ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-01-312017-01-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.falsetrueresidential treatment clinic for addictive illnessfalse2016-02-01 08768641 2016-02-01 2017-01-31 08768641 2015-02-01 2016-01-31 08768641 2017-01-31 08768641 2016-01-31 08768641 2015-02-01 08768641 c:Director1 2016-02-01 2017-01-31 08768641 d:Buildings d:ShortLeaseholdAssets 2016-02-01 2017-01-31 08768641 d:Buildings d:ShortLeaseholdAssets 2017-01-31 08768641 d:Buildings d:ShortLeaseholdAssets 2016-01-31 08768641 d:LandBuildings 2017-01-31 08768641 d:LandBuildings 2016-01-31 08768641 d:PlantMachinery 2016-02-01 2017-01-31 08768641 d:PlantMachinery 2017-01-31 08768641 d:PlantMachinery 2016-01-31 08768641 d:PlantMachinery d:OwnedOrFreeholdAssets 2016-02-01 2017-01-31 08768641 d:MotorVehicles 2016-02-01 2017-01-31 08768641 d:MotorVehicles 2017-01-31 08768641 d:MotorVehicles d:OwnedOrFreeholdAssets 2016-02-01 2017-01-31 08768641 d:FurnitureFittings 2016-02-01 2017-01-31 08768641 d:FurnitureFittings 2017-01-31 08768641 d:FurnitureFittings 2016-01-31 08768641 d:FurnitureFittings d:OwnedOrFreeholdAssets 2016-02-01 2017-01-31 08768641 d:OtherPropertyPlantEquipment 2017-01-31 08768641 d:OwnedOrFreeholdAssets 2016-02-01 2017-01-31 08768641 d:CurrentFinancialInstruments 2017-01-31 08768641 d:CurrentFinancialInstruments 2016-01-31 08768641 d:Non-currentFinancialInstruments 2017-01-31 08768641 d:Non-currentFinancialInstruments 2016-01-31 08768641 d:CurrentFinancialInstruments d:WithinOneYear 2017-01-31 08768641 d:CurrentFinancialInstruments d:WithinOneYear 2016-01-31 08768641 d:UKTax 2015-02-01 2016-01-31 08768641 d:ShareCapital 2017-01-31 08768641 d:ShareCapital 2016-01-31 08768641 d:ShareCapital 2015-02-01 08768641 d:RetainedEarningsAccumulatedLosses 2016-02-01 2017-01-31 08768641 d:RetainedEarningsAccumulatedLosses 2017-01-31 08768641 d:RetainedEarningsAccumulatedLosses 2015-02-01 2016-01-31 08768641 d:RetainedEarningsAccumulatedLosses 2016-01-31 08768641 d:RetainedEarningsAccumulatedLosses 2015-02-01 08768641 c:FRS102 2016-02-01 2017-01-31 08768641 c:AuditExempt-NoAccountantsReport 2016-02-01 2017-01-31 08768641 c:FullAccounts 2016-02-01 2017-01-31 08768641 c:PrivateLimitedCompanyLtd 2016-02-01 2017-01-31 iso4217:GBP xbrli:pure

Registered number: 08768641










WITHERSDANE LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE PERIOD ENDED 31 JANUARY 2017

 
WITHERSDANE LIMITED
REGISTERED NUMBER: 08768641

BALANCE SHEET
AS AT 31 JANUARY 2017

2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 6 
162,744
169,983

  
162,744
169,983

Current assets
  

Debtors: amounts falling due after more than one year
 7 
100,000
100,000

Debtors: amounts falling due within one year
 7 
41,132
37,216

Cash at bank and in hand
 8 
214,527
122,968

  
355,659
260,184

Creditors: amounts falling due within one year
 9 
(590,005)
(280,418)

Net current liabilities
  
 
 
(234,346)
 
 
(20,234)

Total assets less current liabilities
  
(71,602)
149,749

  

Net (liabilities)/assets
  
(71,602)
149,749


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
(71,702)
149,649

  
(71,602)
149,749


The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the period in question in accordance with section 476 of Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.



