
Net current assets (liabilities): |
|
|
|
Total assets less current liabilities: |
|
|
|
Creditors: amounts falling due after more than one year: | 9 |
(
|
(
|
Total net assets (liabilities): |
|
|
The notes form part of these financial statements
THE MERLIN VENTURE LIMITED
Balance sheet continued
As at 31 March 2016
Notes |
2016 £ |
2015 £ |
|
---|---|---|---|
Reserves | |||
Income and expenditure account: | 11 |
|
|
Members funds: |
|
|
The financial statements were approved by the Board of Directors on
SIGNED ON BEHALF OF THE BOARD BY:
Name:
Status: Director
The notes form part of these financial statements
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
1. Accounting policies
Basis of measurement and preparation of accounts
The financial statements have been prepared under the historical cost convention and in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). Turnover policy
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. Nursery turnover is recognised as earned (that is, as the services are provided). Grant funding is received subject to specific performance conditions. Grant funding included in this category is recognised where there is entitlement, certainty of receipt and the amount can be measured reliably. Tangible fixed assets depreciation policy
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:
Leasehold improvements - straight line over period of lease
Plant and machinery - 3 years straight line
Motor vehicles - 3 years straight line
Fixtures and fittings - 3 years straight lineIntangible fixed assets amortisation policy
There are no intangible assets. Valuation information and policy
There are no assets that require revaluing. Other accounting policies
Going Concern
On the basis of their assessment of the company's financial position and current year forecasts, the company directors' have a reasonable expectation that the company will be able to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statements.
Cash flow
The company has taken advantage of the exemption in Financial Reporting Standard No.1 from the requirement to produce a cash flow statement on the grounds that it is a small company.
Operating leases
Rentals under operating leases are charged to the profit and loss account on a straight line basis over the lease term.
Capital grants
Capital grants received are treated as deferred credits and released to the profit and loss account over the estimated useful life of the relevant fixed assets.
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.
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
2. Turnover
All turnover arose within the United Kingdom.
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
3. Directors' remuneration
2016
£
2015
£Directors' remuneration: 0 0 Value of contributions to directors' pensions: 0 0 TOTAL: 0 0 During the year, no director received any emoluments (2015 - £NIL).
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
4. Employees
2016
£
2015
£Wages and salaries: 428,259 944,871 Social security costs: 24,143 65,169 Pension costs: 6,882 15,138 Total staff costs: 459,284 1,025,178 Average number of employees including directors during the period: 35 62
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
5. Operating surplus or (deficit)
Operating surplus or (deficit) before tax as stated after charging the following.
2016
£
2015
£Depreciation - owned assets: 13,735 13,212 Surplus or (deficit) on disposal of fixed assets: 1,525 7,650 Operating lease rentals: ( 917 )63,375
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
6. Tangible assets
Land and buildings Plant and Machinery Fixtures and fittings Office Equipment Motor vehicles Total Cost £ £ £ £ £ £ 01 April 2015: 215,002 45,552 8,509 - 1,750 270,813 Additions: 550 399 - - - 949 Disposals: - - - - - 0 Revaluations: - - - - - 0 Transfers: - - - - - 0 31 March 2016: 215,552 45,951 8,509 - 1,750 271,762 Depreciation 01 April 2015: 118,864 42,105 7,819 - 1,750 170,538 Charge for year: 9,750 3,295 690 - - 13,735 On disposals: - - - - - 0 Other adjustments: - - - - - 0 31 March 2016: 128,614 45,400 8,509 - 1,750 184,273 Net book value 31 March 2016: 86,938 551 0 - 0 87,489 31 March 2015: 96,138 3,447 690 - 0 100,275
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
7. Debtors
2016
£
2015
£Trade debtors: 4,150 2,348 Prepayments and accrued income: 7,000 76,840 Total: 11,150 79,188
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
8. Creditors: amounts falling due within one year
2016
£
2015
£Trade creditors: 2,332 12,557 Taxation and social security: 18,550 Accruals and deferred income: 40,744 104,705 Other creditors: 310 5,828 Total: 43,386 141,640
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
9. Creditors: amounts falling due after more than one year
2016
£
2015
£Other creditors: 68,250 78,000 Total: 68,250 78,000
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
10. Operating lease commitments
2016
£
2015
£Within one year: 0 3,000 Between one and five years: 7,500 7,500 Total: 7,500 10,500
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
11. Income and expenditure account
2016
£
2015
£Opening balance: 150,089 271,098 Surplus or (deficit) for period: ( 66,187 )( 121,009 )Retained: 83,902 150,089
THE MERLIN VENTURE LIMITED
Notes to the Financial Statements
for the Period Ended 31 March 2016
-
12. Company limited by guarantee
The company is limited by guarantee and consequently does not have share capital. Each of the members is liable to contribute an amount not exceeding £1 towards the assets of the company in the event of liquidation.