Grapevine Telecom (Bath) Limited - Period Ending 2017-01-31

Grapevine Telecom (Bath) Limited - Period Ending 2017-01-31


Grapevine Telecom (Bath) Limited 03481077 false 2016-02-01 2017-01-31 2017-01-31 The principal activity of the company is retail sales of mobile fixed line and data communications equipment Digita Accounts Production Advanced 6.18.8247.0 Software true 03481077 2016-02-01 2017-01-31 03481077 2017-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2017-01-31 03481077 core:ShareCapital 2017-01-31 03481077 core:CurrentFinancialInstruments 2017-01-31 03481077 core:CurrentFinancialInstruments core:WithinOneYear 2017-01-31 03481077 core:Goodwill 2017-01-31 03481077 core:FurnitureFittingsToolsEquipment 2017-01-31 03481077 core:LandBuildings 2017-01-31 03481077 bus:SmallEntities 2016-02-01 2017-01-31 03481077 bus:AuditExemptWithAccountantsReport 2016-02-01 2017-01-31 03481077 bus:FullAccounts 2016-02-01 2017-01-31 03481077 bus:RegisteredOffice 2016-02-01 2017-01-31 03481077 bus:CompanySecretary1 2016-02-01 2017-01-31 03481077 bus:Director1 2016-02-01 2017-01-31 03481077 bus:Director2 2016-02-01 2017-01-31 03481077 bus:Director3 2016-02-01 2017-01-31 03481077 bus:Director4 2016-02-01 2017-01-31 03481077 bus:Director5 2016-02-01 2017-01-31 03481077 bus:Director6 2016-02-01 2017-01-31 03481077 bus:PrivateLimitedCompanyLtd 2016-02-01 2017-01-31 03481077 bus:Agent1 2016-02-01 2017-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2016-02-01 2017-01-31 03481077 core:ShareCapital 2016-02-01 2017-01-31 03481077 core:Goodwill 2016-02-01 2017-01-31 03481077 core:NetGoodwill 2016-02-01 2017-01-31 03481077 core:FurnitureFittings 2016-02-01 2017-01-31 03481077 core:FurnitureFittingsToolsEquipment 2016-02-01 2017-01-31 03481077 core:LandBuildings 2016-02-01 2017-01-31 03481077 core:OfficeEquipment 2016-02-01 2017-01-31 03481077 countries:AllCountries 2016-02-01 2017-01-31 03481077 2016-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2016-01-31 03481077 core:ShareCapital 2016-01-31 03481077 core:Goodwill 2016-01-31 03481077 core:FurnitureFittingsToolsEquipment 2016-01-31 03481077 core:LandBuildings 2016-01-31 03481077 2015-02-01 2016-01-31 03481077 2016-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2016-01-31 03481077 core:ShareCapital 2016-01-31 03481077 core:CurrentFinancialInstruments 2016-01-31 03481077 core:CurrentFinancialInstruments core:WithinOneYear 2016-01-31 03481077 core:Goodwill 2016-01-31 03481077 core:FurnitureFittingsToolsEquipment 2016-01-31 03481077 core:LandBuildings 2016-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2015-02-01 2016-01-31 03481077 core:ShareCapital 2015-02-01 2016-01-31 03481077 2015-01-31 03481077 core:RetainedEarningsAccumulatedLosses 2015-01-31 03481077 core:ShareCapital 2015-01-31 iso4217:GBP xbrli:pure

Registration number: 03481077

Grapevine Telecom (Bath) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2017

MKL Accountants Limited
Chartered Certified Accountants
Herston Cross House
230 High Street
Swanage
Dorset
BH19 2PQ

 

Grapevine Telecom (Bath) Limited

Contents

Company Information

1

Accountants' Report

2

Statement of Comprehensive Income

3

Balance Sheet

4 to 5

Statement of Changes in Equity

6

Notes to the Financial Statements

7 to 11

 

Grapevine Telecom (Bath) Limited

Company Information

Directors

Mr B Vockins

Mr P Boby

Mr R J Spedding

Mr JR Spinks

Mrs HD Vockins

Mr EJ Lewis

Company secretary

Mrs HD Vockins

Registered office

Herston Cross House
230 High Street
Swanage
Dorset
BH19 2PQ

Solicitors

Edward Lilley
Pengillys Solicitors & Mediators
Post Office Chambers
67 St Thomas Street
Weymouth
Dorset
DT4 8HB

Accountants

MKL Accountants Limited
Chartered Certified Accountants
Herston Cross House
230 High Street
Swanage
Dorset
BH19 2PQ

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Grapevine Telecom (Bath) Limited
for the Year Ended 31 January 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Grapevine Telecom (Bath) Limited for the year ended 31 January 2017 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at
http://www.accaglobal.com/gb/en/discover/public-value/rulebook.html.

