SOLUTION_EU_LIMITED - Accounts


Company Registration No. 06457657 (England and Wales)
SOLUTION EU LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
PAGES FOR FILING WITH REGISTRAR
SOLUTION EU LIMITED
COMPANY INFORMATION
Directors
Mr T G McKenna
Mr M D McLoughlin
Secretary
Mr M McLoughlin
Company number
06457657
Registered office
264 Banbury Road
Oxford
OX2 7DY
Accountants
Shaw Gibbs Limited
264 Banbury Road
Oxford
OX2 7DY
Business address
5 Apollo Court
Radclive Road
Gawcott
Buckingham
MK18 4DF
SOLUTION EU LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
SOLUTION EU LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2016
31 December 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Intangible assets
3
369
638
Tangible assets
4
17,557
22,144
17,926
22,782
Current assets
Stocks
1,076,772
850,215
Debtors
5
2,046,461
1,878,572
Cash at bank and in hand
386,357
253,597
3,509,590
2,982,384
Creditors: amounts falling due within one year
6
(3,152,241)
(2,344,793)
Net current assets
357,349
637,591
Total assets less current liabilities
375,275
660,373
Provisions for liabilities
(3,423)
(4,253)
Net assets
371,852
656,120
Capital and reserves
Called up share capital
7
8
8
Share premium account
30,696
30,696
Profit and loss reserves
341,148
625,416
Total equity
371,852
656,120

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 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.

SOLUTION EU LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2016
31 December 2016
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 May 2017 and are signed on its behalf by:
Mr M D McLoughlin
Director
Company Registration No. 06457657
SOLUTION EU LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2016
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2015
8
30,696
533,203
563,907
Year ended 31 December 2015:
Profit and total comprehensive income for the year
-
-
404,213
404,213
Dividends
-
-
(312,000)
(312,000)
Balance at 31 December 2015
8
30,696
625,416
656,120
Year ended 31 December 2016:
Profit and total comprehensive income for the year
-
-
95,732
95,732
Dividends
-
-
(380,000)
(380,000)
Balance at 31 December 2016
8
30,696
341,148
371,852
SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2016
- 4 -
1
Accounting policies
Company information

Solution EU Limited is a private company limited by shares incorporated in England and Wales. The registered office is 264 Banbury Road, Oxford, OX2 7DY.

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 31 December 2016 are the first financial statements of Solution EU 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 January 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business , and is shown net of VAT and other sales related taxes . The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates., and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

Amortisation 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:

Development Costs
10% straight line
SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 5 -
1.5
Tangible fixed assets

Tangible fixed assets 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:

Leasehold improvements
25% straight line
Fixtures, fittings & equipment
25% reducing balance
Computer equipment
25% reducing balance

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.

1.6
Stocks

Stocks 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 stocks to their present location and condition.

1.7
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.

1.8
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 balance sheet 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 balance sheet 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.

1.9
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.

1.10
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 profit and loss account 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.

SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
1
Accounting policies
(Continued)
- 6 -
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. The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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 fixed 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.

1.12
Retirement benefits

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

1.13
Leases

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.

1.14
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 profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 15 (2015 - 12).

SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 7 -
3
Intangible fixed assets
Other
£
Cost
At 1 January 2016 and 31 December 2016
15,287
Amortisation and impairment
At 1 January 2016
14,649
Amortisation charged for the year
269
At 31 December 2016
14,918
Carrying amount
At 31 December 2016
369
At 31 December 2015
638
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2016
1,756
46,102
47,858
Additions
-
1,334
1,334
At 31 December 2016
1,756
47,436
49,192
Depreciation and impairment
At 1 January 2016
878
24,836
25,714
Depreciation charged in the year
439
5,482
5,921
At 31 December 2016
1,317
30,318
31,635
Carrying amount
At 31 December 2016
439
17,118
17,557
At 31 December 2015
878
21,266
22,144
5
Debtors
2016
2015
Amounts falling due within one year:
£
£
Trade debtors
1,756,912
1,312,209
Amounts due from group undertakings
215,231
545,651
Other debtors
74,318
20,712
2,046,461
1,878,572
SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
- 8 -
6
Creditors: amounts falling due within one year
2016
2015
£
£
Bank loans and overdrafts
1,493,503
905,019
Trade creditors
1,361,759
1,202,812
Corporation tax
15,178
74,975
Other taxation and social security
259,873
145,407
Other creditors
21,928
16,580
3,152,241
2,344,793
7
Called up share capital
2016
2015
£
£
Ordinary share capital
Issued and fully paid
8 Ordinary shares of £1 each
8
8
8
Operating lease commitments
Lessee

