M N Badger Ltd - Accounts to registrar (filleted) - small 17.3

REGISTERED NUMBER: 07640123 (England and Wales)

Financial Statements for the Year Ended 31 May 2017

for

M N Badger Ltd

Page

Company Information

1

Chartered Accountants' Report

2

Statement of Financial Position

3

Notes to the Financial Statements

5

DIRECTORS:

M Badger

Mrs A Badger

REGISTERED OFFICE:

61 Stanley Road

Bootle

Merseyside

L20 7BZ

REGISTERED NUMBER:

07640123 (England and Wales)

ACCOUNTANTS:

Kinsella Clarke Limited

61 Stanley Road

Bootle

Merseyside

L20 7BZ

The following reproduces the text of the report prepared for the directors in respect of the company's annual

unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file

a Statement of Financial Position. Readers are cautioned that the Income Statement and certain other primary

statements and the Report of the Directors are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the

financial statements of M N Badger Ltd for the year ended 31 May 2017 which comprise the Statement of Income and

Retained Earnings, Statement of Financial Position and the related notes 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 within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

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

It is your duty to ensure that M N Badger Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of M N Badger Ltd. You consider that M N Badger Ltd 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 financial statements of M N Badger Ltd. 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 financial statements.

Kinsella Clarke Limited

61 Stanley Road

Bootle

Merseyside

L20 7BZ

28 February 2018

FIXED ASSETS

Tangible assets

4

25,097

18,520

CURRENT ASSETS

Debtors

5

117,535

163,956

Cash at bank and in hand

81,811

57,226

199,346

221,182

CREDITORS

Amounts falling due within one year

6

126,838

197,642

NET CURRENT ASSETS

72,508

23,540

TOTAL ASSETS LESS CURRENT LIABILITIES

97,605

42,060

CREDITORS

Amounts falling due after more than one year

7

(7,166

)

(8,800

)

PROVISIONS FOR LIABILITIES

(4,495

)

(2,974

)

NET ASSETS

85,944

30,286

CAPITAL AND RESERVES

Called up share capital

2

2

Retained earnings

85,942

30,284

SHAREHOLDERS' FUNDS

85,944

30,286

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a)	ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b)

preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Statement of Income and Retained Earnings has not been delivered.

The financial statements were approved by the Board of Directors on 28 February 2018 and were signed on its behalf by:

M Badger - Director

1.	STATUTORY INFORMATION

M N Badger Ltd is a private company, limited by shares , registered in England and Wales. The company's

registered number and registered office address can be found on the Company Information page.

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,

value added tax and other sales taxes.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

Plant and machinery etc

-

25% on reducing balance

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to

the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or

substantively enacted by the statement of financial position date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the

statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from

those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that

have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the

timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they

will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held

under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases

are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element

of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the

lease.

Pension costs and other post-retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension

scheme are charged to profit or loss in the period to which they relate.

3.	EMPLOYEES AND DIRECTORS

The average number of employees during the year was 4 .

4.	TANGIBLE FIXED ASSETS

Plant and

machinery

etc

£

COST

At 1 June 2016

31,207

Additions

18,040

Disposals

(7,050

)

At 31 May 2017

42,197

DEPRECIATION

At 1 June 2016

12,687

Charge for year

8,172

Eliminated on disposal

(3,759

)

At 31 May 2017

17,100

NET BOOK VALUE

At 31 May 2017

25,097

At 31 May 2016

18,520

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and

machinery

etc

£

COST

At 1 June 2016

6,750

Additions

17,450

At 31 May 2017

24,200

DEPRECIATION

Charge for year

5,839

At 31 May 2017

5,839

NET BOOK VALUE

At 31 May 2017

18,361

At 31 May 2016

6,750

5.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

31.5.17

31.5.16

£

£

Trade debtors

117,535

163,956

6.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

31.5.17

31.5.16

£

£

Hire purchase contracts

13,201

4,476

Trade creditors

43,766

74,784

Taxation and social security

50,873

68,253

Other creditors

18,998

50,129

126,838

197,642

7.

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

31.5.17

31.5.16

£

£

Hire purchase contracts

7,166

8,800

8.	DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the year ended 31 May 2017 and the period

ended 31 May 2016:

31.5.17

31.5.16

£

£

Mrs A Badger and M Badger

Balance outstanding at start of year

(46,593

)

(33,632

)

Amounts advanced

41,231

63,742

Amounts repaid

(10,000

)

(76,703

)

Amounts written off

-

-

Amounts waived

-

-

Balance outstanding at end of year

(15,362

)

(46,593

)

9.	ULTIMATE CONTROLLING PARTY

The company was under the control of its directors, Mr M Badger and Mrs A Badger, virtue to the fact that

between them, they hold all of the company's issued share capital.

10.

FRS 102

The company has adopted FRS 102 for the first time in these financial statements. for the year ended 31 May

2017. The change has not resulted in the restatement of comparative figures.