Gortrush Food Services Limited iXBRL


Relate AccountsProduction v2.1.17 v2.1.17 2016-11-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is that of the distribution and supply of dry and frozen foods. 20 December 2017 NI057771 2017-10-31 NI057771 2016-10-31 NI057771 2015-10-31 NI057771 2016-11-01 2017-10-31 NI057771 2015-11-01 2016-10-31 NI057771 uk-bus:PrivateLimitedCompanyLtd 2016-11-01 2017-10-31 NI057771 uk-bus:AbridgedAccounts 2016-11-01 2017-10-31 NI057771 uk-core:ShareCapital 2017-10-31 NI057771 uk-core:ShareCapital 2016-10-31 NI057771 uk-core:RetainedEarningsAccumulatedLosses 2017-10-31 NI057771 uk-core:RetainedEarningsAccumulatedLosses 2016-10-31 NI057771 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2017-10-31 NI057771 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2016-10-31 NI057771 uk-bus:FRS102 2016-11-01 2017-10-31 NI057771 uk-core:PlantMachinery 2016-11-01 2017-10-31 NI057771 uk-core:FurnitureFittingsToolsEquipment 2016-11-01 2017-10-31 NI057771 uk-core:MotorVehicles 2016-11-01 2017-10-31 NI057771 uk-core:OtherPropertyPlantEquipment 2016-11-01 2017-10-31 NI057771 uk-core:Goodwill 2016-11-01 2017-10-31 NI057771 uk-core:Goodwill 2016-10-31 NI057771 uk-core:Goodwill 2017-10-31 NI057771 uk-core:WithinOneYear 2017-10-31 NI057771 uk-core:WithinOneYear 2016-10-31 NI057771 uk-core:WithinOneYear 2017-10-31 NI057771 uk-core:WithinOneYear 2016-10-31 NI057771 uk-core:WithinOneYear 2017-10-31 NI057771 uk-core:WithinOneYear 2016-10-31 NI057771 uk-core:AfterOneYear 2017-10-31 NI057771 uk-core:AfterOneYear 2016-10-31 NI057771 uk-core:AfterOneYear 2017-10-31 NI057771 uk-core:AfterOneYear 2016-10-31 NI057771 uk-core:MoreThanFiveYears 2017-10-31 NI057771 uk-core:MoreThanFiveYears 2016-10-31 NI057771 uk-core:BetweenOneFiveYears 2017-10-31 NI057771 uk-core:BetweenOneFiveYears 2016-10-31 NI057771 2016-11-01 2017-10-31 NI057771 uk-bus:Director1 2016-11-01 2017-10-31 NI057771 uk-bus:Director2 2016-11-01 2017-10-31 NI057771 uk-bus:AuditExempt-NoAccountantsReport 2016-11-01 2017-10-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
 
Company Number: NI057771
 
 
Gortrush Food Services Limited
 
Unaudited Abridged Financial Statements
 
for the year ended 31 October 2017
Gortrush Food Services Limited
Company Number: NI057771
ABRIDGED BALANCE SHEET
as at 31 October 2017

2017 2016
Notes £ £
 
Fixed Assets
Intangible assets 6 135,000 144,000
Tangible assets 7 294,991 328,204
───────── ─────────
429,991 472,204
───────── ─────────
 
Current Assets
Stocks 606,446 527,078
Debtors 731,946 654,759
Cash and cash equivalents 27,071 17,064
───────── ─────────
1,365,463 1,198,901
───────── ─────────
Creditors: Amounts falling due within one year 8 (1,423,803) (1,257,212)
───────── ─────────
Net Current Liabilities (58,340) (58,311)
───────── ─────────
Total Assets less Current Liabilities 371,651 413,893
 
Creditors
Amounts falling due after more than one year 9 (127,868) (193,658)
 
Provisions for liabilities (48,003) (55,387)
───────── ─────────
Net Assets 195,780 164,848
═════════ ═════════
Capital and Reserves
Called up share capital 2 2
Profit and Loss Account 195,778 164,846
───────── ─────────
Equity attributable to owners of the company 195,780 164,848
═════════ ═════════
 
These abridged financial statements have been prepared in accordance with the special provisions relating to small companies within Part 15 of the Companies Act 2006.
           
All of the members have consented to the preparation of abridged accounts in accordance with section 444(2A) of the Companies Act 2006.
           
The company has taken advantage of the exemption under section 444 not to file the Abridged Profit and Loss Account and Directors' Report.
           
           
For the financial year ended 31 October 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the 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.
           
