DANZER_LIMITED - Accounts


Company Registration No. 4126349 (England and Wales)
DANZER LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2016
PAGES FOR FILING WITH REGISTRAR
DANZER LIMITED
COMPANY INFORMATION
Directors
Mr J Y Holloway
Mr W H Holloway
Mr D G Holloway
Ms H M Scott
Secretary
Ms H M Scott
Company number
4126349
Registered office
Windmill Lane Industrial Estate
Windmill Lane
Denton
Manchester
M34 2JF
Accountants
Josolyne & Co
Silk House
Park Green
Macclesfield
Cheshire
SK11 7QW
Bankers
Barclays Bank plc
10 Market Place
Macclesfield
Cheshire
SK10 1HA
DANZER LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
DANZER LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2016
30 September 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
3
466,799
442,568
Current assets
Inventories
566,735
668,990
Trade and other receivables
4
2,400,015
1,670,442
Cash at bank and in hand
87,797
168,171
3,054,547
2,507,603
Current liabilities
5
(1,918,479)
(1,666,971)
Net current assets
1,136,068
840,632
Total assets less current liabilities
1,602,867
1,283,200
Equity
Called up share capital
7
160,180
160,180
Retained earnings
1,442,687
1,123,020
Total equity
1,602,867
1,283,200

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 September 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

T he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 .he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of section 1A of FRS 102. and in accordance with the provisions of section 1A of FRS 102.

The financial statements were approved by the board of directors and authorised for issue on 6 April 2017 and are signed on its behalf by:
Mr J Y Holloway
Ms H M Scott
Director
Director
Company Registration No. 4126349
DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2016
- 2 -
1
Accounting policies
Company information

Danzer Limited is a private company limited by shares incorporated in England and Wales. The registered office is Windmill Lane Industrial Estate, Windmill Lane, Denton, Manchester, M34 2JF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

These financial statements for the year ended 30 September 2016 are the first financial statements of Danzer Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 October 2014. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Revenue

Turnover represents amounts receivable for goods and services net of VAT and trade discounts and is attributable to the principal activity of the company.

1.3
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings
10% per annum on a straight line basis (Land not depreciated)
Leasehold improvements
10% per annum on a straight line basis (Land not depreciated)
Equipment
3 - 5 years on a straight line basis
Computer equipment
3 years on a straight line basis
Motor vehicles
3 years on a straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Impairment of non-current assets

Recoverable amount is the higher of fair value less costs to sell and value in use.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2016
1
Accounting policies
(Continued)
- 3 -

Recoverable amount is the higher of fair value less costs to sell and value in use.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. Inventories held for distribution at no or nominal consideration are measured at cost, adjusted where applicable for any loss of service potential. are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities. are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments. Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset , with the net amounts presented in the financial statements , when there is a legally 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.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publically traded and whose fair values cannot be measured reliably are measured at cost less impairment.

DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2016
1
Accounting policies
(Continued)
- 4 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss , are assessed for indicators of impairment at each reporting end date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected . The impairment loss is recognised in profit or loss.held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. The impairment loss is recognised in profit or loss.

Basic financial liabilities

Basic financial liabilities are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2016
1
Accounting policies
(Continued)
- 5 -
1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases. Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 52 (2015 - 43).

3
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 October 2015
809,697
296,755
1,106,452
Additions
34,254
80,009
114,263
Disposals
-
(35,954)
(35,954)
At 30 September 2016
843,951
340,810
1,184,761
Depreciation and impairment
At 1 October 2015
485,460
178,424
663,884
Depreciation charged in the year
14,324
63,651
77,975
Eliminated in respect of disposals
-
(23,897)
(23,897)
At 30 September 2016
499,784
218,178
717,962
Carrying amount
At 30 September 2016
344,167
122,632
466,799
At 30 September 2015
324,237
118,331
442,568
DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2016
- 6 -
4
Trade and other receivables
2016
2015
Amounts falling due within one year:
£
£
Trade receivables
1,608,928
1,222,995
Other receivables
784,009
445,283
2,392,937
1,668,278
Deferred tax asset
7,078
2,164
2,400,015
1,670,442
5
Current liabilities
2016
2015
£
£
Trade payables
1,373,342
1,329,822
Corporation tax
88,792
80,068
Other taxation and social security
168,899
104,587
Other payables
287,446
152,494
1,918,479
1,666,971
6
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Assets
Assets
2016
2015
Balances:
£
£
Accelerated capital allowances
7,078
2,164
2016
Movements in the year:
£
Liability/(Asset) at 1 October 2015
(2,164)
Credit to profit or loss
(4,914)
Liability/(Asset) at 30 September 2016
(7,078)
DANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2016
- 7 -
7
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
160,180 Ordinary shares of £1 each
160,180
160,180
8
Financial commitments, guarantees and contingent liabilities

Danzer Limited has an unlimited cross guarantee to AV Group. At the end of the year the indebtedness in AV Group Limited amounted to £28,524. It is not expected that the company will ever be called upon to meet this liability.

9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2016
2015
£
£
Within one year
36,000
16,500
Between two and five years
144,000
66,000
In over five years
63,000
45,375
243,000
127,875
2016-09-302015-10-01falseCCH SoftwareCCH Accounts Production 2016.30041263492015-10-012016-09-304126349bus:Director12015-10-012016-09-304126349bus:Director22015-10-012016-09-304126349bus:Director32015-10-012016-09-304126349bus:CompanySecretaryDirector12015-10-012016-09-304126349bus:CompanySecretary12015-10-012016-09-304126349bus:RegisteredOffice2015-10-012016-09-304126349bus:Agent12015-10-012016-09-3041263492016-09-3041263492015-09-304126349core:LandBuildings2016-09-304126349core:OtherPropertyPlantEquipment2016-09-304126349core:LandBuildings2015-09-304126349core:OtherPropertyPlantEquipment2015-09-304126349core:CurrentFinancialInstruments2016-09-304126349core:CurrentFinancialInstruments2015-09-304126349core:ShareCapital2016-09-304126349core:ShareCapital2015-09-304126349core:RetainedEarningsAccumulatedLosses2016-09-304126349core:RetainedEarningsAccumulatedLosses2015-09-304126349core:LandBuildingscore:LeasedAssetsHeldAsLessee2015-10-012016-09-304126349core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2015-10-012016-09-304126349core:FurnitureFittings2015-10-012016-09-304126349core:ComputerEquipment2015-10-012016-09-304126349core:MotorVehicles2015-10-012016-09-304126349core:LandBuildings2015-09-304126349core:OtherPropertyPlantEquipment2015-09-3041263492015-09-304126349core:LandBuildings2015-10-012016-09-304126349core:OtherPropertyPlantEquipment2015-10-012016-09-304126349bus:PrivateLimitedCompanyLtd2015-10-012016-09-304126349bus:FRS1022015-10-012016-09-304126349bus:AuditExempt-NoAccountantsReport2015-10-012016-09-304126349bus:FullAccounts2015-10-012016-09-30xbrli:purexbrli:sharesiso4217:GBP