T_G_BAN_LTD - Accounts


T G BAN LTD
421 ANTRIM ROAD
BELFAST
BT15 3BJ
ACCOUNTS FOR THE YEAR ENDING 31st OCTOBER 2016
Kearney & Co
Chartered Accountants
Suite 1, Fountain Centre
College Street
Belfast  BT1 6ET
T G BAN LTD
ANNUAL REPORT AND ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
CONTENTS
PAGE
COMPANY INFORMATION
1
DIRECTORS REPORT
2
ACCOUNTANTS REPORT
3
PROFIT AND LOSS ACCOUNT
4
BALANCE SHEET
5
NOTES TO THE ACCOUNTS
6 to 10
MANAGEMENT INFORMATION
DETAILED PROFIT AND LOSS ACCOUNT
11
RENTAL ACCOUNT
12
T G BAN LTD
COMPANY INFORMATION
DIRECTORS
Mr Gerard Bannon
SECRETARY
Mrs Lee-ann Mutlu
REGISTERED OFFICE
421 Antrim Road
Belfast
BT15 3B
REGISTERED NO.
NI 48424
BANKERS
Bank of Ireland
Antrim Road
Glengormley
BT36 7QN
ACCOUNTANTS
Kearney & Co
Chartered Accountants
Suite 1, Fountain Centre
College Street
Belfast
BT1 6ET
SOLICITORS
Cunningham & Dickey
Church Street
Belfast
BT1
Page 1
T G BAN LTD
REPORT OF THE DIRECTORS FOR THE YEAR ENDED 31st OCTOBER 2016
The directors present their report and financial statements for the year ended
31st October 2016.
INCORPORATION
The company was incorporated on the 24th October 2003.
PRINCIPAL ACTIVITIES AND BUSINESS REVIEW
The principal activity of the company is that of Pharmaceutical Chemists.
The directors consider the performance of the company during the year and its position
at the year end to be satisfactory.
RESULTS
The profit of the company for the year ended 31st October 2016 was £394,486 and was all       
attributed to the principal activity.
DIVIDENDS
Dividends paid in the year were £97,500
DIRECTORS
The directors of the company and their interest in the share capital at the Balance Sheet
date was as follows:
Ordinary Shares of £1 each
  
31st October 2016
31st October 2015
Mr Gerard Bannon
60
60
SPECIAL PROVISIONS RELATING TO SMALL COMPANIES
This report has been prepared in accordance with the provisions applicable to Companies
subject to the small companies regime.
By order of the board
Gerard Bannon
Director
Date:
Page 2
T G BAN LTD
ACCOUNTANT'S REPORT TO THE BOARD OF DIRECTORS ON THE
UNAUDITED FINANCIAL INFORMATION OF T G BAN LTD
In accordance with the engagement letter and in order to assist you to fulfil your duties under the
Companies Act 2006 we have compiled the financial information of T G Ban
Ltd which comprises the Profit and Loss Account, the Balance Sheet and the
related notes from the accounting records and information and explanations you have given to us.
This report is made to the Company's Board of Directors, as a body, in accordance with the terms
of our engagement. Our work has been undertaken so that we might compile the financial
statements that we have been engaged to compile, report to the Company's Board of Directors
that we have done so, and state those matters that we have agreed to state to them in this report
and for no other purpose. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the Company and the Company's Board of Directors, as a body,
for our work, or for this report.
We have carried out this engagement in accordance with guidance issued by the Institute of
Chartered Accountants in Ireland and have complied with the ethical guidance laid down by the
Institute relating to members undertaking the compilation of financial statements.
You have acknowledged on the Balance Sheet for the year ended 31st October 2016 your duty to
ensure that the company has kept proper books of account and to prepare financial statements
that give a true and fair view under the Companies Act 2006.  You consider the
company is exempt from the statutory requirement for an audit for the year.
We have not been instructed to carry out an audit of the financial statements. For this reason, we
have not verified the accuracy or completeness of the books of account or information or
explanations you have given to us and we do not, therefore, express any opinion on the
financial statements.
