Personalised Nation Limited - Period Ending 2017-06-30

Personalised Nation Limited - Period Ending 2017-06-30


Personalised Nation Limited 09660997 false 2016-07-01 2017-06-30 2017-06-30 The principal activity of the company is print, design and promotional materials. Digita Accounts Production Advanced 6.20.8420.1 Software true true 09660997 2016-07-01 2017-06-30 09660997 2017-06-30 09660997 bus:Director1 1 2017-06-30 09660997 core:RetainedEarningsAccumulatedLosses 2017-06-30 09660997 core:ShareCapital 2017-06-30 09660997 core:CurrentFinancialInstruments 2017-06-30 09660997 core:CurrentFinancialInstruments core:WithinOneYear 2017-06-30 09660997 core:Non-currentFinancialInstruments 2017-06-30 09660997 core:Non-currentFinancialInstruments core:AfterOneYear 2017-06-30 09660997 core:FurnitureFittingsToolsEquipment 2017-06-30 09660997 core:MotorVehicles 2017-06-30 09660997 core:OtherPropertyPlantEquipment 2017-06-30 09660997 bus:SmallEntities 2016-07-01 2017-06-30 09660997 bus:AuditExemptWithAccountantsReport 2016-07-01 2017-06-30 09660997 bus:FullAccounts 2016-07-01 2017-06-30 09660997 bus:RegisteredOffice 2016-07-01 2017-06-30 09660997 bus:Director1 2016-07-01 2017-06-30 09660997 bus:Director1 1 2016-07-01 2017-06-30 09660997 bus:Director2 2016-07-01 2017-06-30 09660997 bus:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 09660997 core:RetainedEarningsAccumulatedLosses 2016-07-01 2017-06-30 09660997 core:ShareCapital 2016-07-01 2017-06-30 09660997 core:ComputerEquipment 2016-07-01 2017-06-30 09660997 core:FurnitureFittings 2016-07-01 2017-06-30 09660997 core:FurnitureFittingsToolsEquipment 2016-07-01 2017-06-30 09660997 core:MotorVehicles 2016-07-01 2017-06-30 09660997 core:OfficeEquipment 2016-07-01 2017-06-30 09660997 core:OtherPropertyPlantEquipment 2016-07-01 2017-06-30 09660997 core:PlantMachinery 2016-07-01 2017-06-30 09660997 countries:AllCountries 2016-07-01 2017-06-30 09660997 2016-06-30 09660997 core:RetainedEarningsAccumulatedLosses 2016-06-30 09660997 core:ShareCapital 2016-06-30 09660997 core:FurnitureFittingsToolsEquipment 2016-06-30 09660997 core:MotorVehicles 2016-06-30 09660997 core:OtherPropertyPlantEquipment 2016-06-30 09660997 2015-06-29 2016-06-30 09660997 2016-06-30 09660997 bus:Director1 1 2016-06-30 09660997 core:RetainedEarningsAccumulatedLosses 2016-06-30 09660997 core:ShareCapital 2016-06-30 09660997 core:CurrentFinancialInstruments 2016-06-30 09660997 core:CurrentFinancialInstruments core:WithinOneYear 2016-06-30 09660997 core:Non-currentFinancialInstruments 2016-06-30 09660997 core:Non-currentFinancialInstruments core:AfterOneYear 2016-06-30 09660997 core:FurnitureFittingsToolsEquipment 2016-06-30 09660997 core:MotorVehicles 2016-06-30 09660997 core:OtherPropertyPlantEquipment 2016-06-30 09660997 bus:Director1 1 2015-06-29 2016-06-30 09660997 core:RetainedEarningsAccumulatedLosses 2015-06-29 2016-06-30 09660997 core:ShareCapital 2015-06-29 2016-06-30 iso4217:GBP xbrli:pure

Registration number: 09660997

Personalised Nation Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2017

 

Personalised Nation Limited

Contents

Company Information

1

Statement of Comprehensive Income

2

Balance Sheet

3 to 4

Statement of Changes in Equity

5

Notes to the Financial Statements

6 to 11

 

Personalised Nation Limited

Company Information

Directors

Mr Mathew Gary Nation

Mrs Kelly Ann Nation

Registered office

Unit 6B, Zone 4
Burntwood Business Park
Burntwood
WS7 3XD

Accountants

Key Accountancy Services
Chartered Certified Accountant
9a Farnworth Road
Longton
Stoke on Trent
Staffordshire
ST3 5TR

 

Personalised Nation Limited

Statement of Comprehensive Income for the Year Ended 30 June 2017

Note

2017
£

2016
£

Loss for the year

 

(29,984)

(41,853)

Total comprehensive income for the year

 

