Woodgrange Laundry Limited - Period Ending 2017-09-30

Woodgrange Laundry Limited - Period Ending 2017-09-30


Woodgrange Laundry Limited 02062328 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is the operation of dry cleaning and laundry businesses Digita Accounts Production Advanced 6.20.8420.1 Software true false 02062328 2016-10-01 2017-09-30 02062328 2017-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2017-09-30 02062328 core:RevaluationReserve 2017-09-30 02062328 core:ShareCapital 2017-09-30 02062328 core:CurrentFinancialInstruments 2017-09-30 02062328 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 02062328 core:Non-currentFinancialInstruments 2017-09-30 02062328 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 02062328 core:Goodwill 2017-09-30 02062328 core:FurnitureFittingsToolsEquipment 2017-09-30 02062328 core:LandBuildings 2017-09-30 02062328 core:MotorVehicles 2017-09-30 02062328 core:OtherPropertyPlantEquipment 2017-09-30 02062328 bus:SmallEntities 2016-10-01 2017-09-30 02062328 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 02062328 bus:FullAccounts 2016-10-01 2017-09-30 02062328 bus:RegisteredOffice 2016-10-01 2017-09-30 02062328 bus:CompanySecretary1 2016-10-01 2017-09-30 02062328 bus:Director1 2016-10-01 2017-09-30 02062328 bus:Director2 2016-10-01 2017-09-30 02062328 bus:Director3 2016-10-01 2017-09-30 02062328 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 02062328 bus:Agent1 2016-10-01 2017-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2016-10-01 2017-09-30 02062328 core:RevaluationReserve 2016-10-01 2017-09-30 02062328 core:ShareCapital 2016-10-01 2017-09-30 02062328 core:Goodwill 2016-10-01 2017-09-30 02062328 core:FurnitureFittings 2016-10-01 2017-09-30 02062328 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 02062328 core:LandBuildings 2016-10-01 2017-09-30 02062328 core:MotorVehicles 2016-10-01 2017-09-30 02062328 core:OtherPropertyPlantEquipment 2016-10-01 2017-09-30 02062328 core:PlantMachinery 2016-10-01 2017-09-30 02062328 1 2016-10-01 2017-09-30 02062328 countries:AllCountries 2016-10-01 2017-09-30 02062328 2016-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2016-09-30 02062328 core:RevaluationReserve 2016-09-30 02062328 core:ShareCapital 2016-09-30 02062328 core:Goodwill 2016-09-30 02062328 core:FurnitureFittingsToolsEquipment 2016-09-30 02062328 core:LandBuildings 2016-09-30 02062328 core:MotorVehicles 2016-09-30 02062328 core:OtherPropertyPlantEquipment 2016-09-30 02062328 2015-10-01 2016-09-30 02062328 2016-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2016-09-30 02062328 core:RevaluationReserve 2016-09-30 02062328 core:ShareCapital 2016-09-30 02062328 core:CurrentFinancialInstruments 2016-09-30 02062328 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 02062328 core:Non-currentFinancialInstruments 2016-09-30 02062328 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 02062328 core:Goodwill 2016-09-30 02062328 core:FurnitureFittingsToolsEquipment 2016-09-30 02062328 core:LandBuildings 2016-09-30 02062328 core:MotorVehicles 2016-09-30 02062328 core:OtherPropertyPlantEquipment 2016-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2015-10-01 2016-09-30 02062328 core:RevaluationReserve 2015-10-01 2016-09-30 02062328 core:ShareCapital 2015-10-01 2016-09-30 02062328 2015-09-30 02062328 core:RetainedEarningsAccumulatedLosses 2015-09-30 02062328 core:RevaluationReserve 2015-09-30 02062328 core:ShareCapital 2015-09-30 iso4217:GBP xbrli:pure

Registration number: 02062328

Woodgrange Laundry Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

Thomas Quinn
Accountants
The Station House
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

 

Woodgrange Laundry Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Statement of Changes in Equity

5

Notes to the Financial Statements

6 to 11

 

Woodgrange Laundry Limited

Company Information

Directors

Mr D M Browne

Mrs FS Browne

Mr J B Browne

Company secretary

Mr D M Browne

Registered office

The Station House
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

Accountants

Thomas Quinn
Accountants
The Station House
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Woodgrange Laundry Limited
for the Year Ended 30 September 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Woodgrange Laundry Limited for the year ended 30 September 2017 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of Woodgrange Laundry Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Woodgrange Laundry Limited and state those matters that we have agreed to state to the Board of Directors of Woodgrange Laundry Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Woodgrange Laundry Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Woodgrange Laundry Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Woodgrange Laundry Limited. You consider that Woodgrange Laundry Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Woodgrange Laundry Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.






