ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-06-302017-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalsesupply of consumables and machinery to the printing industryfalse2016-07-01 04341788 2016-07-01 2017-06-30 04341788 2015-07-01 2016-06-30 04341788 2017-06-30 04341788 2016-06-30 04341788 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2015-07-01 04341788 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2016-06-30 04341788 d:Director1 2016-07-01 2017-06-30 04341788 c:PlantMachinery 2016-07-01 2017-06-30 04341788 c:PlantMachinery 2017-06-30 04341788 c:PlantMachinery 2016-06-30 04341788 c:PlantMachinery c:OwnedOrFreeholdAssets 2016-07-01 2017-06-30 04341788 c:MotorVehicles 2016-07-01 2017-06-30 04341788 c:MotorVehicles 2017-06-30 04341788 c:MotorVehicles 2016-06-30 04341788 c:MotorVehicles c:OwnedOrFreeholdAssets 2016-07-01 2017-06-30 04341788 c:FurnitureFittings 2016-07-01 2017-06-30 04341788 c:FurnitureFittings 2017-06-30 04341788 c:FurnitureFittings 2016-06-30 04341788 c:ComputerEquipment 2016-07-01 2017-06-30 04341788 c:ComputerEquipment 2017-06-30 04341788 c:ComputerEquipment 2016-06-30 04341788 c:ComputerEquipment c:OwnedOrFreeholdAssets 2016-07-01 2017-06-30 04341788 c:OwnedOrFreeholdAssets 2016-07-01 2017-06-30 04341788 c:Non-currentFinancialInstruments c:ListedExchangeTraded 2017-06-30 04341788 c:Non-currentFinancialInstruments c:ListedExchangeTraded 2016-06-30 04341788 c:Non-currentFinancialInstruments c:UnlistedNon-exchangeTraded 2017-06-30 04341788 c:Non-currentFinancialInstruments c:UnlistedNon-exchangeTraded 2016-06-30 04341788 c:CurrentFinancialInstruments 2017-06-30 04341788 c:CurrentFinancialInstruments 2016-06-30 04341788 c:Non-currentFinancialInstruments 2017-06-30 04341788 c:Non-currentFinancialInstruments 2016-06-30 04341788 c:CurrentFinancialInstruments c:WithinOneYear 2017-06-30 04341788 c:CurrentFinancialInstruments c:WithinOneYear 2016-06-30 04341788 c:Non-currentFinancialInstruments c:AfterOneYear 2017-06-30 04341788 c:ShareCapital 2017-06-30 04341788 c:ShareCapital 2016-06-30 04341788 c:SharePremium 2017-06-30 04341788 c:SharePremium 2016-06-30 04341788 c:CapitalRedemptionReserve 2017-06-30 04341788 c:CapitalRedemptionReserve 2016-06-30 04341788 c:RetainedEarningsAccumulatedLosses 2017-06-30 04341788 c:RetainedEarningsAccumulatedLosses 2016-06-30 04341788 c:AcceleratedTaxDepreciationDeferredTax 2017-06-30 04341788 c:OtherDeferredTax 2017-06-30 04341788 d:OrdinaryShareClass1 2016-07-01 2017-06-30 04341788 d:OrdinaryShareClass1 2017-06-30 04341788 d:OrdinaryShareClass2 2016-07-01 2017-06-30 04341788 d:OrdinaryShareClass2 2017-06-30 04341788 d:FRS102 2016-07-01 2017-06-30 04341788 d:AuditExempt-NoAccountantsReport 2016-07-01 2017-06-30 04341788 d:FullAccounts 2016-07-01 2017-06-30 04341788 d:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 xbrli:shares iso4217:GBP xbrli:pure
04341788













VISION SUPPLIES LIMITED







UNAUDITED

DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017



























                                                             HAINES WATTS LEEDS LLP
                                                            CHARTERED ACCOUNTANTS

 
VISION SUPPLIES LIMITED
REGISTERED NUMBER: 04341788

BALANCE SHEET
AS AT 30 JUNE 2017

As restated
2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 5 
96,896
23,242

Investments
 6 
1,193,559
975,835

  
1,290,455
999,077

Current assets
  

Stocks
  
170,172
172,405

Debtors: amounts falling due within one year
 7 
1,255,700
849,882

Cash at bank and in hand
  
418,338
410,284

  
1,844,210
1,432,571

Creditors: amounts falling due within one year
 8 
(231,178)
(258,541)

