Display Logic Limited - Period Ending 2017-07-31

Display Logic Limited - Period Ending 2017-07-31


Display Logic Limited 05191378 false 2016-08-01 2017-07-31 2017-07-31 The principal activity of the company is Design and manufacture of retail and other display products Digita Accounts Production Advanced 6.20.8420.0 Software true 05191378 2016-08-01 2017-07-31 05191378 2017-07-31 05191378 bus:OrdinaryShareClass1 2017-07-31 05191378 core:RetainedEarningsAccumulatedLosses 2017-07-31 05191378 core:ShareCapital 2017-07-31 05191378 core:CurrentFinancialInstruments 2017-07-31 05191378 core:CurrentFinancialInstruments core:WithinOneYear 2017-07-31 05191378 core:Non-currentFinancialInstruments 2017-07-31 05191378 core:Non-currentFinancialInstruments core:AfterOneYear 2017-07-31 05191378 core:FurnitureFittingsToolsEquipment 2017-07-31 05191378 core:MotorVehicles 2017-07-31 05191378 core:OtherPropertyPlantEquipment 2017-07-31 05191378 bus:SmallEntities 2016-08-01 2017-07-31 05191378 bus:AuditExemptWithAccountantsReport 2016-08-01 2017-07-31 05191378 bus:FullAccounts 2016-08-01 2017-07-31 05191378 bus:RegisteredOffice 2016-08-01 2017-07-31 05191378 bus:Director1 2016-08-01 2017-07-31 05191378 bus:Director2 2016-08-01 2017-07-31 05191378 bus:Director3 2016-08-01 2017-07-31 05191378 bus:OrdinaryShareClass1 2016-08-01 2017-07-31 05191378 bus:PrivateLimitedCompanyLtd 2016-08-01 2017-07-31 05191378 core:FurnitureFittingsToolsEquipment 2016-08-01 2017-07-31 05191378 core:MotorVehicles 2016-08-01 2017-07-31 05191378 core:OfficeEquipment 2016-08-01 2017-07-31 05191378 core:OtherPropertyPlantEquipment 2016-08-01 2017-07-31 05191378 core:PlantMachinery 2016-08-01 2017-07-31 05191378 core:Vehicles 2016-08-01 2017-07-31 05191378 countries:England 2016-08-01 2017-07-31 05191378 2016-07-31 05191378 core:FurnitureFittingsToolsEquipment 2016-07-31 05191378 core:MotorVehicles 2016-07-31 05191378 core:OtherPropertyPlantEquipment 2016-07-31 05191378 2015-08-01 2016-07-31 05191378 2016-07-31 05191378 bus:OrdinaryShareClass1 2016-07-31 05191378 core:RetainedEarningsAccumulatedLosses 2016-07-31 05191378 core:ShareCapital 2016-07-31 05191378 core:CurrentFinancialInstruments 2016-07-31 05191378 core:CurrentFinancialInstruments core:WithinOneYear 2016-07-31 05191378 core:Non-currentFinancialInstruments 2016-07-31 05191378 core:Non-currentFinancialInstruments core:AfterOneYear 2016-07-31 05191378 core:FurnitureFittingsToolsEquipment 2016-07-31 05191378 core:MotorVehicles 2016-07-31 05191378 core:OtherPropertyPlantEquipment 2016-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05191378

Display Logic Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2017

Mark Best - Aims Accountants for Business
12 Henley Close
Rawdon
Leeds
Yorkshire
LS19 6QB

 

Display Logic Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Display Logic Limited

Company Information

Directors

Mrs M Sharpe

Mr G C Sharpe

Mr J C Sharpe

Registered office

Unit A3
Ladyship Mills
Old Lane
Halifax
West Yorkshire
HX3 5QN

Accountants

Mark Best - Aims Accountants for Business
12 Henley Close
Rawdon
Leeds
Yorkshire
LS19 6QB

 

Display Logic Limited

(Registration number: 05191378)
Balance Sheet as at 31 July 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

392,696

343,493

Current assets

 

Stocks

5

70,000

35,000

Debtors

6

440,949

610,571

Cash at bank and in hand

 

287,823

261,463

 

798,772

907,034

Creditors: Amounts falling due within one year

7

(450,665)

(505,191)

Net current assets

 

348,107

401,843

Total assets less current liabilities

 

740,803

745,336

Creditors: Amounts falling due after more than one year

7

(175,607)

(109,678)

Provisions for liabilities

(66,000)

(57,600)

Net assets

 

499,196

578,058

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

499,096

577,958

Total equity

 

499,196

578,058

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.

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.

 

Display Logic Limited

(Registration number: 05191378)
Balance Sheet as at 31 July 2017

Approved and authorised by the Board on 20 November 2017 and signed on its behalf by:
 

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

Mr G C Sharpe

Director

 

Display Logic 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.

The address of its registered office is:
Unit A3
Ladyship Mills
Old Lane
Halifax
West Yorkshire
HX3 5QN
England

These financial statements were authorised for issue by the Board on 20 November 2017.

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.

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 sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Display Logic Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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 & Machinery

15% reducing balance

Vehicles

25% reducing balance

Office Equipment

25% reducing balance

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.

 

Display Logic Limited

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

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.

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.

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.

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.

 

Display Logic Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 35 (2016 - 31).

 

Display Logic Limited

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

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 August 2016

95,244

51,293

754,791

901,328

Additions

7,776

-

138,614

146,390

Disposals

(32,747)

-

(44,773)

(77,520)

At 31 July 2017

70,273

51,293

848,632

970,198

Depreciation

At 1 August 2016

68,722

23,766

465,347

557,835

Charge for the year

11,680

9,992

75,514

97,186

Eliminated on disposal

(32,746)

-

(44,773)

(77,519)

At 31 July 2017

47,656

33,758

496,088

577,502

Carrying amount

At 31 July 2017

22,617

17,535

352,544

392,696

At 31 July 2016

26,522

27,527

289,444

343,493

5

Stocks

2017
£

2016
£

Raw materials and consumables

5,000

5,000

Work in progress

65,000

30,000

70,000

35,000

6

Debtors

2017
£

2016
£

Trade debtors

404,289

605,386

Prepayments

10,772

2,885

Other debtors

25,888

2,300

440,949

610,571

7

Creditors

Creditors: amounts falling due within one year

 

Display Logic Limited

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

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

90,631

51,585

Trade creditors

 

169,639

179,748

Taxation and social security

 

31,114

72,228

Accruals and deferred income

 

47,157

60,291

Other creditors

 

112,124

141,339

 

450,665

505,191

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

175,607

109,678

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Finance lease liabilities

175,607

109,678

 

Display Logic Limited

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

2017
£

2016
£

Current loans and borrowings

Bank overdrafts

19,023

9,005

Finance lease liabilities

71,608

42,580

90,631

51,585

10

Dividends

   

2017

 

2016

   

£

 

£

Interim dividend of £1,100.00 (2016 - £1,450.00) per ordinary share

 

110,000

 

145,000