Hortic Express Limited - Period Ending 2016-12-31

Hortic Express Limited - Period Ending 2016-12-31


Hortic Express Limited 03898900 false 2016-01-01 2016-12-31 2016-12-31 The principal activity of the company is the sale of horticultural products Digita Accounts Production Advanced 6.18.8247.0 Software true true false 03898900 2016-01-01 2016-12-31 03898900 2016-12-31 03898900 bus:Director2 1 2016-12-31 03898900 bus:Director5 1 2016-12-31 03898900 core:RetainedEarningsAccumulatedLosses 2016-12-31 03898900 core:ShareCapital 2016-12-31 03898900 core:CurrentFinancialInstruments 2016-12-31 03898900 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 03898900 core:Non-currentFinancialInstruments 2016-12-31 03898900 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 03898900 core:OtherResidualIntangibleAssets 2016-12-31 03898900 core:FurnitureFittingsToolsEquipment 2016-12-31 03898900 core:LandBuildings 2016-12-31 03898900 core:OtherPropertyPlantEquipment 2016-12-31 03898900 bus:SmallEntities 2016-01-01 2016-12-31 03898900 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 03898900 bus:FullAccounts 2016-01-01 2016-12-31 03898900 bus:RegisteredOffice 2016-01-01 2016-12-31 03898900 bus:Director2 2016-01-01 2016-12-31 03898900 bus:Director2 1 2016-01-01 2016-12-31 03898900 bus:Director5 2016-01-01 2016-12-31 03898900 bus:Director5 1 2016-01-01 2016-12-31 03898900 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 03898900 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2016-01-01 2016-12-31 03898900 core:OtherResidualIntangibleAssets 2016-01-01 2016-12-31 03898900 core:FurnitureFittingsToolsEquipment 2016-01-01 2016-12-31 03898900 core:LandBuildings 2016-01-01 2016-12-31 03898900 core:OfficeEquipment 2016-01-01 2016-12-31 03898900 core:OtherPropertyPlantEquipment 2016-01-01 2016-12-31 03898900 core:PlantMachinery 2016-01-01 2016-12-31 03898900 1 2016-01-01 2016-12-31 03898900 countries:England 2016-01-01 2016-12-31 03898900 2015-12-31 03898900 core:OtherResidualIntangibleAssets 2015-12-31 03898900 core:FurnitureFittingsToolsEquipment 2015-12-31 03898900 core:LandBuildings 2015-12-31 03898900 core:OtherPropertyPlantEquipment 2015-12-31 03898900 2015-01-01 2015-12-31 03898900 2015-12-31 03898900 bus:Director2 1 2015-12-31 03898900 bus:Director5 1 2015-12-31 03898900 core:RetainedEarningsAccumulatedLosses 2015-12-31 03898900 core:ShareCapital 2015-12-31 03898900 core:CurrentFinancialInstruments 2015-12-31 03898900 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 03898900 core:Non-currentFinancialInstruments 2015-12-31 03898900 core:Non-currentFinancialInstruments core:AfterOneYear 2015-12-31 03898900 core:OtherResidualIntangibleAssets 2015-12-31 03898900 core:FurnitureFittingsToolsEquipment 2015-12-31 03898900 core:LandBuildings 2015-12-31 03898900 core:OtherPropertyPlantEquipment 2015-12-31 03898900 bus:Director2 1 2015-01-01 2015-12-31 03898900 bus:Director5 1 2015-01-01 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 03898900

Hortic Express Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2016

 

Hortic Express Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 9

 

Hortic Express Limited

(Registration number: 03898900)
Balance Sheet as at 31 December 2016

Note

2016
£

2015
£

Fixed assets

 

Intangible assets

4

4,087

6,150

Tangible assets

5

164,046

160,165

 

168,133

166,315

Current assets

 

Stocks

6

34,003

41,293

Debtors

7

445,472

392,590

Cash at bank and in hand

 

4,066

59

 

483,541

433,942

Creditors: Amounts falling due within one year

8

(318,446)

(279,656)

Net current assets

 

165,095

154,286

Total assets less current liabilities

 

333,228

320,601

Creditors: Amounts falling due after more than one year

8

(51,667)

(71,666)

Provisions for liabilities

(11,779)

(11,629)

Net assets

 

269,782

237,306

Capital and reserves

 

Called up share capital

3

3

Profit and loss account

269,779

237,303

Total equity

 

269,782

237,306

For the financial year ending 31 December 2016 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.

