ACCOUNTS - Final Accounts


Caseware UK (AP4) 2014.0.91 2014.0.91 2016-12-312016-12-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueNo description of principal activityfalse2016-01-01 01831851 2016-01-01 2016-12-31 01831851 2015-01-01 2015-12-31 01831851 2016-12-31 01831851 2015-12-31 01831851 2015-01-01 01831851 c:PriorPeriodIncreaseDecrease 2016-01-01 2016-12-31 01831851 c:PriorPeriodIncreaseDecrease 2015-01-01 2015-12-31 01831851 c:RestatedAmount 2015-12-31 01831851 c:RestatedAmount 2015-01-01 01831851 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2015-01-01 01831851 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2015-12-31 01831851 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2015-01-01 2015-12-31 01831851 d:CompanySecretary1 2016-01-01 2016-12-31 01831851 d:Director1 2016-01-01 2016-12-31 01831851 d:RegisteredOffice 2016-01-01 2016-12-31 01831851 c:Buildings 2016-01-01 2016-12-31 01831851 c:Buildings 2016-12-31 01831851 c:Buildings 2015-12-31 01831851 c:Buildings c:OwnedOrFreeholdAssets 2016-01-01 2016-12-31 01831851 c:PlantMachinery 2016-01-01 2016-12-31 01831851 c:MotorVehicles 2016-01-01 2016-12-31 01831851 c:FurnitureFittings 2016-01-01 2016-12-31 01831851 c:OtherPropertyPlantEquipment 2016-01-01 2016-12-31 01831851 c:OtherPropertyPlantEquipment 2016-12-31 01831851 c:OtherPropertyPlantEquipment 2015-12-31 01831851 c:OtherPropertyPlantEquipment c:OwnedOrFreeholdAssets 2016-01-01 2016-12-31 01831851 c:OwnedOrFreeholdAssets 2016-01-01 2016-12-31 01831851 c:CurrentFinancialInstruments 2016-12-31 01831851 c:CurrentFinancialInstruments 2015-12-31 01831851 c:CurrentFinancialInstruments c:WithinOneYear 2016-12-31 01831851 c:CurrentFinancialInstruments c:WithinOneYear 2015-12-31 01831851 c:ShareCapital 2016-12-31 01831851 c:ShareCapital 2015-12-31 01831851 c:ShareCapital 2015-01-01 01831851 c:RevaluationReserve 2016-01-01 2016-12-31 01831851 c:RevaluationReserve 2016-12-31 01831851 c:RevaluationReserve 2015-01-01 2015-12-31 01831851 c:RevaluationReserve 2015-12-31 01831851 c:RevaluationReserve c:RestatedAmount 2015-12-31 01831851 c:RevaluationReserve 2015-01-01 01831851 c:RevaluationReserve c:RestatedAmount 2015-01-01 01831851 c:RetainedEarningsAccumulatedLosses 2016-01-01 2016-12-31 01831851 c:RetainedEarningsAccumulatedLosses 2016-12-31 01831851 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2016-01-01 2016-12-31 01831851 c:RetainedEarningsAccumulatedLosses 2015-01-01 2015-12-31 01831851 c:RetainedEarningsAccumulatedLosses 2015-12-31 01831851 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2015-12-31 01831851 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2015-01-01 2015-12-31 01831851 c:RetainedEarningsAccumulatedLosses 2015-01-01 01831851 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2015-01-01 01831851 c:AcceleratedTaxDepreciationDeferredTax 2016-12-31 01831851 d:FRS102 2016-01-01 2016-12-31 01831851 d:AuditExempt-NoAccountantsReport 2016-01-01 2016-12-31 01831851 d:FullAccounts 2016-01-01 2016-12-31 01831851 d:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 iso4217:GBP xbrli:pure

Registered number: 01831851









CROSSKILLS (PE) LIMITED


UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2016

 
CROSSKILLS (PE) LIMITED
 

COMPANY INFORMATION


Director
Mr M H Banham 




Company secretary
Ms S Daley



Registered number
01831851



Registered office
20 Central Avenue
Thorpe St Andrew

Norwich




Accountants
Price Bailey LLP
Chartered Accountants

20 Central Avenue

St Andrews Business Park

Thorpe St Andrew

Norwich

NR7 0HR





 
CROSSKILLS (PE) LIMITED
 

CONTENTS



Page
Balance Sheet
1 - 2
Statement of Changes in Equity
3
Notes to the Financial Statements
4 - 12