Approved by the Board and authorised for issue on 20 December 2017 and signed on its behalf by
           
________________________________     ________________________________
Mr. Gareth O'Shea     Mrs. Susan O'Shea
Director     Director



Gortrush Food Services Limited
NOTES TO THE ABRIDGED FINANCIAL STATEMENTS
for the year ended 31 October 2017

   
1. GENERAL INFORMATION
 
Gortrush Food Services Limited is a company limited by shares incorporated in United Kingdom
         
2. ACCOUNTING POLICIES
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company’s financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 October 2017 have been prepared in accordance with the Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland (FRS 102) issued by the Financial Reporting Council and in accordance with the Companies Act 2006. (see note  for an explanation of the transition)
 
Basis of preparation
The financial statements have been prepared under the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets. The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Cash flow statement
The company has availed of the exemption in FRS 102 from the requirement to prepare a Cash Flow Statement because it is classified as a small company.
 
Turnover
Turnover represents the total invoice value, excluding value added tax, of sales made during the year.
 
Tangible fixed assets and depreciation
Tangible fixed assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible fixed assets, less their estimated residual value, over their expected useful lives as follows:
 
  Plant and machinery - 25% Reducing Balance
  Fixtures, fittings and equipment - 25% Reducing Balance
  Motor vehicles - 25% Reducing Balance
  Fridges and Freezers - 15 Years Straight Line
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Leasing and hire purchases
Tangible fixed assets held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Balance Sheet at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Profit and Loss Account.
 
Leasing
Rentals payable under operating leases are dealt with in the Profit and Loss Account as incurred over the period of the rental agreement.
 
Goodwill
Purchased goodwill arising on the acquisition of a business represents the excess of the acquisition cost over the fair value of the identifiable net assets including other intangible fixed assets when they were acquired. Purchased goodwill is capitalised in the Balance Sheet and amortised on a straight line basis over its economic useful life of 25 years, which is estimated to be the period during which benefits are expected to arise.  On disposal of a business any goodwill not yet amortised is included in determining the profit or loss on sale of the business.
 
Stocks
Stocks are valued at the lower of cost and net realisable value.  Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items.  Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Borrowing costs
All borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The company also operates a defined benefit pension scheme for its employees providing benefits based on final pensionable pay. The assets of this scheme are also held separately from those of the company, being invested with pension fund managers.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
 
Share capital of the company
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
   
3. ADOPTION OF FRS 102
 
This is the first set of financial statements prepared by Gortrush Food Services Limited in accordance with accounting standards issued by the Financial Reporting Council, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”). The company transitioned from previously extant Irish and UK GAAP to FRS 102 as at 1 January 2014.
                 
4. RECONCILIATIONS ON TRANSITION TO FRS 102
 
BALANCE SHEET - ASSETS AND LIABILITIES
 
    At 1 November 2015 At 31 October 2016
    As Effect of As As Effect of As
    previously transition restated previously transition restated
    stated     stated    
    £ £ £ £ £ £
Fixed Assets
Intangible
assets   153,000 - 153,000 144,000 - 144,000
Tangible
assets   331,086 - 331,086 328,204 - 328,204
    ───────── ───────── ───────── ───────── ───────── ─────────
    484,086 - 484,086 472,204 - 472,204
    ───────── ───────── ───────── ───────── ───────── ─────────
 
Current Assets
Stocks   515,340 - 515,340 527,078 - 527,078
Debtors   465,133 - 465,133 654,759 - 654,759
Cash at bank
and in hand   19,669 - 19,669 17,064 - 17,064
    ───────── ───────── ───────── ───────── ───────── ─────────
    1,000,142 - 1,000,142 1,198,901 - 1,198,901
Creditors:
Amounts falling
due within one
year   (973,067) - (973,067) (1,257,212) - (1,257,212)
    ───────── ───────── ───────── ───────── ───────── ─────────
Net Current
Liabilities   27,075 - 27,075 (58,311) - (58,311)
    ───────── ───────── ───────── ───────── ───────── ─────────
Total Assets
less Current
Liabilities   511,161 - 511,161 413,893 - 413,893
 
Creditors
Amounts falling
due after more
than one year   (211,988) - (211,988) (193,658) - (193,658)
 
Provision for
Liabilities and
Charges (i) - (59,489) (59,489) - (55,387) (55,387)
 
    ───────── ───────── ───────── ───────── ───────── ─────────
Net Assets
 
    299,173 (59,489) 239,684 220,235 (55,387) 164,848
    ═════════ ═════════ ═════════ ═════════ ═════════ ═════════
                 
