Cammax Limited - Period Ending 2017-07-31

Cammax Limited - Period Ending 2017-07-31


Cammax Limited 03803278 false 2016-08-01 2017-07-31 2017-07-31 The principal activity of the company is manufacture of electrical components, software consultancy and supply. Digita Accounts Production Advanced 6.20.8420.0 Software true true 03803278 2016-08-01 2017-07-31 03803278 2017-07-31 03803278 core:RetainedEarningsAccumulatedLosses 2017-07-31 03803278 core:ShareCapital 2017-07-31 03803278 core:CurrentFinancialInstruments 2017-07-31 03803278 core:CurrentFinancialInstruments core:WithinOneYear 2017-07-31 03803278 core:Goodwill 2017-07-31 03803278 core:FurnitureFittingsToolsEquipment 2017-07-31 03803278 core:LandBuildings 2017-07-31 03803278 core:MotorVehicles 2017-07-31 03803278 bus:SmallEntities 2016-08-01 2017-07-31 03803278 bus:AuditExemptWithAccountantsReport 2016-08-01 2017-07-31 03803278 bus:FullAccounts 2016-08-01 2017-07-31 03803278 bus:RegisteredOffice 2016-08-01 2017-07-31 03803278 bus:CompanySecretary1 2016-08-01 2017-07-31 03803278 bus:Director1 2016-08-01 2017-07-31 03803278 bus:PrivateLimitedCompanyLtd 2016-08-01 2017-07-31 03803278 core:Goodwill 2016-08-01 2017-07-31 03803278 core:FurnitureFittingsToolsEquipment 2016-08-01 2017-07-31 03803278 core:LandBuildings 2016-08-01 2017-07-31 03803278 core:LeaseholdImprovements 2016-08-01 2017-07-31 03803278 core:MotorVehicles 2016-08-01 2017-07-31 03803278 core:KeyManagementPersonnel 2016-08-01 2017-07-31 03803278 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-08-01 2017-07-31 03803278 core:ParentEntities 2016-08-01 2017-07-31 03803278 1 2016-08-01 2017-07-31 03803278 countries:AllCountries 2016-08-01 2017-07-31 03803278 2016-07-31 03803278 core:Goodwill 2016-07-31 03803278 core:FurnitureFittingsToolsEquipment 2016-07-31 03803278 core:LandBuildings 2016-07-31 03803278 core:MotorVehicles 2016-07-31 03803278 2015-08-01 2016-07-31 03803278 2016-07-31 03803278 core:RetainedEarningsAccumulatedLosses 2016-07-31 03803278 core:ShareCapital 2016-07-31 03803278 core:CurrentFinancialInstruments 2016-07-31 03803278 core:CurrentFinancialInstruments core:WithinOneYear 2016-07-31 03803278 core:Goodwill 2016-07-31 03803278 core:FurnitureFittingsToolsEquipment 2016-07-31 03803278 core:LandBuildings 2016-07-31 03803278 core:MotorVehicles 2016-07-31 iso4217:GBP xbrli:pure

Registration number: 03803278

Cammax Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2017

 

Cammax Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Cammax Limited

Company Information

Director

Mr J Rooney

Company secretary

Mrs R Rooney

Registered office

Unit 2A Willowbridge Way
Whitwood
Castleford
West Yorkshire
WF10 5NP

Accountants

Murray Harcourt Partners LLP
Elizabeth House
13-19 Queen Street
Leeds
West Yorkshire
LS1 2TW

 

Cammax Limited

(Registration number: 03803278)
Balance Sheet as at 31 July 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

3,233

5,433

Tangible assets

5

179,088

155,851

 

182,321

161,284

Current assets

 

Stocks

6

593,692

771,420

Debtors

7

453,829

193,361

Cash at bank and in hand

 

2,110,688

1,452,988

 

3,158,209

2,417,769

Creditors: Amounts falling due within one year

8

(2,329,588)

(1,009,323)

Net current assets

 

828,621

1,408,446

Total assets less current liabilities

 

1,010,942

1,569,730

Provisions for liabilities - deferred tax

(8,926)

(12,723)

Net assets

 

1,002,016

1,557,007

Capital and reserves

 

Called up and fully paid share capital

2

1

Profit and loss account

1,002,014

1,557,006

Total equity

 

1,002,016

1,557,007

For the financial year ending 31 July 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.

 

Cammax Limited

(Registration number: 03803278)
Balance Sheet as at 31 July 2017

Approved and authorised by the director on 23 January 2018
 

.........................................
Mr J Rooney
Director

   
     
 

Cammax Limited

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

1

General information

The Company is a private company limited by share capital incorporated in England and Wales. Details of the registered office are shown on page 1.

