| M Francis (Cardiff) Limited |
| Registered number: |
08831923 |
| Abbreviated Balance Sheet |
| as at 31 May 2016 |
|
| Notes |
|
|
2016 |
|
|
2015 |
| £ |
£ |
| Fixed assets |
| Intangible assets |
2 |
|
|
80,313 |
|
|
107,083 |
| Tangible assets |
3 |
|
|
2,885 |
|
|
5,957 |
|
|
|
|
83,198 |
|
|
113,040 |
|
| Current assets |
| Stocks |
|
|
2,000 |
|
|
2,000 |
| Debtors |
|
|
120,774 |
|
|
73,207 |
| Cash at bank and in hand |
|
|
2,005 |
|
|
- |
|
|
|
124,779 |
|
|
75,207 |
|
| Creditors: amounts falling due within one year |
|
|
(157,989) |
|
|
(141,534) |
|
| Net current liabilities |
|
|
|
(33,210) |
|
|
(66,327) |
|
| Total assets less current liabilities |
|
|
|
49,988 |
|
|
46,713 |
|
| Creditors: amounts falling due after more than one year |
|
|
|
(60,350) |
|
|
(60,600) |
|
|
|
| Net liabilities |
|
|
|
(10,362) |
|
|
(13,887) |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
5 |
|
|
10 |
|
|
10 |
| Profit and loss account |
|
|
|
(10,372) |
|
|
(13,897) |
|
| Shareholder's funds |
|
|
|
(10,362) |
|
|
(13,887) |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit 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 the preparation of accounts. |
| The accounts have been prepared in accordance with the provisions in Part 15 of the Companies Act 2006 applicable to companies subject to the small companies regime. |
|
|
|
| Mr M Francis |
| Director |
| Approved by the board on 8 February 2017 |
|
| M Francis (Cardiff) Limited |
| Notes to the Abbreviated Accounts |
| for the year ended 31 May 2016 |
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts 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 the value, net of value added tax and discounts, of goods provided to customers and work carried out in respect of services provided to customers. |
|
|
Depreciation |
|
Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives. |
|
|
Plant and machinery |
20% on the reducing balance basis |
|
Motor vehicles |
25% on the reducing balance basis |
|
|
Stocks |
|
Stock is valued at the lower of cost and net realisable value. |
|
|
Leasing and hire purchase commitments |
|
Assets held under finance leases and hire purchase contracts, which are those where substantially all the risks and rewards of ownership of the asset have passed to the company, are capitalised in the balance sheet and depreciated over their useful lives. The corresponding lease or hire purchase obligation is treated in the balance sheet as a liability.
The interest element of the rental obligations is charged to the profit and loss account over the period of the lease and represents a constant proportion of the balance of capital repayments outstanding.
Rentals paid under operating leases are charged to income on a straight line basis over the lease term. |
|
|
| 2 |
Intangible fixed assets |
£ |
|
|
Cost |
|
At 1 June 2015 |
133,853 |
|
At 31 May 2016 |
133,853 |
|
|
|
|
|
|
|
|
Amortisation |
|
At 1 June 2015 |
26,770 |
|
Provided during the year |
26,770 |
|
At 31 May 2016 |
53,540 |
|
|
|
|
|
|
|
|
Net book value |
|
At 31 May 2016 |
80,313 |
|
At 31 May 2015 |
107,083 |
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
£ |
|
|
Cost |
|
At 1 June 2015 |
7,517 |
|
Disposals |
(3,000) |
|
At 31 May 2016 |
4,517 |
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 June 2015 |
1,560 |
|
Charge for the year |
1,200 |
|
On disposals |
(1,128) |
|
At 31 May 2016 |
1,632 |
|
|
|
|
|
|
|
|
Net book value |
|
At 31 May 2016 |
2,885 |
|
At 31 May 2015 |
5,957 |
|
|
|
|
|
|
|
|
| 4 |
Loans |
2016 |
|
2015 |
| £ |
£ |
|
Creditors include: |
|
Secured bank loans |
60,350 |
|
80,600 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Share capital |
Nominal |
|
2016 |
|
2016 |
|
2015 |
| value |
Number |
£ |
£ |
|
Allotted, called up and fully paid: |
|
Ordinary shares |
£1 each |
|
10 |
|
10 |
|
10 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Loans from directors |
|
Description and conditions |
B/fwd |
Paid |
Repaid |
C/fwd |
| £ |
£ |
£ |
£ |
|
Mr M Francis |
|
Loan Account |
16,053 |
|
- |
|
(15,986) |
|
67 |
|
|
|
16,053 |
|
- |
|
(15,986) |
|
67 |
|
|
|
|
|
|
|
|
|
