Optimum Construction Limited - Period Ending 2017-05-31

Optimum Construction Limited - Period Ending 2017-05-31


Optimum Construction Limited 04802034 false 2016-06-01 2017-05-31 2017-05-31 The principal activity of the company is that of building contractors Digita Accounts Production Advanced 6.20.8420.0 Software true 04802034 2016-06-01 2017-05-31 04802034 2017-05-31 04802034 core:RetainedEarningsAccumulatedLosses 2017-05-31 04802034 core:ShareCapital 2017-05-31 04802034 core:CurrentFinancialInstruments 2017-05-31 04802034 core:CurrentFinancialInstruments core:WithinOneYear 2017-05-31 04802034 core:Non-currentFinancialInstruments 2017-05-31 04802034 core:Non-currentFinancialInstruments core:AfterOneYear 2017-05-31 04802034 core:FurnitureFittingsToolsEquipment 2017-05-31 04802034 core:MotorVehicles 2017-05-31 04802034 core:OtherPropertyPlantEquipment 2017-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-05-31 04802034 bus:SmallEntities 2016-06-01 2017-05-31 04802034 bus:AuditExemptWithAccountantsReport 2016-06-01 2017-05-31 04802034 bus:FullAccounts 2016-06-01 2017-05-31 04802034 bus:RegisteredOffice 2016-06-01 2017-05-31 04802034 bus:Director1 2016-06-01 2017-05-31 04802034 bus:PrivateLimitedCompanyLtd 2016-06-01 2017-05-31 04802034 core:FurnitureFittings 2016-06-01 2017-05-31 04802034 core:FurnitureFittingsToolsEquipment 2016-06-01 2017-05-31 04802034 core:MotorVehicles 2016-06-01 2017-05-31 04802034 core:OtherPropertyPlantEquipment 2016-06-01 2017-05-31 04802034 core:PlantMachinery 2016-06-01 2017-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-06-01 2017-05-31 04802034 core:OtherRelatedParties 2016-06-01 2017-05-31 04802034 countries:AllCountries 2016-06-01 2017-05-31 04802034 2016-05-31 04802034 core:FurnitureFittingsToolsEquipment 2016-05-31 04802034 core:MotorVehicles 2016-05-31 04802034 core:OtherPropertyPlantEquipment 2016-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-05-31 04802034 2015-06-01 2016-05-31 04802034 2016-05-31 04802034 core:RetainedEarningsAccumulatedLosses 2016-05-31 04802034 core:ShareCapital 2016-05-31 04802034 core:CurrentFinancialInstruments 2016-05-31 04802034 core:CurrentFinancialInstruments core:WithinOneYear 2016-05-31 04802034 core:Non-currentFinancialInstruments 2016-05-31 04802034 core:Non-currentFinancialInstruments core:AfterOneYear 2016-05-31 04802034 core:FurnitureFittingsToolsEquipment 2016-05-31 04802034 core:MotorVehicles 2016-05-31 04802034 core:OtherPropertyPlantEquipment 2016-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-06-01 2016-05-31 04802034 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-05-31 iso4217:GBP xbrli:pure

Registration number: 04802034

Optimum Construction Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2017

 

Optimum Construction Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 8

 

Optimum Construction Limited

(Registration number: 04802034)
Balance Sheet as at 31 May 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

42,885

23,404

Current assets

 

Stocks

5

5,335

21,950

Debtors

6

115,375

109,797

Cash at bank and in hand

 

623,626

234,196

 

744,336

365,943

Creditors: Amounts falling due within one year

7

(587,390)

(261,889)

Net current assets

 

156,946

104,054

Total assets less current liabilities

 

199,831

127,458

Creditors: Amounts falling due after more than one year

7

(31,291)

(5,870)

Provisions for liabilities

(257)

(4,681)

Net assets

 

168,283

116,907

Capital and reserves

 

Called up share capital

10,100

10,100

Profit and loss account

158,183

106,807

Total equity

 

168,283

116,907

 

Optimum Construction Limited

(Registration number: 04802034)
Balance Sheet as at 31 May 2017

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

Director's 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 director acknowledges his 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.

Approved and authorised by the director on 21 November 2017
 

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

S A Henderson

Director

 

Optimum Construction Limited

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

1

General information

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

The address of its registered office is:
Motivo House
Alvington
Yeovil
Somerset
BA20 2FG

These financial statements were authorised for issue by the director on 21 November 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.

There have been no changes to accounting policies following the transition to the Financial Reporting Standard 102 Section 1A.

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.

The company transitioned from previously extant UK GAAP to FRS 102 Section 1A as at 1 June 2015.

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

 

Optimum Construction Limited

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

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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 provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% reducing balance

Fixtures, fittings and equipment

20% reducing balance

Motor vehicles

25% reducing balance

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.

 

Optimum Construction Limited

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

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.

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 are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Optimum Construction Limited

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

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 4 (2016 - 8).

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 June 2016

1,524

47,724

793

50,041

Additions

-

45,220

-

45,220

Disposals

-

(27,184)

-

(27,184)

At 31 May 2017

1,524

65,760

793

68,077

Depreciation

At 1 June 2016

1,228

24,702

707

26,637

Charge for the year

60

14,194

17

14,271

Eliminated on disposal

-

(15,716)

-

(15,716)

At 31 May 2017

1,288

23,180

724

25,192

Carrying amount

At 31 May 2017

236

42,580

69

42,885

At 31 May 2016

296

23,022

86

23,404

5

Stocks

2017
£

2016
£

Work in progress

5,335

21,950

6

Debtors

2017
£

2016
£

Trade debtors

57,111

72,453

Other debtors

58,264

37,344

Total current trade and other debtors

115,375

109,797

 

Optimum Construction Limited

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

7

Creditors

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

8

4,734

5,395

Trade creditors

 

349,025

213,876

Taxation and social security

 

62,725

36,204

Other creditors

 

75,401

2,474

Accruals and deferred income

 

95,505

3,940

 

587,390

261,889

Due after one year

 

Loans and borrowings

8

31,291

5,870

8

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Finance lease liabilities

31,291

5,870

2017
£

2016
£

Current loans and borrowings

Finance lease liabilities

4,734

5,395

9

Dividends

 

2017

2016

 

£

£

Interim dividend of £9.99 (2016 - £5.03) per ordinary share

100,902

50,831

 

Optimum Construction Limited

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

10

Related party transactions

Summary of transactions with other related parties

S A Henderson and Mrs G B Henderson
(Director and shareholders)

 
Dividends were declared in respect of S Henderson £65,487 (2016; £33,000) and G Henderson £35,216 (2016: £17,731). During the year the director and his wife made a loan to the company. The loan is interest free and repayable on demand. At the balance sheet date the amount due from/(to) S A Henderson and Mrs G B Henderson was (£72,962) (2016: £1,976).
 

Loans to related parties

2017

Key management
£

At start of period

1,976

Advanced

44,989

Repaid

(119,927)

At end of period

(72,962)

2016

Key management
£

At start of period

(32,900)

Advanced

95,580

Repaid

(60,704)

At end of period

1,976

11

Transition to FRS 102

There have been no numerical changes to the accounts or to previous periods in respect of FRS 102 Section 1A.