Machine Shop (Holdings) Limited - Period Ending 2017-03-31

Machine Shop (Holdings) Limited - Period Ending 2017-03-31


Machine Shop (Holdings) Limited 03542650 false 2015-10-01 2017-03-31 2017-03-31 The principal activity of the company is a holding company Digita Accounts Production Advanced 6.20.8420.0 Software true false true true true 03542650 2015-10-01 2017-03-31 03542650 2017-03-31 03542650 bus:OrdinaryShareClass1 2017-03-31 03542650 bus:OrdinaryShareClass2 2017-03-31 03542650 core:RetainedEarningsAccumulatedLosses 2017-03-31 03542650 core:ShareCapital 2017-03-31 03542650 core:SharePremium 2017-03-31 03542650 core:CurrentFinancialInstruments 2017-03-31 03542650 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 03542650 core:FurnitureFittingsToolsEquipment 2017-03-31 03542650 core:LandBuildings 2017-03-31 03542650 core:MotorVehicles 2017-03-31 03542650 core:OtherPropertyPlantEquipment 2017-03-31 03542650 core:AllSubsidiaries 2017-03-31 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2017-03-31 03542650 bus:SmallEntities 2015-10-01 2017-03-31 03542650 bus:AuditExemptWithAccountantsReport 2015-10-01 2017-03-31 03542650 bus:FullAccounts 2015-10-01 2017-03-31 03542650 bus:RegisteredOffice 2015-10-01 2017-03-31 03542650 bus:CompanySecretary1 2015-10-01 2017-03-31 03542650 bus:Director1 2015-10-01 2017-03-31 03542650 bus:OrdinaryShareClass1 2015-10-01 2017-03-31 03542650 bus:OrdinaryShareClass2 2015-10-01 2017-03-31 03542650 bus:PrivateLimitedCompanyLtd 2015-10-01 2017-03-31 03542650 core:FurnitureFittingsToolsEquipment 2015-10-01 2017-03-31 03542650 core:LandBuildings 2015-10-01 2017-03-31 03542650 core:MotorVehicles 2015-10-01 2017-03-31 03542650 core:OtherPropertyPlantEquipment 2015-10-01 2017-03-31 03542650 core:PlantMachinery 2015-10-01 2017-03-31 03542650 core:AllSubsidiaries 2015-10-01 2017-03-31 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-10-01 2017-03-31 03542650 core:Subsidiary1 2015-10-01 2017-03-31 03542650 core:Subsidiary1 countries:AllCountries 2015-10-01 2017-03-31 03542650 core:Subsidiary2 2015-10-01 2017-03-31 03542650 core:Subsidiary2 countries:AllCountries 2015-10-01 2017-03-31 03542650 core:Subsidiary3 2015-10-01 2017-03-31 03542650 core:Subsidiary3 countries:AllCountries 2015-10-01 2017-03-31 03542650 countries:AllCountries 2015-10-01 2017-03-31 03542650 2015-09-30 03542650 core:CostValuation 2015-09-30 03542650 core:FurnitureFittingsToolsEquipment 2015-09-30 03542650 core:LandBuildings 2015-09-30 03542650 core:MotorVehicles 2015-09-30 03542650 core:OtherPropertyPlantEquipment 2015-09-30 03542650 core:AllSubsidiaries 2015-09-30 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-09-30 03542650 2014-10-01 2015-09-30 03542650 2015-09-30 03542650 bus:OrdinaryShareClass1 2015-09-30 03542650 bus:OrdinaryShareClass2 2015-09-30 03542650 core:RetainedEarningsAccumulatedLosses 2015-09-30 03542650 core:ShareCapital 2015-09-30 03542650 core:SharePremium 2015-09-30 03542650 core:CurrentFinancialInstruments 2015-09-30 03542650 core:CurrentFinancialInstruments core:WithinOneYear 2015-09-30 03542650 core:FurnitureFittingsToolsEquipment 2015-09-30 03542650 core:LandBuildings 2015-09-30 03542650 core:MotorVehicles 2015-09-30 03542650 core:OtherPropertyPlantEquipment 2015-09-30 03542650 core:AllSubsidiaries 2015-09-30 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-09-30 03542650 bus:OrdinaryShareClass2 2014-10-01 2015-09-30 03542650 core:AllSubsidiaries 2014-10-01 2015-09-30 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2014-10-01 2015-09-30 03542650 core:Subsidiary1 2014-10-01 2015-09-30 03542650 core:Subsidiary2 2014-10-01 2015-09-30 03542650 core:Subsidiary3 2014-10-01 2015-09-30 03542650 core:AllSubsidiaries 2014-09-30 03542650 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2014-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03542650

Machine Shop (Holdings) Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 October 2015 to 31 March 2017

image-name

Sobell Rhodes LLP
Chartered Accountants
Ground Floor
Unit 501 Centennial Park
Centennial Avenue
Elstree, Borehamwood
Hertfordshire
WD6 3FG

 

Machine Shop (Holdings) Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Machine Shop (Holdings) Limited

Company Information

Director

P H Mann

Company secretary

N M Mann

Registered office

Ground Floor
Unit 501 Centennial Park
Centennial Avenue
Elstree, Borehamwood
Hertfordshire
WD6 3FG