DATED:
______________________________
Kearney & Co
Chartered Accountants
Suite 1, Fountain Centre
College Street
Belfast BT1 6ET
Page 3
T G BAN LTD
421 ANTRIM ROAD, BELFAST, BT15 3BJ
TRADING AND PROFIT AND LOSS ACCOUNT FOR THE
YEAR ENDED 31st OCTOBER 2016
Notes
2016
2015
TURNOVER
1
2,083,479
2,082,297
COST OF SALES
1,322,596
1,360,676
GROSS PROFIT
760,883
721,621
Distribution and Administrative Expenses
325,736
307,322
Operating Profit
3 to 5
435,147
414,299
Rental Profit
12,942
33,818
Other Income - Loss on Sale of Property
(55,451)
0
Operating Income
392,638
448,117
Interest Received
6
888
357
Interest Payable
7
984
1,367
Profit on Ordinary Activities before taxation
392,542
447,107
Taxation
86,889
89,618
Retained Profit for the financial year
£305,653
£357,489
The Company has no recognised gains and losses other than the profits above and therefore no
separate statement of total recognised gains and losses have been presented.
There is no difference between the profit on ordinary activities before taxation and the retained
profit for the year stated above, and their historical cost equivalents.
All amounts above relate to continuing operations of the company.
Page 4
T G BAN LTD
421 ANTRIM ROAD, BELFAST, BT15 3BJ
BALANCE SHEET AS AT 31st OCTOBER 2016
Notes
2016
2015
£
£
FIXED ASSETS
Intangible
8
4,671
7,004
Tangible
8
1,738,267
1,800,663
1,742,938
1,807,667
CURRENT ASSETS
Stock
49,330
49,165
Trade Debtors
173,711
166,128
Customs and Excise
44,641
42,075
Other Debtors
3,301
0
Cash at bank and in hand
9
532,462
562,627
803,445
819,995
CURRENT LIABILITIES
Due within 1 year
10
347,282
523,303
NET CURRENT ASSETS/(LIABILITIES)
456,163
296,692
TOTAL ASSETS LESS CURRENT LIABILITIES
2,199,101
2,104,359
CREDITORS: Amounts falling due after
more than one year
11
916,412
1,029,823
TOTAL NET ASSETS/(LIABILITIES)
£1,282,689
£1,074,536
CAPITAL AND RESERVES
Called up Share Capital
100
100
Profit and Loss Account
1,282,589
1,074,436
EQUITY SHAREHOLDERS FUND
12
£1,282,689
£1,074,536
In preparing these financial statements:
for the year ended 31st October 2016 the Company was entitled to exemption from audit
under section 477 of the Companies Act 2006 relating to small companies.
under section 477 of the Companies Act 2006 relating to small companies.
Directors Responsibilities:
(1)
The members have not required the company to obtain an audit of its accounts for the
year in question in accordance with section 476,
(2)
The directors acknowledge their responsibilities for complying with the requirements of
the Act with respect to accounting records and the preparation of accounts.
the Act with respect to accounting records and the preparation of accounts.
These financial statements have been prepared in accordance with the provisions applicable
to companies subject to the small companies regime.
Approved by the directors:
_______________________
_________________________
Gerard Bannon
Date
Director
Page 5
T G BAN LIMITED
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
ACCOUNTING POLICIES
1.
PRINCIPLE ACCOUNTING POLICIES
The following accounting policies have been applied consistently in dealing
with items which are considered material in relation to the company's financial
statements.
BASIS OF PREPARATION
The financial statements have been prepared under the historical cost convention and
in accordance with the Financial Reporting Standard for Smaller Entities.
TURNOVER
Turnover is stated net of trade discounts, VAT and similar taxes and derives
from the provision of goods falling within the company's ordinary activities.
PROFIT BEFORE TAXATION
The profit before taxation has been arrived at after giving effect to all transactions
reflecting trading activities during the year.  It is the company's policy to show
separately any material exceptional profits or losses.
FIXED ASSETS
i.  Fixed Assets are stated at cost.
ii. Depreciation is calculated to write off the net cost of fixed assets over their estimated
    useful lives, by the reducing balance method at the following rates:
Fixtures and Fittings
20%
Equipment
25%
iii. Amortisation is calculated to write off the net cost of Goodwill over its estimated
    useful life, the estimated useful life is 15 years.
STOCKS
Stocks have been valued by the directors at the lower of cost and net realisable value,
after making due allowance for obsolete and slow moving items.
2.