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.

Basis of preparation

These financial statements have been prepared on a going concern basis, using the historical cost convention and in accordance with FRS 102 Section 1A 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided in Section 398 of the Companies Act 2006 and has not prepared group accounts..

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 value added tax, returns, rebates and discounts and is recognised when the amount of revenue can be reliably measured, and it is probable that future economic benefits will flow to the entity.

Foreign currency transactions and balances

Transactions in foreign currencies are recorded at the exchange rate ruling at the date of transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the closing rates at the balance sheet date. All exchange differences are included in the profit and loss account.

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.

Current income tax is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date.

Deferred tax is recognised on timing differences between taxable profits and profits reported in the financial statements. Deferred tax is recognised on all timing differences at the reporting date and is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the balance sheet 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.

 

Cammax Limited

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

2

Accounting policies (continued)

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

Improvements to leasehold

3% straight line

Furniture, fittings and equipment

15% reducing balance

Motor vehicles

25% reducing balance

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

20% straight line

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.

 

Cammax Limited

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

2

Accounting policies (continued)

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

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.

Dividends

Dividend distribution to the Company’s shareholders is recognised in the financial statements in the reporting period in which the dividends are paid.

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.

Financial instruments

Financial instruments are classified and accounted for as financial assets, financial liabilities or equity instruments, according to the substance of the contractual arrangement. Equity instruments are those that entitle the holder to a residual interest in the Company's assets after deducting all of its liabilities.

Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss.

3

Staff numbers

The average number of persons employed by the company (including the director) in the year, was 25 (2016 - 24).

 

Cammax Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 August 2016

16,000

16,000

Disposals

(5,000)

(5,000)

At 31 July 2017

11,000

11,000

Amortisation

At 1 August 2016

10,567

10,567

Amortisation charge

2,200

2,200

Amortisation eliminated on disposals

(5,000)

(5,000)

At 31 July 2017

7,767

7,767

Carrying amount

At 31 July 2017

3,233

3,233

At 31 July 2016

5,433

5,433

 

Cammax Limited

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

5

Tangible assets

Improvements to leasehold
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 August 2016

188,299

66,105

163,651

418,055

Additions

-

8,800

62,499

71,299

Disposals

-

(21,664)

(33,237)

(54,901)

At 31 July 2017

188,299

53,241

192,913

434,453

Depreciation

At 1 August 2016

151,630

51,263

59,311

262,204

Charge for the year

5,500

2,283

35,922

43,705

Eliminated on disposal

-

(20,574)

(29,970)

(50,544)

At 31 July 2017

157,130

32,972

65,263

255,365

Carrying amount

At 31 July 2017

31,169

20,269

127,650

179,088

At 31 July 2016

36,669

14,842

104,340

155,851

6

Stocks

2017
£

2016
£

Other inventories

593,692

771,420

7

Debtors

2017
£

2016
£

Trade debtors

405,748

159,589

Other debtors

3,685

3,686

Prepayments

44,396

30,086

453,829

193,361

 

Cammax Limited

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

8

Creditors

2017
£

2016
£

Due within one year

Trade creditors

1,291,353

872,206

Amounts owed to group undertakings

875,000

-

Taxation and social security

150,011

130,486

Other creditors

4,346

1,969

Accrued expenses

8,878

4,662

2,329,588

1,009,323

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £34,843 (2016 - £23,546).

10

Related party transactions

Key management personnel

Mr J Rooney (Director)

Summary of transactions with key management

Rent was charges at a market rate to the company for the use of the trading premises which is owned by the director personally. Rent charged in the year totalled £63,000 (2016 - £50,500)
 

Summary of transactions with parent

Cammax Group Limited
 During the year a dividend was paid amounting to £875,000 (2016 - £nil).
At the balance sheet date the amount owed to Cammax Group was £875,000 (2016 - £nil).

 

11

Parent and ultimate parent undertaking

The company's immediate parent is Cammax Group Limited, incorporated in United Kingdom.

The address of its registered office is:
Unit 2a Willowbridge Way, Whitwood, Castleford, West Yorkshire, United Kingdom, WF10 5NP

 The ultimate controlling party is Mr J Rooney.

 

Cammax Limited

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

12

Transition to FRS 102

This is the first year that the Company has presented its results under FRS 102. In view of this, the financial statements for the prior year are also required to be adjusted to an FRS 102 basis and accordingly the Company is now presenting financial statements that include comparative figures prepared in accordance with FRS 102. The date of transition to FRS 102 is 1st August 2015. There were no material amendments arising from the adoption of FRS 102.