Thomas Quinn
Accountants
The Station House
15 Station Road
St Ives
Cambridgeshire
PE27 5BH

15 January 2018

 

Woodgrange Laundry Limited

(Registration number: 02062328)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

24,250

74,250

Tangible assets

5

925,633

716,922

 

949,883

791,172

Current assets

 

Stocks

6

50,000

50,000

Debtors

7

1,123,786

1,066,886

Cash at bank and in hand

 

2,397

1,479

 

1,176,183

1,118,365

Creditors: Amounts falling due within one year

8

(1,161,485)

(1,149,431)

Net current assets/(liabilities)

 

14,698

(31,066)

Total assets less current liabilities

 

964,581

760,106

Creditors: Amounts falling due after more than one year

8

(294,377)

(175,313)

Provisions for liabilities

(67,513)

(55,914)

Net assets

 

602,691

528,879

Capital and reserves

 

Called up share capital

51,000

51,000

Revaluation reserve

-

402

Profit and loss account

551,691

477,477

Total equity

 

602,691

528,879

For the financial year ending 30 September 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.

Approved and authorised by the Board on 15 January 2018 and signed on its behalf by:
 

 

Woodgrange Laundry Limited

(Registration number: 02062328)
Balance Sheet as at 30 September 2017


 

Mr D M Browne

Director

 

Woodgrange Laundry Limited

Statement of Changes in Equity for the Year Ended 30 September 2017

Share capital
£

Revaluation reserve
£

Profit and loss account
£

Total
£

At 1 October 2016

51,000

402

477,477

528,879

Profit for the year

-

-

73,812

73,812

Other comprehensive income

-

(402)

402

-

Total comprehensive income

-

(402)

74,214

73,812

At 30 September 2017

51,000

-

551,691

602,691

Share capital
£

Revaluation reserve
£

Profit and loss account
£

Total
£

At 1 October 2015

51,000

1,045

290,424

342,469

Profit for the year

-

-

186,410

186,410

Other comprehensive income

-

(643)

643

-

Total comprehensive income

-

(643)

187,053

186,410

At 30 September 2016

51,000

402

477,477

528,879

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

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

The address of its registered office is:
The Station House
15 Station Road
St Ives
Cambridgeshire
PE27 5BH
United Kingdom

The principal place of business is:
407 Green Street
Upton Park
London
E13 9AU

The accounts were authorised for issue on the date shown on the Director's report.

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

Short leasehold

over the term of the lease

Plant and machinery

5% reducing balance

Motor vehicles

20% reducing balance

Fixtures and fittings

20% reducing balance

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 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.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Nil

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.

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 117 (2016 - 139).

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 October 2016

174,250

174,250

At 30 September 2017

174,250

174,250

Amortisation

At 1 October 2016

100,000

100,000

Amortisation charge

50,000

50,000

At 30 September 2017

150,000

150,000

Carrying amount

At 30 September 2017

24,250

24,250

At 30 September 2016

74,250

74,250

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
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Cost or valuation

At 1 October 2016

120,235

625,390

85,657

837,218

Additions

-

194,982

-

105,718

At 30 September 2017

120,235

820,372

85,657

942,936

Depreciation

At 1 October 2016

114,378

385,717

70,354

381,129

Charge for the year

-

63,428

3,061

25,500

At 30 September 2017

114,378

449,145

73,415

406,629

Carrying amount

At 30 September 2017

5,857

371,227

12,242

536,307

At 30 September 2016

5,857

239,673

15,303

456,089

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Total
£

Cost or valuation

At 1 October 2016

1,668,500

Additions

300,700

At 30 September 2017

1,969,200

Depreciation

At 1 October 2016

951,578

Charge for the year

91,989

At 30 September 2017

1,043,567

Carrying amount

At 30 September 2017

925,633

At 30 September 2016

716,922

Included within the net book value of land and buildings above is £5,857 (2016 - £5,857) in respect of long leasehold land and buildings.
 

6

Stocks

2017
£

2016
£

Other inventories

50,000

50,000

7

Debtors

Note

2017
£

2016
£

Trade debtors

 

686,575

698,999

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

376,374

332,741

Other debtors

 

60,837

35,146

Total current trade and other debtors

 

1,123,786

1,066,886

8

Creditors

 

Woodgrange Laundry Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

193,756

232,584

Trade creditors

 

265,133

283,224

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

330,941

324,076

Taxation and social security

 

313,919

266,927

Other creditors

 

57,736

42,620

 

1,161,485

1,149,431

Due after one year

 

Loans and borrowings

9

294,377

175,313

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

220,000

175,313

Other borrowings

74,377

-

294,377

175,313

2017
£

2016
£

Current loans and borrowings

Bank borrowings

60,000

63,750

Bank overdrafts

103,336

158,322

Finance lease liabilities

6,671

10,512

Other borrowings

23,749

-

193,756

232,584

10

Parent and ultimate parent undertaking

The ultimate controlling party is the directors.