 

Hortic Express Limited

(Registration number: 03898900)
Balance Sheet as at 31 December 2016

Approved and authorised by the Board on 29 September 2017 and signed on its behalf by:
 

Mr A F Nicholl-Smith

Director

Mrs C J Nicholl-Smith

Director

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

1

General information

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

The address of its registered office is:
1- 4 London Road
Spalding
Lincolnshire
PE11 2TA

These financial statements were authorised for issue by the Board on 29 September 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. These are the first financial statements that comply with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. The date of transition is 1 January 2015.

The transition to Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' has resulted in a small number of changes in accounting policies to those used previously. The nature of these changes and their impact on the financial statements are explained in note 12 below.

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.

Going concern

The financial statements have been prepared on a going concern basis.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

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.

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

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

Plant and machinery

10% per annum reducing balance

Office equipment

15% per annum reducing balance

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

Website design

50% per annum on cost

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.

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2015 - 11).

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

4

Intangible assets

Development costs
 £

Total
£

Cost or valuation

At 1 January 2016

74,793

74,793

Additions acquired separately

8,177

8,177

At 31 December 2016

82,970

82,970

Amortisation

At 1 January 2016

68,643

68,643

Amortisation charge

10,240

10,240

At 31 December 2016

78,883

78,883

Carrying amount

At 31 December 2016

4,087

4,087

At 31 December 2015

6,150

6,150

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 January 2016

94,539

29,486

111,400

235,425

Additions

4,475

1,812

5,637

11,924

At 31 December 2016

99,014

31,298

117,037

247,349

Depreciation

At 1 January 2016

-

16,627

58,633

75,260

Charge for the year

-

2,202

5,841

8,043

At 31 December 2016

-

18,829

64,474

83,303

Carrying amount

At 31 December 2016

99,014

12,469

52,563

164,046

At 31 December 2015

94,539

12,859

52,767

160,165

Included within the net book value of land and buildings above is £99,014 (2015 - £94,539) in respect of freehold land and buildings.
 

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

6

Stocks

2016
£

2015
£

Raw materials and consumables

34,003

41,293

7

Debtors

Note

2016
£

2015
£

Trade debtors

 

225,451

176,086

Amounts owed by group undertakings

10

207,473

207,473

Other debtors

 

12,548

9,031

Total current trade and other debtors

 

445,472

392,590

8

Creditors

Note

2016
£

2015
£

Due within one year

 

Loans and borrowings

9

137,630

133,355

Trade creditors

 

139,782

104,100

Social security and other taxes

 

35,507

30,288

Other creditors

 

5,527

11,913

 

318,446

279,656

Due after one year

 

Loans and borrowings

9

51,667

71,666

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

9

Loans and borrowings

2016
£

2015
£

Current loans and borrowings

Bank borrowings

20,000

20,000

Bank overdrafts

117,630

113,355

137,630

133,355

2016
£

2015
£

Non-current loans and borrowings

Bank borrowings

51,667

71,666

10

Related party transactions

Transactions with directors

2016

At 1 January 2016
£

Advances to directors
£

At 31 December 2016
£

Mr A F Nicholl-Smith

Directors current account 1

(2,582)

2,880

298

       
     

Mrs C J Nicholl-Smith

Director's current account 2

3,125

5,512

8,637

       
     

 

2015

At 1 January 2015
£

Advances to directors
£

At 31 December 2015
£

Mr A F Nicholl-Smith

Directors current account 1

(6,819)

4,237

(2,582)

       
     

Mrs C J Nicholl-Smith

Director's current account 2

(6,560)

9,685

3,125

       
     

 

11

Parent and ultimate parent undertaking

The ultimate controlling party is Mr and Mrs Nicholl-Smith.

 

Hortic Express Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

12

Transition to FRS 102

This is the first year that accounts have been prepared in accordance with FRS 102 Section 1A. The date of transition was 1 January 2015. There were no adjustments required on transition.