 
CROSSKILLS (PE) LIMITED
REGISTERED NUMBER: 01831851

BALANCE SHEET
AS AT 31 DECEMBER 2016

As restated
2016
2015
Note
£
£

Fixed assets
  

Tangible assets
 4 
386,786
361,303

  
386,786
361,303

Current assets
  

Stocks
 5 
120,341
101,367

Debtors: amounts falling due within one year
 6 
60,191
54,966

Cash at bank and in hand
 7 
55,884
100,400

  
236,416
256,733

Creditors: amounts falling due within one year
 8 
(114,394)
(100,097)

Net current assets
  
 
 
122,022
 
 
156,636

Total assets less current liabilities
  
508,808
517,939

Provisions for liabilities
  

Deferred tax
 9 
(48,143)
(37,307)

  
 
 
(48,143)
 
 
(37,307)

Net assets
  
460,665
480,632


Capital and reserves
  

Called up share capital 
  
2,166
2,166

Revaluation reserve
  
197,770
200,828

Profit and loss account
  
260,729
277,638

  
460,665
480,632


The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.



 
Page 1

 
CROSSKILLS (PE) LIMITED
REGISTERED NUMBER: 01831851

BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2016



The financial statements were approved and authorised for issue by the board and were signed on its behalf on 3 March 2017.


Mr M H Banham
Director
Page 2

 
CROSSKILLS (PE) LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2016


Called up share capital
Revaluation reserve
Profit and loss account
Total equity


£
£
£
£


At 1 January 2015 (as previously stated)
2,166
203,886
304,360
510,412

Prior year adjustment
-
-
(36,053)
(36,053)


At 1 January 2015 (as restated)
2,166
203,886
268,307
474,359


Comprehensive income for the year

Profit for the year

-
-
42,273
42,273


Transfer to/from profit and loss account
-
(3,058)
3,058
-


Total comprehensive income for the year
-
(3,058)
45,331
42,273

Dividends: Equity capital
-
-
(36,000)
(36,000)


Total transactions with owners
-
-
(36,000)
(36,000)



At 1 January 2016 (as previously stated)
2,166
200,828
313,360
516,354

Prior year adjustment
-
-
(35,722)
(35,722)


At 1 January 2016 (as previously stated)
2,166
200,828
277,638
480,632


Comprehensive income for the year

Profit for the year

-
-
36,033
36,033


Transfer to/from profit and loss account
-
(3,058)
3,058
-


Total comprehensive income for the year
-
(3,058)
39,091
36,033

Dividends: Equity capital
-
-
(56,000)
(56,000)


Total transactions with owners
-
-
(56,000)
(56,000)


At 31 December 2016
2,166
197,770
260,729
460,665

The notes on pages 4 to 12 form part of these financial statements.

Page 3

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

1.


General information

Crosskills (PE) Limited is a private company limited by shares, incorporated in England and Wales, with a company registration number of 01831851.  The address of the registered office is given on the company information page of these financial statements.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts.  The policies adopted for the recognition of turnover are as follows:

Sale of goods

Turnover from the sale of goods is recognised at the point of sale.






 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Freehold buildings
-
2%
straight line
Computer equipment
-
25%
straight line
Motor vehicles
-
25%
reducing balance
Fixtures & fittings
-
20%
reducing balance

Page 4

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

2.Accounting policies (continued)

 
2.4

Revaluation of tangible fixed assets

Individual freehold and leasehold properties are carried at current year value at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the Balance Sheet date.
Fair values are determined from market based evidence normally undertaken by professionally qualified valuers.

Revaluation gains and losses are recognised in the Statement of Comprehensive Income unless losses exceed the previously recognised gains or reflect a clear consumption of economic benefits, in which case the excess losses are recognised in profit or loss.

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.6

Debtors

Short term debtors are measured at transaction price, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.8

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 
2.9

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.10

Finance costs

Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 5

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

2.Accounting policies (continued)

 
2.11

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

 
2.12

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.13

Interest income

Interest income is recognised in the Statement of Comprehensive Income using the effective interest method.

 
2.14

Borrowing costs

All borrowing costs are recognised in the Statement of Comprehensive Income in the year in which they are incurred.