Accountants

Sobell Rhodes LLP
Chartered Accountants
Ground Floor
Unit 501 Centennial Park
Centennial Avenue
Elstree, Borehamwood
Hertfordshire
WD6 3FG

 

Machine Shop (Holdings) Limited

(Registration number: 03542650)
Balance Sheet as at 31 March 2017

Note

2017
£

2015
£

Fixed assets

 

Tangible assets

3

36,654

58,925

Investments

4

174

174

 

36,828

59,099

Current assets

 

Debtors

5

2,065,626

1,512,324

Cash at bank and in hand

 

314,126

313,259

 

2,379,752

1,825,583

Creditors: Amounts falling due within one year

6

(29,183)

(14,257)

Net current assets

 

2,350,569

1,811,326

Total assets less current liabilities

 

2,387,397

1,870,425

Provisions for deferred tax

(8,407)

(8,407)

Net assets

 

2,378,990

1,862,018

Capital and reserves

 

Called up share capital

102

100

Share premium reserve

43,712

43,712

Profit and loss account

2,335,176

1,818,206

Total equity

 

2,378,990

1,862,018

For the financial period ending 31 March 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 period 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.

 

Machine Shop (Holdings) Limited

(Registration number: 03542650)
Balance Sheet as at 31 March 2017

Approved and authorised by the director on 22 December 2017
 

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

P H Mann

Director

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

1

General information

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

The address of its registered office is:
Ground Floor
Unit 501 Centennial Park
Centennial Avenue
Elstree, Borehamwood
Hertfordshire
WD6 3FG

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.

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 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.

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.

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

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

Land and buildings

5% Straight line

Plant and machinery

25% Reducing balance

Motor vehicles

25% Reducing balance

Fixturs, fittings, tools and equipment

25% 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.

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.

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.

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

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.

3

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 October 2015

87,511

55,461

18,817

103,135

264,924

At 31 March 2017

87,511

55,461

18,817

103,135

264,924

Depreciation

At 1 October 2015

71,136

51,138

18,542

65,183

205,999

Charge for the period

6,564

1,621

104

13,982

22,271

At 31 March 2017

77,700

52,759

18,646

79,165

228,270

Carrying amount

At 31 March 2017

9,811

2,702

171

23,970

36,654

At 30 September 2015

16,375

4,323

275

37,952

58,925

Included within the net book value of land and buildings above is £9,811 (2015 - £16,375) in respect of freehold land and buildings.
 

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

4

Investments

2017
£

2015
£

Investments in subsidiaries

174

174

Subsidiaries

£

Cost or valuation

At 1 October 2015

174

Provision

Carrying amount

At 31 March 2017

174

At 30 September 2015

174

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2017

2015

Subsidiary undertakings

Machine Shop Special Effects Limited

Ordinary shares

100%

100%

 

England and Wales

     

Machine Shop Special Projects Limited

Ordinary shares

100%

100%

 

England and Wales

     

Manmade Products Limited (Dormant)

Ordinary shares

25%

25%

 

England and Wales

     

The principal activity of Machine Shop Special Effects Limited is the provision of special effects within the film industry

The principal activity of Machine Shop Special Projects Limited is production of interactive exhibits for exhibitions and events

The profit for the financial period of Machine Shop Special Effects Limited was £321,984 and the aggregate amount of capital and reserves at the end of the period was £27,907.

The profit for the financial period of Machine Shop Special Projects Limited was £238,391 and the aggregate amount of capital and reserves at the end of the period was £18,413.

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

5

Debtors

Note

2017
£

2015
£

Amounts owed by related parties

8

2,065,626

1,512,324

 

2,065,626

1,512,324

6

Creditors

Creditors: amounts falling due within one year

2017
£

2015
£

Due within one year

Corporation tax

13,417

13,896

Other creditors

15,766

361

29,183

14,257

2017
£

2015
£

Current loans and borrowings

7

Share capital

Allotted, called up and fully paid shares

 

2017

2015

 

No.

£

No.

£

Ordinary class A shares of £1 each

100

100

100

100

Ordinary class B shares of £1 (2015 - £0) each

2

2

-

-

 

102

102

100

100

 

Machine Shop (Holdings) Limited

Notes to the Financial Statements for the Period from 1 October 2015 to 31 March 2017

8

Related party transactions

Loans to related parties

2017

Subsidiary
£

At start of period

1,512,323

Advanced

553,302

At end of period

2,065,625

2015

Subsidiary
£

At start of period

1,190,775

Advanced

321,548

At end of period

1,512,323

Loans from related parties

2017

Key management
£

At start of period

360

Advanced

15,406

At end of period

15,766

2015

Key management
£

At start of period

13,304

Repaid

(12,944)

At end of period

360

9

Transition to FRS 102

This is the first year that the Company has presented its results under FRS 102. The last financial statements prepared under the previous UK GAAP were for the year ended 30 September 2015. The date of transition to FRS 102 was 1 October 2014. There are no changes to profit for the financial year ended 30 September 2015 and the total equity as at 1 October 2014 and 30 September 2015 on transition to FRS102 from UK GAAP was as previously reported.