(29,984)

(41,853)

 

Personalised Nation Limited

(Registration number: 09660997)
Balance Sheet as at 30 June 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

33,151

45,243

Current assets

 

Stocks

5

4,500

3,500

Debtors

6

23,594

9,100

Cash at bank and in hand

 

3,156

18,087

 

31,250

30,687

Creditors: Amounts falling due within one year

7

(124,427)

(99,941)

Net current liabilities

 

(93,177)

(69,254)

Total assets less current liabilities

 

(60,026)

(24,011)

Creditors: Amounts falling due after more than one year

7

(11,711)

(17,742)

Net liabilities

 

(71,737)

(41,753)

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

(71,837)

(41,853)

Total equity

 

(71,737)

(41,753)

For the financial year ending 30 June 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.

 

Personalised Nation Limited

(Registration number: 09660997)
Balance Sheet as at 30 June 2017

Approved and authorised by the Board on 7 February 2018 and signed on its behalf by:
 

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

Mr Mathew Gary Nation

Director

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

Mrs Kelly Ann Nation

Director

 

Personalised Nation Limited

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

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2016

100

(41,853)

(41,753)

Loss for the year

-

(29,984)

(29,984)

Total comprehensive income

-

(29,984)

(29,984)

At 30 June 2017

100

(71,837)

(71,737)

Share capital
£

Profit and loss account
£

Total
£

Loss for the year

-

(41,853)

(41,853)

Total comprehensive income

-

(41,853)

(41,853)

New share capital subscribed

100

-

100

At 30 June 2016

100

(41,853)

(41,753)

 

Personalised Nation Limited

Notes to the Financial Statements for the Year Ended 30 June 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:
Unit 6B, Zone 4
Burntwood Business Park
Burntwood
WS7 3XD

These financial statements were authorised for issue by the Board on 7 February 2018.

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.

Going concern

The company has net liabilities at the balance sheet date. The business has invested heavily in marketing and equipment in the first year of trade and anticipates profitability in the next trading year. The directors have indicated their continued support of the company and as such the financial statements have been prepared on a going concern basis.

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

Plant and machinery

25% reducing balance

Office equipment

33% on cost

Fixtures and fittings

25% reducing balance

Motor vehicles

25% reducing balance

Display stock

25% reducing balance

Website

33% on cost

 

Personalised Nation Limited

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

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.

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.

 

Personalised Nation Limited

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

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 2 (2016 - 0).

 

Personalised Nation Limited

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

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 July 2016

13,970

7,490

-

21,460

Additions

462

-

34,883

35,345

At 30 June 2017

14,432

7,490

34,883

56,805

Depreciation

At 1 July 2016

2,587

1,404

7,109

11,100

Charge for the period

4,088

1,522

6,944

12,554

At 30 June 2017

6,675

2,926

14,053

23,654

Carrying amount

At 30 June 2017

7,757

4,564

20,830

33,151

At 30 June 2016

11,383

6,086

27,774

45,243

5

Stocks

2017
£

2016
£

Raw materials and consumables

4,500

3,500

6

Debtors

2017
£

2016
£

Trade debtors

20,272

5,154

Other debtors

3,322

3,946

Total current trade and other debtors

23,594

9,100

 

Personalised Nation Limited

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

7

Creditors

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

8

6,031

6,031

Trade creditors

 

13,508

5,623

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

10

103,269

87,137

Taxation and social security

 

622

-

Other creditors

 

997

1,150

 

124,427

99,941

Due after one year

 

Loans and borrowings

8

11,711

17,742

8

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Finance lease liabilities

11,711

17,742

2017
£

2016
£

Current loans and borrowings

Finance lease liabilities

6,031

6,031

9

Financial commitments, guarantees and contingencies

The total amount of financial commitments not included in the balance sheet is £11,375 (2016 - £11,375). At the balance sheet date, the company has a commitment to a further 3 year's premises rental.

10

Related party transactions

Transactions with directors

2017

At 1 July 2016
£

Advances to directors
£

Repayments by director
£

At 30 June 2017
£

Mr Mathew Gary Nation

Director's loan

87,137

(23,769)

39,900

103,268

         
       

 
 

Personalised Nation Limited

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

2016

Advances to directors
£

Repayments by director
£

At 30 June 2016
£

Mr Mathew Gary Nation

Director's loan

(2,080)

89,217

87,137

       
     

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

7,500

-

11

Transition to FRS 102

These financial statemetns for the year ended 30 June 2017 are the first financial statements of the company following the adoption of FRS102. The date of transition was 29 June 2015. The Company previously reported under old UK GAAP. The Company has made no measurement and recognition adjustments. The company did not present financial statements for previous periods.