SHARE CAPITAL
ALLOTTED, ISSUED AND FULLY PAID
100 Ordinary Shares of £1 each
100
100
Page 6
T G BAN LTD
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
3.
OPERATING PROFIT
The Operating Profit is stated after charging:-
2016
2015
£
£
Depreciation of Tangible Fixed Assets
12,026
7,850
Staff Costs (Note 4)
228,546
213,689
Accountants Remuneration
16,570
10,870
257,142
232,409
4.
DIRECTORS AND EMPLOYEES
The average weekly number of persons employed full-time by the company under
PAYE during the year was in the range of 0 - 10.
The average weekly number of persons employed part-time by the company
during the year was in the range 0 - 10.
STAFF COSTS
2016
2015
Staff Costs (Including Social Security)
£228,546
£213,689
5.
DIRECTORS REMUNERATION
Emoluments for services as directors
£13,363
£8,449
6.
Interest Payable:
Bank Interest
0
0
Loan Interest
984
1,367
£984
£1,367
7.
Interest Received
£888
£357
Page 7
T G BAN LTD
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
8.
FIXED ASSET SCHEDULE
Dunmore
Fixtures
Dunmore
Dunmore
Turflodge
Turflodge
Turflodge
Turflodge
Security
Turflodge
Delivery
Reconstruction
COST
& Fittings
Equipment
Comp Equip
Equipment
Fix & Fittings
Purch Fees
Architect
Camera
Alterations
Car
Costs
TOTALS
As at 1st November 2015
36,688
10,157
2,771
6,416
48,170
4,497
10,846
1,580
1,250
5,995
0
128,370
Additions Less Grants Received
28,908
437
2,558
13,000
44,903
Disposals
5,995
5,995
As at 31st October 2016
65,596
10,594
5,329
6,416
48,170
4,497
10,846
1,580
1,250
0
13,000
167,278
DEPRECIATION
Accumulated to 1st November 2015
28,470
7,473
1,123
4,717
37,076
0
0
1,080
0
3,466
0
83,405
Eliminated on Disposals
3,466
0
3,466
Charge for the year
7,426
780
1,051
425
2,219
125
0
0
12,026
As at 31st October 2016
35,896
8,253
2,174
5,142
39,295
0
0
1,205
0
0
0
91,965
NET BOOK VALUE
As at 31st October 2016
£29,700
£2,341
£3,155
£1,274
£8,875
£4,497
£0
£375
£0
0
13,000
£75,313
As at 31st October 2015
£8,218
£2,684
£1,648
£1,699
£11,094
£4,497
£10,846
£500
£1,250
£2,529
0
£44,965
PROPERTIES
221 Carn-
NI
13 North
16 North-
3 Lynton
18 Zetland
2 Harvey
Mayfield
Plot 34
6 Crozier
9 Church
Money
38 Olde-
Property
Legal &
1 Monagh
60
51 Monagh
18 Anna
6A
TANGIBLE
COST
View
umbria
Avenue
Road
Close
Heights
Parkside
Park
Way
Road
forde
Alterations
Profess
Grove
Norglen
Drive
Terrace
Stranmill
TOTALS
TOTALS
As at 1st November 2015
91,662
117,963
117,196
92,744
97,525
185,000
117,210
52,178
133,075
93,099
160,005
2,080
35,115
61,145
68,255
69,236
122,532
137,733
1,755,698
1,884,068
Additions Less Grants Received
0
44,903
Disposals
92,744
92,744
98,739
As at 31st October 2016
91,662
117,963
117,196
0
97,525
185,000
117,210
52,178
133,075
93,099
160,005
2,080
35,115
61,145
68,255
69,236
122,532
137,733
1,755,698
1,830,232
DEPRECIATION
Accumulated to 1st November 2015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,405
Eliminated on Disposals
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,466
Charge for the year
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,026
As at 31st October 2016
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
91,965
NET BOOK VALUE
As at 31st October 2016
£91,662
£117,963
£117,196
£0
£97,525
£185,000
£117,210
£52,178
£133,075
£93,099
£160,005
£2,080
£35,115
£61,145
£68,255
£69,236
£122,532
£137,733
£1,661,009
£1,738,267
As at 31st October 2015
£91,662
£117,963
£117,196
£92,744
£97,525
£185,000
£117,210
£52,178
£133,075
£93,099
£160,005
£2,080
£35,115
£61,145
£68,255
£69,236
£122,532
£137,733
£1,755,698
£1,800,663
Page 8
T G BAN LTD
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
8.  CONTINUED
8. INTANGIBLE ASSETS - GOODWILL
Dunmore
Turflodge
Total
COST
35,000
£500,000
£535,000
AMORTISATION
As at 1st November 2015
27,996
500,000
527,996
Charge for the year
2,333
0
2,333
30,329
500,000
530,329
As at 31st October 2016
£4,671
£0
£4,671
As at 31st October 2015
£7,004
£0
£7,004
Page 9
T G BAN LTD
NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31st OCTOBER 2016
2016
2015
9.