 
Page 1

 
WITHERSDANE LIMITED
REGISTERED NUMBER: 08768641
    
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2017


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


Mr R M Lefever
Director

Date: 31 October 2017

The notes on pages 4 to 9 form part of these financial statements.

Page 2

 
WITHERSDANE LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 JANUARY 2017


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 February 2015
100
(75,261)
(75,161)


Comprehensive income for the year

Profit for the year
-
224,910
224,910
Total comprehensive income for the year
-
224,910
224,910


Total transactions with owners
-
-
-



At 1 February 2016
100
149,649
149,749


Comprehensive income for the period

Loss for the period
-
(221,351)
(221,351)
Total comprehensive income for the period
-
(221,351)
(221,351)


Total transactions with owners
-
-
-


At 31 January 2017
100
(71,702)
(71,602)

Page 3

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017

1.


General information

Withersdane Limited is a private company limited by shares incorporated in England, United Kingdom. The address of the registered office is Victoria Court, 17-21 Ashford Road, Maidstone, Kent, ME14 5FA. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's's accounting policies (see note 3).

Information on the impact of first-time adoption of FRS102 Section 1A is given in note 10.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017

2.Accounting policies (continued)


2.3
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, as per the methods below.

Depreciation is provided on the following basis:

Short-term leasehold property
-
Over the term of the lease
Plant and machinery
-
10 years straight line basis
Motor vehicles
-
20% reducing balance basis
Fixtures and fittings
-
Over the term of the lease

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.4

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.5

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.6

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.7

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.8

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

Page 5

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017

2.Accounting policies (continued)

 
2.9

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
2.10

Taxation

Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

No significant judgements have been made by management in preparing these financial statements. 


4.


Employees

The average monthly number of employees, including directors, during the period was 31 (2016 - 13).


5.


Taxation


2017
2016
£
£

Corporation tax


Current tax on profits for the year
-
52,347


-
52,347


Total current tax
-
52,347

Deferred tax

Total deferred tax
-
-


Taxation on profit on ordinary activities
-
52,347

Factors affecting tax charge for the period/year

There were no factors that affected the tax charge for the year.

Page 6

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017
 
5.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


6.


Tangible fixed assets





Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 February 2016
84,367
9,124
-
93,735
187,226


Additions
-
-
3,225
-
3,225



At 31 January 2017

84,367
9,124
3,225
93,735
190,451



Depreciation


At 1 February 2016
8,437
1,524
-
7,282
17,243


Charge for the period on owned assets
4,218
913
645
4,688
10,464



At 31 January 2017

12,655
2,437
645
11,970
27,707



Net book value



At 31 January 2017
71,712
6,687
2,580
81,765
162,744



At 31 January 2016
75,930
7,600
-
86,453
169,983




The net book value of land and buildings may be further analysed as follows:


2017
2016
£
£

Short leasehold
71,712
75,930

71,712
75,930


Page 7

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017

7.


Debtors

2017
2016
£
£

Due after more than one year

Other debtors
100,000
100,000

100,000
100,000


2017
2016
£
£

Due within one year

Trade debtors
6,021
20,000

Amounts owed by group undertakings
30,946
11,639

Other debtors
3,565
4,800

Prepayments and accrued income
600
777

41,132
37,216



8.


Cash and cash equivalents

2017
2016
£
£

Cash at bank and in hand
214,527
122,968

214,527
122,968



9.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
25,447
17,436

Amounts owed to group undertakings
443,972
149,444

Corporation tax
52,347
52,347

Other taxation and social security
15,876
15,075

Other creditors
45,037
40,656

Accruals and deferred income
7,326
5,460

590,005
280,418


Page 8

 
WITHERSDANE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2017

10.


Controlling party

The ultimate parent company is P.R.A.C. Ltd. The address of the registered office is Victoria Court, 17-21 Ashford Road, Maidstone, Kent, ME14 5FA. The ultimate controlling party is Mr R M Lefever, the director.


11.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.

 
Page 9