4.1. BALANCE SHEET - CAPITAL AND RESERVES
 
    At 1 November 2015 At 31 October 2016  
    As Effect of As As Effect of As
    previously transition restated previously transition restated
    stated     stated    
    £ £ £ £ £ £
Capital and Reserves
Called up
share capital   2 - 2 2 - 2
Profit and loss
account   299,171 (59,489) 239,682 220,233 (55,387) 164,846
    ───────── ───────── ───────── ───────── ───────── ─────────
Equity attributable
to Shareholders
of the Company   299,173 (59,489) 239,684 220,235 (55,387) 164,848
    ═════════ ═════════ ═════════ ═════════ ═════════ ═════════
   
4.2. STATEMENT ON PREVIOUS PERIODS
 
(i) Deferred Tax
Under previous GAAP, the company did not provide for deferred tax. Under FRS 102, the company has now made a provision for deferred tax.
       
5. EMPLOYEES
 
The average monthly number of employees, including directors, during the year was as follows:
 
  2017 2016
  Number Number
 
Average No of Employees 14 15
  ═════════ ═════════
       
6. INTANGIBLE FIXED ASSETS
     
  Goodwill Total
  £ £
Cost
At 1 November 2016 225,000 225,000
  ───────── ─────────
 
At 31 October 2017 225,000 225,000
  ───────── ─────────
Amortisation
At 1 November 2016 81,000 81,000
Charge for year 9,000 9,000
  ───────── ─────────
At 31 October 2017 90,000 90,000
  ───────── ─────────
Net book value
At 31 October 2017 135,000 135,000
  ═════════ ═════════
At 31 October 2016 144,000 144,000
  ═════════ ═════════
             
7. TANGIBLE FIXED ASSETS
  Plant and Fixtures, Motor Fridges and Total
  machinery fittings and vehicles Freezers  
    equipment      
  £ £ £ £ £
Cost
At 1 November 2016 76,049 71,358 336,225 121,408 605,040
Additions 3,342 10,429 26,208 600 40,579
  ───────── ───────── ───────── ───────── ─────────
At 31 October 2017 79,391 81,787 362,433 122,008 645,619
  ───────── ───────── ───────── ───────── ─────────
Depreciation
At 1 November 2016 51,458 39,979 169,226 16,173 276,836
Charge for the year 6,983 10,377 48,298 8,134 73,792
  ───────── ───────── ───────── ───────── ─────────
At 31 October 2017 58,441 50,356 217,524 24,307 350,628
  ───────── ───────── ───────── ───────── ─────────
Net book value
At 31 October 2017 20,950 31,431 144,909 97,701 294,991
  ═════════ ═════════ ═════════ ═════════ ═════════
At 31 October 2016 24,591 31,379 166,999 105,235 328,204
  ═════════ ═════════ ═════════ ═════════ ═════════
           
7.1. TANGIBLE FIXED ASSETS CONTINUED
 
Included above are assets held under finance leases or hire purchase contracts as follows:
 
  2017   2016  
  Net Depreciation Net Depreciation
  book value charge book value charge
  £ £ £ £
 
Plant and machinery 7,699 10,551 10,266 7,984
Motor vehicles 129,395 43,132 163,773 54,591
  ───────── ───────── ───────── ─────────
  137,094 53,683 174,039 62,575
  ═════════ ═════════ ═════════ ═════════
       
8. CREDITORS 2017 2016
Amounts falling due within one year £ £
 
Bank overdrafts 633,632 536,774
BOI Bank Loan 15,804 14,533
Net obligations under finance leases
and hire purchase contracts 52,044 59,899
Trade creditors 687,776 635,339
Taxation 29,647 6,167
Accruals:
Pension accrual 400 -
Other accruals 4,500 4,500
  ───────── ─────────
  1,423,803 1,257,212
  ═════════ ═════════
       
9. CREDITORS 2017 2016
Amounts falling due after more than one year £ £
 
BOI Bank Loan 28,954 46,029
Directors' loans 252 4,295
Finance leases and hire purchase contracts 98,662 143,334
  ───────── ─────────
  127,868 193,658
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand 649,436 551,307
Repayable in five years or more 29,206 50,324
  ───────── ─────────
  678,642 601,631
  ═════════ ═════════
 
 
Net obligations under finance leases
and hire purchase contracts
Repayable within one year 52,044 59,899
Repayable between one and five years 98,662 143,334
  ───────── ─────────
  150,706 203,233
  ═════════ ═════════