D B & A Cooper (Suffolk) Limited - Period Ending 2017-01-31

D B & A Cooper (Suffolk) Limited - Period Ending 2017-01-31


D B & A Cooper (Suffolk) Limited 3002084 false 2016-02-01 2017-01-31 2017-01-31 The principal activity of the company is retail pharmacy Digita Accounts Production Advanced 6.17.8165.0 Software true false 3002084 2016-02-01 2017-01-31 3002084 2017-01-31 3002084 core:RetainedEarningsAccumulatedLosses 2017-01-31 3002084 core:ShareCapital 2017-01-31 3002084 core:CurrentFinancialInstruments 2017-01-31 3002084 core:CurrentFinancialInstruments core:WithinOneYear 2017-01-31 3002084 core:Goodwill 2017-01-31 3002084 core:LandBuildings 2017-01-31 3002084 core:MotorVehicles 2017-01-31 3002084 core:OtherPropertyPlantEquipment 2017-01-31 3002084 bus:SmallEntities 2016-02-01 2017-01-31 3002084 bus:AuditExemptWithAccountantsReport 2016-02-01 2017-01-31 3002084 bus:FullAccounts 2016-02-01 2017-01-31 3002084 bus:RegisteredOffice 2016-02-01 2017-01-31 3002084 bus:Director1 2016-02-01 2017-01-31 3002084 bus:Director2 2016-02-01 2017-01-31 3002084 bus:PrivateLimitedCompanyLtd 2016-02-01 2017-01-31 3002084 core:Goodwill 2016-02-01 2017-01-31 3002084 core:FurnitureFittingsToolsEquipment 2016-02-01 2017-01-31 3002084 core:LandBuildings 2016-02-01 2017-01-31 3002084 core:LeaseholdImprovements 2016-02-01 2017-01-31 3002084 core:MotorCars 2016-02-01 2017-01-31 3002084 core:MotorVehicles 2016-02-01 2017-01-31 3002084 core:OtherPropertyPlantEquipment 2016-02-01 2017-01-31 3002084 countries:AllCountries 2016-02-01 2017-01-31 3002084 2016-01-31 3002084 core:Goodwill 2016-01-31 3002084 core:LandBuildings 2016-01-31 3002084 core:MotorVehicles 2016-01-31 3002084 core:OtherPropertyPlantEquipment 2016-01-31 3002084 2015-02-01 2016-01-31 3002084 2016-01-31 3002084 core:RetainedEarningsAccumulatedLosses 2016-01-31 3002084 core:ShareCapital 2016-01-31 3002084 core:CurrentFinancialInstruments 2016-01-31 3002084 core:CurrentFinancialInstruments core:WithinOneYear 2016-01-31 3002084 core:CostValuation 2016-01-31 3002084 core:LandBuildings 2016-01-31 3002084 core:MotorVehicles 2016-01-31 3002084 core:OtherPropertyPlantEquipment 2016-01-31 iso4217:GBP xbrli:pure

Registration number: 3002084

D B & A Cooper (Suffolk) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2017

Hodson Lewis Limited
Certified Accountants and Business Advisors
The Flint House
Heath Farm Business Centre
Tut Hill
Bury St Edmunds
Suffolk
IP28 6LG

 

D B & A Cooper (Suffolk) Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

D B & A Cooper (Suffolk) Limited

Company Information

Directors

Mrs A Cooper

Mr N Cooper

Registered office

The Flint House
Heath Farm Business Centre
Tut Hill
Bury St Edmunds
Suffolk
IP28 6LG

Accountants

Hodson Lewis Limited
Certified Accountants and Business Advisors
The Flint House
Heath Farm Business Centre
Tut Hill
Bury St Edmunds
Suffolk
IP28 6LG

 

D B & A Cooper (Suffolk) Limited

(Registration number: 3002084)
Balance Sheet as at 31 January 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

5

434,118

449,510

Investments

45,350

45,350

 

479,468

494,860

Current assets

 

Stocks

7

313,187

307,046

Debtors

8

1,546,570

1,488,993

Cash at bank and in hand

 

182,919

166,005

 

2,042,676

1,962,044

Creditors: Amounts falling due within one year

9

(411,144)

(411,024)

Net current assets

 

1,631,532

1,551,020

Net assets

 

2,111,000

2,045,880

Capital and reserves

 

Called up share capital

25,000

25,000

Profit and loss account

2,086,000

2,020,880

Total equity

 

2,111,000

2,045,880

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.

 

D B & A Cooper (Suffolk) Limited

(Registration number: 3002084)
Balance Sheet as at 31 January 2017

Approved and authorised by the Board on 30 October 2017 and signed on its behalf by:
 

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

Mr N Cooper

Director

 

D B & A Cooper (Suffolk) 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 & Wales.

The address of its registered office is:
The Flint House
Heath Farm Business Centre
Tut Hill
Bury St Edmunds
Suffolk
IP28 6LG

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

Property Improvements

2% reducing balance

Motor vehicles

25% reducing balance

Equipment

15% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

 

D B & A Cooper (Suffolk) Limited

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

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.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

D B & A Cooper (Suffolk) Limited

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

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.

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.

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.

Defined benefit pension obligation

Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.

The liability recognised in the Balance Sheet in respect of defined benefit pension plans is the present value of the defined benefit obligation at the reporting date minus the fair value of plan assets. The defined benefit obligation is measured using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future payments by reference to market yields at the reporting date on high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related pension liability.

Actuarial gains and losses are charged or credited to other comprehensive income in the period in which they arise.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 30 (2016 - 29).

 

D B & A Cooper (Suffolk) Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 February 2016

18,000

18,000

At 31 January 2017

18,000

18,000

Amortisation

At 1 February 2016

18,000

18,000

At 31 January 2017

18,000

18,000

Carrying amount

At 31 January 2017

-

-

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

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 February 2016

563,757

28,527

118,721

711,005

Additions

-

-

4,902

4,902

At 31 January 2017

563,757

28,527

123,623

715,907

Depreciation

At 1 February 2016

160,987

15,789

84,719

261,495

Charge for the year

11,275

3,184

5,835

20,294

At 31 January 2017

172,262

18,973

90,554

281,789

Carrying amount

At 31 January 2017

391,495

9,554

33,069

434,118

At 31 January 2016

402,770

12,738

34,002

449,510

Included within the net book value of land and buildings above is £391,495 (2016 - £402,770) in respect of freehold land and buildings.
 

 

D B & A Cooper (Suffolk) Limited

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

6

Investments

2017
£

2016
£

Investments in subsidiaries

45,350

45,350

Subsidiaries

£

Cost or valuation

At 1 February 2016

45,350

Provision

Carrying amount

At 31 January 2017

45,350

At 31 January 2016

45,350

7

Stocks

2017
£

2016
£

Raw materials and consumables

313,187

307,046

8

Debtors

Note

2017
£

2016
£

Trade debtors

 

233,633

263,416

Amounts owed by group undertakings and undertakings in which the company has a participating interest

1,144,759

1,017,791

Other debtors

 

168,178

207,786

Total current trade and other debtors

 

1,546,570

1,488,993

 

D B & A Cooper (Suffolk) Limited

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

9

Creditors

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

10

88,962

82,071

Trade creditors

 

191,525

188,449

Taxation and social security

 

8,362

8,061

Other creditors

 

122,295

132,443

 

411,144

411,024

10

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Bank overdrafts

88,962

82,071