CASH AND CASH EQUIVALENTS
Bank Account
527,786
560,582
Cash in Hand
4,676
2,045
£532,462
£562,627
10.
CREDITORS - Amounts falling due within one year
Trade Creditors
213,862
280,312
Loan Accounts
0
13,646
Directors Current Account
1,960
123,302
Taxation & Social Security
91,512
93,610
Other Creditors and Accruals
39,948
12,433
£347,282
£523,303
TAXATION AND SOCIAL SECURITY
Corporation Tax
86,889
89,618
PAYE
4,623
3,992
£91,512
£93,610
11.
CREDITORS - Amounts falling due after one year
Mortgage Accounts
916,412
983,662
Loan Accounts
0
46,161
£916,412
£1,029,823
12.
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS FUNDS
Opening Shareholders Funds
1,074,536
852,047
Profit/(Loss) for the Year
305,653
357,489
Less: Dividends
97,500
135,000
Balance as at 31st October 2016
£1,282,689
£1,074,536
Page 10
T G BAN LTD
421 ANTRIM ROAD
BELFAST
BT15 3BJ
MANAGEMENT INFORMATION
FOR THE YEAR ENDED 31st OCTOBER 2016
Kearney & Co
Chartered Accountants
Suite 1, Fountain Centre
College Street
Belfast  BT1 6ET
T G BAN LTD
421 ANTRIM ROAD, BELFAST, BT15 3BJ
DETAILED TRADING, PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31st OCTOBER 2016
2016
2015
£
£
SALES
2,083,479
2,082,297
Opening Stock
49,165
47,815
Purchases
1,322,761
1,362,026
1,371,926
1,409,841
Less:
Closing Stock
49,330
49,165
1,322,596
1,360,676
GROSS PROFIT
760,883
721,621
Interest Received
888
357
761,771
721,978
LESS:  EXPENSES
Postage, Stationery & Advertising
3,293
2,756
Rent & Rates
9,168
11,045
Light & Heat
4,038
3,576
Telephone
4,266
3,413
Wages and PAYE
215,183
205,240
Locum Payments
7,690
25,030
Insurance
2,842
2,741
Repairs and Renewals
8,481
7,619
Storage
440
325
General Expenses
7,879
2,038
Professional Fees & Subscriptions
8,946
8,117
Motor Expenses
5,807
3,536
Accountancy
16,570
10,870
Bank Interest and Charges
882
2,384
Loan Interest
984
1,367
Depreciation
12,026
7,850
Loss on Motor Vehicle
2,529
0
Directors Salary
13,363
8,449
Goodwill Amortisation
2,333
2,333
326,720
308,689
NET PROFIT FOR YEAR
£435,051
£413,289
Page 11
T G BAN LTD
421 ANTRIM ROAD, BELFAST, BT15 3BJ
RENTAL PROFIT & LOSS ACCOUNT
FOR THE YEAR ENDED 31st OCTOBER 2016
2016
2015
£
£
Rental Income
76,761
85,136
Expenses
Professional Fees
5,225
6,218
Repairs & Renewals
16,138
12,251
Rates
13,155
3,289
Travel
0
397
Ground Rent
25
25
Insurance
5,828
5,625
Mortgage Interest
23,448
23,513
63,819
51,318
Rental Profit
£12,942
£33,818
Page 12
falsetruetrue2016-10-312015-11-01NI0484242016-12-212016-12-212016-10-31Accounts are prepared in accordance with special provisions of the Companies Act 2006 relating to small companiestmpA781.html2017-06-22NI0484242015-11-012016-10-31NI048424uk-bus:Director12015-11-012016-10-31NI0484242016-10-31xbrli:purexbrli:shares