MS (Distribution) UK Ltd - Period Ending 2017-05-31

MS (Distribution) UK Ltd - Period Ending 2017-05-31


MS (Distribution) UK Ltd 4455490 false 2016-06-01 2017-05-31 2017-05-31 The principal activity of the company is the distribution of radio equipment Digita Accounts Production Advanced 6.20.8420.1 Software true false true 4455490 2016-06-01 2017-05-31 4455490 2017-05-31 4455490 core:CapitalRedemptionReserve 2017-05-31 4455490 core:RetainedEarningsAccumulatedLosses 2017-05-31 4455490 core:ShareCapital 2017-05-31 4455490 core:CurrentFinancialInstruments 2017-05-31 4455490 core:CurrentFinancialInstruments core:WithinOneYear 2017-05-31 4455490 core:Non-currentFinancialInstruments 2017-05-31 4455490 core:Non-currentFinancialInstruments core:AfterOneYear 2017-05-31 4455490 core:FurnitureFittingsToolsEquipment 2017-05-31 4455490 core:MotorVehicles 2017-05-31 4455490 core:OtherPropertyPlantEquipment 2017-05-31 4455490 bus:SmallEntities 2016-06-01 2017-05-31 4455490 bus:AuditExemptWithAccountantsReport 2016-06-01 2017-05-31 4455490 bus:FullAccounts 2016-06-01 2017-05-31 4455490 bus:RegisteredOffice 2016-06-01 2017-05-31 4455490 bus:Director1 2016-06-01 2017-05-31 4455490 bus:Director2 2016-06-01 2017-05-31 4455490 bus:Director4 2016-06-01 2017-05-31 4455490 bus:Director5 2016-06-01 2017-05-31 4455490 bus:PrivateLimitedCompanyLtd 2016-06-01 2017-05-31 4455490 bus:Agent1 2016-06-01 2017-05-31 4455490 core:FurnitureFittingsToolsEquipment 2016-06-01 2017-05-31 4455490 core:MotorVehicles 2016-06-01 2017-05-31 4455490 core:OtherPropertyPlantEquipment 2016-06-01 2017-05-31 4455490 core:Subsidiary1 2016-06-01 2017-05-31 4455490 countries:UnitedKingdom 2016-06-01 2017-05-31 4455490 2016-05-31 4455490 core:FurnitureFittingsToolsEquipment 2016-05-31 4455490 core:MotorVehicles 2016-05-31 4455490 core:OtherPropertyPlantEquipment 2016-05-31 4455490 2015-06-01 2016-05-31 4455490 2016-05-31 4455490 core:CapitalRedemptionReserve 2016-05-31 4455490 core:RetainedEarningsAccumulatedLosses 2016-05-31 4455490 core:ShareCapital 2016-05-31 4455490 core:CurrentFinancialInstruments 2016-05-31 4455490 core:CurrentFinancialInstruments core:WithinOneYear 2016-05-31 4455490 core:Non-currentFinancialInstruments 2016-05-31 4455490 core:Non-currentFinancialInstruments core:AfterOneYear 2016-05-31 4455490 core:CostValuation 2016-05-31 4455490 core:FurnitureFittingsToolsEquipment 2016-05-31 4455490 core:MotorVehicles 2016-05-31 4455490 core:OtherPropertyPlantEquipment 2016-05-31 4455490 core:Subsidiary1 2015-06-01 2016-05-31 iso4217:GBP xbrli:pure

Registration number: 4455490

MS (Distribution) UK Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2017

 

MS (Distribution) UK Ltd

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 10

 

MS (Distribution) UK Ltd

Company Information

Directors

Mr I Bushrod

Mr D Austin

Sacha Rashmi Kakad

Ms Josephine Bean

Registered office

Unit 2, Mead Court
Thorpe Mead
Banbury
Oxfordshire
OX16 4RZ

Accountants

Phipps Henson McAllister
4 South Bar Street
Banbury
Oxfordshire
OX16 9AA

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
MS (Distribution) UK Ltd
for the Year Ended 31 May 2017

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of MS (Distribution) UK Ltd for the year ended 31 May 2017 as set out on pages 3 to 10 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 MS (Distribution) UK Ltd, 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 MS (Distribution) UK Ltd and state those matters that we have agreed to state to the Board of Directors of MS (Distribution) UK Ltd, 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 MS (Distribution) UK Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that MS (Distribution) UK Ltd 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 MS (Distribution) UK Ltd. You consider that MS (Distribution) UK 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 accounts of MS (Distribution) UK 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 accounts.