Net current assets
  
 
 
1,613,032
 
 
1,174,030

Total assets less current liabilities
  
2,903,487
2,173,107

Creditors: amounts falling due after more than one year
  
(36,330)
-

Provisions for liabilities
  

Deferred tax
 10 
(113,018)
(36,105)

  
 
 
(113,018)
 
 
(36,105)

Net assets
  
2,754,139
2,137,002


Capital and reserves
  

Called up share capital 
  
2,000
2,000

Share premium account
  
13,462
13,462

Capital redemption reserve
  
55
55

Profit and loss account
  
2,738,622
2,121,485

  
2,754,139
2,137,002


Page 1

 
VISION SUPPLIES LIMITED
REGISTERED NUMBER: 04341788
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2017

The directors consider 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 year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their 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 income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 23 November 2017.



P Waterton
Director

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

1.


General information

Vision Supplies Limited is a limited company registered in England and Wales under company number 04341788 at Unit 5 Lockwood Close, Lockwood Close Industrial Estate, Leeds, LS11 5UU.


2.


Statement of compliance

The financial statements of Vision Supplies Limited have been prepared in compliance with United Kingdom Accounting Standards, including Section 1A of Financial Reporting Standard 102, ‘The Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland’ (‘FRS 102’) and the Companies Act 2006.

3.Accounting policies

 
3.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies.

 
3.2

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 
3.3

Finance costs

Finance costs are charged to the statement of income and retained earnings over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
3.4

Interest income

Interest income is recognised in the statement of income and retained earnings using the effective interest method.

 
3.5

Borrowing costs

All borrowing costs are recognised in the statement of income and retained earnings in the year in which they are incurred.

 
3.6

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 3

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

3.Accounting policies (continued)


3.6
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
10% Straight line
Motor vehicles
-
25% Straight line
Fixtures and fittings
-
25% Straight line
Computer equipment
-
25% Straight line

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 income and retained earnings.

 
3.7

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
3.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.
At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
3.9

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.

 
3.10

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.

Page 4

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

3.Accounting policies (continued)

 
3.11

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.

 
3.12

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the statement of income and retained earnings on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
3.13

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
3.14

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the statement of income and retained earnings, 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.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 5

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

3.Accounting policies (continued)

 
3.15

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 
3.16

Leased assets: the Company as lessee

Assets obtained under hire purchase contract and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the statement of income and retained earnings so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
3.17

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the statement of income and retained earnings in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the balance sheet.

 
3.18

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from 3 to 6 years.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

Page 6

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

3.Accounting policies (continued)

 
3.19

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.


4.


Employees

The average monthly number of employees, including directors, during the year was 6 (2016 - 6).


5.


Tangible fixed assets





Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 July 2016
51,001
71,219
49,166
60,062
231,448


Additions
4,950
81,625
-
1,375
87,950


Disposals
-
(24,155)
-
-
(24,155)



At 30 June 2017

55,951
128,689
49,166
61,437
295,243



Depreciation


At 1 July 2016
46,263
61,213
49,166
51,564
208,206


Charge for the year
1,663
8,859
-
3,772
14,294


Disposals
-
(24,155)
-
-
(24,155)



At 30 June 2017

47,926
45,917
49,166
55,336
198,345



Net book value



At 30 June 2017
8,025
82,772
-
6,101
96,898



At 30 June 2016
4,738
10,006
-
8,498
23,242

Page 7

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

6.


Fixed asset investments





Investments in subsidiary companies
Listed investments
Unlisted investments
Other fixed asset investments
Total

£
£
£
£
£



Cost or valuation


At 1 July 2016 (as previously stated)
120,002
680,182
15,000
-
815,184


Prior Year Adjustment

-
160,651
-
-
160,651


At 1 July 2016 (as restated)
120,002
840,833
15,000
-
975,835


Additions
-
-
-
10,250
10,250


Disposals
-
(165,503)
-
-
(165,503)


Revaluations
-
372,976
-
-
372,976



At 30 June 2017

120,002
1,048,306
15,000
10,250
1,193,558






Net book value



At 30 June 2017
120,002
1,048,306
15,000
10,250
1,193,558



At 30 June 2016 (as restated)
120,002
840,833
15,000
-
975,835

Page 8

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

7.