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

2016
2015
£
£
49,802
44,030
9
Related party transactions

The following amounts were outstanding at the reporting end date:

2016
Balance
Amounts owed by related parties
£
Fellow subsidiary
65,531
2015
Balance
Amounts owed in previous period
£
Fellow subsidiary
395,651

No guarantees have been given or received.

SOLUTION EU LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2016
9
Related party transactions
(Continued)
- 9 -

The company has taken the exemption under s.33 of FRS102 1A not to disclosure transactions with 100% owned group companies.

10
Directors' transactions

Interest free loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Current account
-
1,684
4,191
(6,177)
(302)
1,684
4,191
(6,177)
(302)
11
Parent company

The parent company of Solution EU Limited is Solution EU Holdings Limited and its registered office is 264 Banbury Road, Oxford OX2 7DY.

The ultimate controlling parties are the directors of Solution EU Holdings Limited and their wives.

2016-12-312016-01-01falseCCH SoftwareCCH Accounts Production 2017.101064576572016-01-012016-12-3106457657bus:Director12016-01-012016-12-3106457657bus:CompanySecretaryDirector12016-01-012016-12-3106457657bus:CompanySecretary12016-01-012016-12-3106457657bus:RegisteredOffice2016-01-012016-12-31064576572016-12-3106457657core:OtherResidualIntangibleAssets2016-12-3106457657core:OtherResidualIntangibleAssets2015-12-3106457657core:IntangibleAssetsOtherThanGoodwill2016-12-3106457657core:IntangibleAssetsOtherThanGoodwill2015-12-31064576572015-12-3106457657core:LandBuildings2016-12-3106457657core:OtherPropertyPlantEquipment2016-12-3106457657core:LandBuildings2015-12-3106457657core:OtherPropertyPlantEquipment2015-12-3106457657core:CurrentFinancialInstruments2016-12-3106457657core:CurrentFinancialInstruments2015-12-3106457657core:ShareCapital2016-12-3106457657core:ShareCapital2015-12-3106457657core:SharePremium2016-12-3106457657core:SharePremium2015-12-3106457657core:RetainedEarningsAccumulatedLosses2016-12-3106457657core:RetainedEarningsAccumulatedLosses2015-12-3106457657core:ShareCapitalcore:RestatedAmount2014-12-3106457657core:SharePremiumcore:RestatedAmount2014-12-3106457657core:RetainedEarningsAccumulatedLossescore:RestatedAmount2014-12-3106457657core:RestatedAmount2014-12-31064576572015-01-012015-12-3106457657core:RetainedEarningsAccumulatedLosses2015-01-012015-12-3106457657core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2016-01-012016-12-3106457657core:FurnitureFittings2016-01-012016-12-3106457657core:ComputerEquipment2016-01-012016-12-3106457657core:IntangibleAssetsOtherThanGoodwill2015-12-3106457657core:IntangibleAssetsOtherThanGoodwill2016-01-012016-12-3106457657core:LandBuildings2015-12-3106457657core:OtherPropertyPlantEquipment2015-12-31064576572015-12-3106457657core:OtherPropertyPlantEquipment2016-01-012016-12-3106457657core:LandBuildings2016-01-012016-12-3106457657bus:PrivateLimitedCompanyLtd2016-01-012016-12-3106457657bus:FRS1022016-01-012016-12-3106457657bus:AuditExemptWithAccountantsReport2016-01-012016-12-3106457657bus:FullAccounts2016-01-012016-12-31xbrli:purexbrli:sharesiso4217:GBP