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

Phipps Henson McAllister
4 South Bar Street
Banbury
Oxfordshire
OX16 9AA

27 February 2018

 

MS (Distribution) UK Ltd

(Registration number: 4455490)
Balance Sheet as at 31 May 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

74,573

46,650

Investments

20,074

20,074

 

94,647

66,724

Current assets

 

Stocks

6

1,832,716

1,287,200

Debtors

7

1,148,173

1,259,206

Cash at bank and in hand

 

161,395

139,755

 

3,142,284

2,686,161

Creditors: Amounts falling due within one year

8

(2,987,528)

(2,261,571)

Net current assets

 

154,756

424,590

Total assets less current liabilities

 

249,403

491,314

Creditors: Amounts falling due after more than one year

8

(89,144)

(16,549)

Provisions for liabilities

(14,915)

(9,330)

Net assets

 

145,344

465,435

Capital and reserves

 

Called up share capital

26

3

Capital redemption reserve

4

-

Profit and loss account

145,314

465,432

Total equity

 

145,344

465,435

For the financial year ending 31 May 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.

 

MS (Distribution) UK Ltd

(Registration number: 4455490)
Balance Sheet as at 31 May 2017

Approved and authorised by the Board on 27 February 2018 and signed on its behalf by:
 

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

Mr I Bushrod

Director

 

MS (Distribution) UK Ltd

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

1

General information

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

The address of its registered office is:
Unit 2, Mead Court
Thorpe Mead
Banbury
Oxfordshire
OX16 4RZ

The principal place of business is:
Unit 2, Mead Court
Thorpe Mead
Banbury
Oxfordshire
OX16 4RZ

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

Furniture, fittings & equipment

25% Reducing balance

Other property, plant & equipment

25% Reducing balance

Motor Vehicles

25% Reducing balance

 

MS (Distribution) UK Ltd

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

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.

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. 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.

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.

 

MS (Distribution) UK Ltd

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

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. 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.

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

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 38 (2016 - 27).

 

MS (Distribution) UK Ltd

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

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 June 2016

37,038

4,078

47,086

88,202

Additions

22,890

-

31,612

54,502

Disposals

-

(4,078)

-

(4,078)

At 31 May 2017

59,928

-

78,698

138,626

Depreciation

At 1 June 2016

13,480

2,358

25,715

41,553

Charge for the year

11,612

431

13,246

25,289

Eliminated on disposal

-

(2,789)

-

(2,789)

At 31 May 2017

25,092

-

38,961

64,053

Carrying amount

At 31 May 2017

34,836

-

39,737

74,573

At 31 May 2016

23,558

1,721

21,371

46,650

5

Investments

2017
£

2016
£

Investments in subsidiaries

20,074

20,074

Subsidiaries

£

Cost or valuation

At 1 June 2016

20,074

Provision

Carrying amount

At 31 May 2017

20,074

At 31 May 2016

20,074

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

 

MS (Distribution) UK Ltd

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

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2017

2016

Subsidiary undertakings

Lighteningsoft Limited

Cherwell Business Village
Southam Road
Banbury
OX16 2SP

Ordinary

75%

75%

         

The principal activity of Lighteningsoft Limited is Computer installation in events management

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

6

Stocks

2017
£

2016
£

Other inventories

1,832,716

1,287,200

7

Debtors

Note

2017
£

2016
£

Trade debtors

 

1,013,991

1,063,527

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

26,935

27,729

Other debtors

 

107,247

167,950

Total current trade and other debtors

 

1,148,173

1,259,206

8

Creditors

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

1,748,543

1,583,019

Trade creditors

 

802,853

570,018

Taxation and social security

 

159,452

37,342

Other creditors

 

276,680

71,192

 

2,987,528

2,261,571

Due after one year

 

Loans and borrowings

9

89,144

16,549

 

MS (Distribution) UK Ltd

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

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

78,125

14,352

Finance lease liabilities

11,019

1,932

Other borrowings

-

265

89,144

16,549

2017
£

2016
£

Current loans and borrowings

Bank borrowings

-

58,883

Bank overdrafts

1,656,950

1,513,443

Finance lease liabilities

13,108

1,693

Other borrowings

78,485

9,000

1,748,543

1,583,019

10

Transition to FRS 102

This is the first year the company has presented it's results under FRS 102. The last financial statements prepared under UK GAAP were for the year ended 31 May 2016. No accounting policies have changed and no adjustments have been made due to the change to FRS 102.

11

Share capital

Allotted, called up and fully paid shares

2017
 £

2016
 £

26 Ordinary shares of £1 each

 

26

3

On 27 October 2016 the company issued twenty seven shares at par to existing shareholders in the ratio of nine shares for each existing share.

On 28 October 2016 the company bought back four shares from Mr G Jones for £200,000.

12

Lease Commitment

The company had a Lease commitment on the property at the year end. The amount payable within one year under the commitment was £59,000.