 
2.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of Comprehensive Income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance Sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

Page 6

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

2.Accounting policies (continued)

 
2.16

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
·The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
·Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


3.


Employees

The average monthly number of employees, including directors, during the year was 4 (2015 - 4)

Page 7

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016


4.


Tangible fixed assets





Land and buildings
Other fixed assets
Total

£
£
£



Cost or valuation


At 1 January 2016
315,000
124,159
439,159


Additions
-
118,471
118,471


Disposals
-
(93,141)
(93,141)



At 31 December 2016

315,000
149,489
464,489



Depreciation


At 1 January 2016
5,482
72,374
77,856


Charge for the period on owned assets
5,482
20,015
25,497


Disposals
-
(25,650)
(25,650)



At 31 December 2016

10,964
66,739
77,703



Net book value



At 31 December 2016
304,036
82,750
386,786



At 31 December 2015
309,518
51,785
361,303


5.


Stocks

2016
2015
£
£

Finished goods and goods for resale
120,341
101,367



6.


Debtors

2016
2015
£
£


Trade debtors
54,245
50,392

Corporation tax debtor
1,300
-

Other debtors
4,646
4,574

60,191
54,966


Page 8

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

7.


Cash and cash equivalents

2016
2015
£
£

Cash at bank and in hand
55,884
100,400

Less: bank overdrafts
(66,108)
(51,644)

(10,224)
48,756



8.


Creditors: Amounts falling due within one year

2016
2015
£
£

Bank overdrafts
66,108
51,644

Trade creditors
32,093
24,023

Corporation tax
-
10,623

Other taxation and social security
12,937
10,421

Accruals and deferred income
3,256
3,386

114,394
100,097



9.


Deferred taxation



2016


£






At beginning of year
(37,307)


Charged to profit or loss
(10,836)



At end of year
(48,143)

The provision for deferred taxation is made up as follows:

2016
£


Accelerated capital allowances
(48,143)

Page 9

 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016


10.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £7,200 (2015 - £6,400).


11.


Related party transactions

During the year dividends of £56,000 (2015 £36,000) were paid to M H and Mrs F Banham. M H Banham
is a director of the company.

Page 10
 


 
CROSSKILLS (PE) LIMITED


 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

12.


First time adoption of FRS 102

The Company transitioned to FRS 102 from previously extant UK GAAP as at 1 January 2015. The impact of the transition to FRS 102 is as follows:

As previously stated
1 January
2015
Effect of transition
1 January
2015
FRS 102
(as restated)
1 January
2015
As previously stated
31 December
2015
Effect of transition
31 December
2015
FRS 102
(as restated)
31 December
2015
Note
£
£
£
£
£
£

Fixed assets
  
369,845
-
369,845
361,303
-
361,303

Current assets
  
231,638
-
231,638
256,733
-
256,733

Creditors: amounts falling due within one year
  
(90,975)
-
(90,975)
(100,099)
-
(100,099)

Net current assets
  
 
140,663
 
-
 
140,663
 
156,634
 
-
 
156,634

Total assets less current liabilities
  
 
510,508
 
-
 
510,508
 
517,937
 
-
 
517,937

Provisions for liabilities
  
(97)
(36,053)
(36,150)
(1,585)
(35,722)
(37,307)

Net  assets
  
 
510,411
 
(36,053)
 
474,358
 
516,352
 
(35,722)
 
480,630

Capital and reserves
  
510,411
(36,053)
474,358
516,352
(35,722)
480,630
Page 11
 
CROSSKILLS (PE) LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016

           12.First time adoption of FRS 102 (continued)

As previously stated
31 December
2015
Effect of transition
31 December
2015
FRS 102
(as restated)
31 December
2015
Note
£
£
£

Turnover
  
505,209
-
505,209

Cost of sales
  
(296,527)
-
(296,527)

  
 
208,682
 
-
 
208,682

Administrative expenses
  
(152,610)
-
(152,610)

Operating profit
  
 
56,072
 
-
 
56,072

Interest receivable and similar income
  
211
-
211

Interest payable and similar charges
  
(2,229)
-
(2,229)

Taxation
  
(12,111)
331
(11,780)

Profit on ordinary activities after taxation and for the financial year
  
 
41,943
 
331
 
42,274

Explanation of changes to previously reported profit and equity:

1

Recognition of deferred tax on revalued freehold property


Page 12