Debtors

2017
2016
£
£


Trade debtors
353,873
355,157

Prepayments and accrued income
17,461
26,447

Amounts owed by group undertakings
466,205
201,034

Other debtors
418,161
267,244

1,255,700
849,882



8.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
45,443
72,102

Amounts owed to group undertakings
31,115
17,128

Corporation tax
65,500
36,504

Other taxation and social security
45,824
45,841

Obligations under finance lease and hire purchase contracts
19,208
11,495

Other creditors
9,428
62,521

Accruals and deferred income
14,660
12,950

231,178
258,541


Included within creditors falling due within one year are amounts of £19,208 (2016: £11,495) secured by the company in respect of hire purchase contracts.


9.


Creditors: Amounts falling due after more than one year

2017
2016
£
£

Net obligations under finance leases and hire purchase contracts
36,330
-

36,330
-



Secured loans

Included within creditors falling due in over one year are amounts of £36,330 (2016: £Nil) secured by the company in respect of hire purchase contracts.

Page 9

 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

10.


Deferred taxation



As restated 2017


£






At beginning of year
(36,105)


Charged to profit or loss
(569)


Charged to other comprehensive income
(76,344)



At end of year
(113,018)

2017
£


Accelerated capital allowances
(4,543)

Deferred tax on revaluation surplus
(108,475)

(113,018)


11.


Share capital

2017
2016
£
£
Shares classified as equity

Allotted, called up and fully paid



1,000 Ordinary shares of £1 each
1,000
1,000
1,000 A Ordinary shares of £1 each
1,000
1,000

2,000

2,000


12.


Pension commitments

The company operates a defined contribution pension scheme for the benefit of the employees of the company. The assets of the scheme are administered by trustees in a fund independent from those of the company. The contributions in the year amounted to £6,139 (2016: £6,033). No contributions were due at the year end (2016: £Nil).


13.


Related party transactions

No transactions with related parties were undertaken such as are required to be disclosed under Section 1A of Financial Reporting Standard 102.

Page 10

VISION SUPPLIES LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

14.


First time adoption of FRS 102

The Company transitioned to FRS 102 from previously extant UK GAAP as at 1 July 2015. The impact of the transition to FRS 102 is as follows:

As previously stated
1 July
2015
Effect of transition
1 July
2015
FRS 102
(as restated)
1 July
2015
As previously stated
30 June
2016
Effect of transition
30 June
2016
FRS 102
(as restated)
30 June
2016
Note
£
£
£
£
£
£

Fixed assets
  
847,376
189,604
1,036,980
838,426
160,651
999,077

Current assets
  
1,300,229
-
1,300,229
1,432,572
-
1,432,572

Creditors: amounts falling due within one year
  
(289,058)
-
(289,058)
(258,541)
-
(258,541)

Net current assets
  
 
1,011,171
 
-
 
1,011,171
 
1,174,031
 
-
 
1,174,031

Total assets less current liabilities
  
 
1,858,547
 
189,604
 
2,048,151
 
2,012,457
 
160,651
 
2,173,108

Creditors: amounts falling due after more than one year
  
(11,494)
-
(11,494)
-
-
-

Provisions for liabilities
  
(5,576)
(37,921)
(43,497)
(3,974)
(32,131)
(36,105)

Net  assets
  
 
1,841,477
 
151,683
 
1,993,160
 
2,008,483
 
128,520
 
2,137,003

Capital and reserves
  
1,841,477
151,683
1,993,160
2,008,483
128,520
2,137,003
Page 11
 
VISION SUPPLIES LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

           14.First time adoption of FRS 102 (continued)

As previously stated
30 June
2016
Effect of transition
30 June
2016
FRS 102
(as restated)
30 June
2016
Note
£
£
£

Turnover
  
1,288,597
-
1,288,597

Cost of sales
  
(702,932)
-
(702,932)

  
 
585,665
 
-
 
585,665

Distribution expenses
  
(11,623)
-
(11,623)

Administrative expenses
  
(403,899)
-
(403,899)

Other operating income
  
31,633
-
31,633

Operating profit
  
 
201,776
 
-
 
201,776

Interest receivable and similar income
  
127
-
127

Interest payable and similar charges
  
(576)
-
(576)

Taxation
  
(34,323)
-
(34,323)

Profit on ordinary activities after taxation and for the financial year
  
 
167,004
 
-
 
167,004

Explanation of changes to previously reported profit and equity:

1

Previously the fixed asset investments were held at cost. Following the first time adoption of FRS 102 the investments are now held at market value resulting in a prior period adjusment. Deferred tax has also been re-calculated to reflect this.

 
Page 12