This report is made solely to the Board of Directors of Grapevine Telecom (Bath) Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Grapevine Telecom (Bath) Limited and state those matters that we have agreed to state to the Board of Directors of Grapevine Telecom (Bath) Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/
october/factsheet-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Grapevine Telecom (Bath) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Grapevine Telecom (Bath) Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Grapevine Telecom (Bath) Limited. You consider that Grapevine Telecom (Bath) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Grapevine Telecom (Bath) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

MKL Accountants Limited
Chartered Certified Accountants
Herston Cross House
230 High Street
Swanage
Dorset
BH19 2PQ

25 May 2017

 

Grapevine Telecom (Bath) Limited

Statement of Comprehensive Income for the Year Ended 31 January 2017

Note

2017
£

2016
£

Profit for the year

 

306,784

210,309

Total comprehensive income for the year

 

306,784

210,309

 

Grapevine Telecom (Bath) Limited

(Registration number: 03481077)
Balance Sheet as at 31 January 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

648,235

648,235

Tangible assets

5

18,178

19,984

 

666,413

668,219

Current assets

 

Stocks

6

48,973

81,369

Debtors

7

(121,855)

(51,084)

Investments

8

70,967

51,767

Cash at bank and in hand

 

269,058

36,481

 

267,143

118,533

Creditors: Amounts falling due within one year

9

(330,499)

(332,696)

Net current liabilities

 

(63,356)

(214,163)

Total assets less current liabilities

 

603,057

454,056

Provisions for liabilities

(902)

(1,080)

Net assets

 

602,155

452,976

Capital and reserves

 

Called up share capital

400

400

Profit and loss account

601,755

452,576

Total equity

 

602,155

452,976

For the financial year ending 31 January 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Grapevine Telecom (Bath) Limited

(Registration number: 03481077)
Balance Sheet as at 31 January 2017

Approved and authorised by the Board on 25 May 2017 and signed on its behalf by:
 

.........................................

Mr B Vockins

Director

 

Grapevine Telecom (Bath) Limited

Statement of Changes in Equity for the Year Ended 31 January 2017

Share capital
£

Profit and loss account
£

Total
£

At 1 February 2016

400

452,576

452,976

Profit for the year

-

306,784

306,784

Total comprehensive income

-

306,784

306,784

Dividends

-

(157,605)

(157,605)

At 31 January 2017

400

601,755

602,155

Share capital
£

Profit and loss account
£

Total
£

At 1 February 2015

400

305,427

305,827

Profit for the year

-

210,309

210,309

Total comprehensive income

-

210,309

210,309

Dividends

-

(63,160)

(63,160)

At 31 January 2016

400

452,576

452,976

 

Grapevine Telecom (Bath) Limited

Notes to the Financial Statements for the Year Ended 31 January 2017

1

General information

The company is a private company limited by share capital incorporated in England and Wales.

The address of its registered office is:
Herston Cross House
230 High Street
Swanage
Dorset
BH19 2PQ

These financial statements were authorised for issue by the Board on 25 May 2017.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures and Fittings

25% Reducing Balance Method

Office Equipment

25% Reducing Balance Method

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Grapevine Telecom (Bath) Limited

Notes to the Financial Statements for the Year Ended 31 January 2017

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Valuation by directors

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Grapevine Telecom (Bath) Limited

Notes to the Financial Statements for the Year Ended 31 January 2017

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 24 (2016 - 18).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 February 2016

648,235

648,235

At 31 January 2017

648,235

648,235

Amortisation

Carrying amount

At 31 January 2017

648,235

648,235

At 31 January 2016

648,235

648,235

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2016 - £Nil).
 

 

Grapevine Telecom (Bath) Limited

Notes to the Financial Statements for the Year Ended 31 January 2017

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 February 2016

9,503

87,055

96,558

Additions

-

2,608

2,608

Disposals

-

(19,480)

(19,480)

At 31 January 2017

9,503

70,183

79,686

Depreciation

At 1 February 2016

-

76,574

76,574

Charge for the year

-

3,654

3,654

Eliminated on disposal

-

(18,720)

(18,720)

At 31 January 2017

-

61,508

61,508

Carrying amount

At 31 January 2017

9,503

8,675

18,178

At 31 January 2016

9,503

10,481

19,984

Included within the net book value of land and buildings above is £9,503 (2016 - £9,503) in respect of long leasehold land and buildings.
 

6

Stocks

2017
£

2016
£

Other inventories

48,973

81,369

7

Debtors

2017
£

2016
£

Trade debtors

(122,855)

(53,334)

Other debtors

1,000

2,250

Total current trade and other debtors

(121,855)

(51,084)

8

Current asset investments

2017
£

2016
£

Other investments

70,967

51,767

 

Grapevine Telecom (Bath) Limited

Notes to the Financial Statements for the Year Ended 31 January 2017

9

Creditors

Note

2017
£

2016
£

Due within one year

 

Trade creditors

 

88,403

104,117

Taxation and social security

 

59,960

38,281

Other creditors

 

182,136

190,298

 

330,499

332,696

10

Dividends

 

2017

2016

 

£

£

Interim dividend of £788.02 (2016 - £315.80) per ordinary share

157,604

63,160