The Frame Factory Limited


1 January 2016 false No description of principal activity Taxfiler 2017.48.Web 07367730business:PrivateLimitedCompanyLtd2016-01-012017-06-30 073677302015-12-31 073677302016-01-012017-06-30 07367730business:AuditExempt-NoAccountantsReport2016-01-012017-06-30 07367730business:FullAccounts2016-01-012017-06-30 073677302017-06-30 07367730business:Director22016-01-012017-06-30 07367730business:RegisteredOffice2016-01-012017-06-30 073677302015-12-31 07367730core:WithinOneYear2017-06-30 07367730core:WithinOneYear2015-12-31 07367730core:ShareCapital2017-06-30 07367730core:ShareCapital2015-12-31 07367730core:RetainedEarningsAccumulatedLosses2017-06-30 07367730core:RetainedEarningsAccumulatedLosses2015-12-31 07367730business:SmallEntities2016-01-012017-06-30 07367730countries:EnglandWales2016-01-012017-06-30 07367730core:PlantMachinery2016-01-012017-06-30 07367730core:FurnitureFittings2016-01-012017-06-30 07367730core:Goodwill2015-12-31 07367730core:Goodwill2016-01-012017-06-30 07367730core:Goodwill2017-06-30 07367730core:PlantMachinery2015-12-31 07367730core:FurnitureFittings2015-12-31 07367730core:PlantMachinery2017-06-30 07367730core:FurnitureFittings2017-06-30 07367730core:BetweenOneFiveYears2017-06-30 07367730core:BetweenOneFiveYears2015-12-31 073677302015-01-012015-12-31 iso4217:GBP xbrli:pure
Company Registration No. 07367730 (England and Wales)
The Frame Factory Limited Unaudited accounts for the period from 1 January 2016 to 30 June 2017
The Frame Factory Limited Unaudited accounts Contents
Page
- 2 -
The Frame Factory Limited Company Information for the period from 1 January 2016 to 30 June 2017
Director
Daniel Lloyd
Company Number
07367730 (England and Wales)
Registered Office
3 Highbury Crescent London N5 1RN
Accountants
Sheelagh Williams Chartered Certified Accountants & Registered Auditors 2a Brodia Road London N16 0ES
- 3 -
The Frame Factory Limited Statement of financial position as at 30 June 2017
2017 
2015 
Notes
£ 
£ 
Fixed assets
Intangible assets
62,726 
289,822 
Tangible assets
31,148 
- 
93,874 
289,822 
Current assets
Inventories
10,817 
- 
Debtors
54,462 
44,299 
Cash at bank and in hand
5,059 
98,042 
70,338 
142,341 
Creditors: amounts falling due within one year
(207,245)
(323,780)
Net current liabilities
(136,907)
(181,439)
Net (liabilities)/assets
(43,033)
108,383 
Capital and reserves
Called up share capital
100 
100 
Profit and loss account
(43,133)
108,283 
Shareholders' funds
(43,033)
108,383 
For the period ending 30 June 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A - Small Entities. The profit and loss account has not been delivered to the Registrar of Companies.
Approved by the Board on 12 March 2018.
Daniel Lloyd Director Company Registration No. 07367730
- 4 -
The Frame Factory Limited Notes to the Accounts for the period from 1 January 2016 to 30 June 2017
1
Statutory information
The Frame Factory Limited is a private company, limited by shares, registered in England and Wales, registration number 07367730. The registered office is 3 Highbury Crescent, London, N5 1RN.
2
Compliance with accounting standards
The accounts have been prepared in accordance with the provisions of FRS 102 Section 1A Small Entities. There were no material departures from that standard.
3
Accounting policies
These financial statements for the period from 1 January 2016 to 30 June 2017 are the first financial statements that comply with FRS 102 Section 1A Small Entities. The date of transition is 1 January 2015. The transition to FRS 102 Section 1A Small Entities has resulted in a small number of changes in accounting policies to those used previously. The nature of these changes and their impact on opening equity and profit for the comparative period are explained in the notes below.
Basis of preparation
The accounts have been prepared under the historical cost convention as modified by the revaluation of certain fixed assets.
Presentation currency
The accounts are presented in £ sterling.
Tangible fixed assets and depreciation
Tangible assets are included at cost less depreciation and impairment. Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives:
Plant & machinery
25% reducing balance
Fixtures & fittings
20% straight line
Intangible fixed assets
Intangible fixed assets (including purchased goodwill and patents) are included at cost less accumulated amortisation.
Inventories
Inventories have been valued at the lower of cost and estimated selling price less costs to complete and sell. In respect of work in progress and finished goods, cost includes a relevant proportion of overheads according to the stage of manufacturing/completion.
Deferred taxation
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the company's accounts. Deferred tax is provided in full on timing differences which result in an obligation to pay more (or less) tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
Pension costs
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are recognised in the profit and loss account when due.
- 5 -
The Frame Factory Limited Notes to the Accounts for the period from 1 January 2016 to 30 June 2017
4
Intangible fixed assets
Goodwill 
£ 
Cost
At 1 January 2016
375,985 
Additions
20,000 
At 30 June 2017
395,985 
Amortisation
At 1 January 2016
86,163 
Charge for the period
59,286 
Other increase/(decrease)
187,810 
At 30 June 2017
333,259 
Net book value
At 30 June 2017
62,726 
At 31 December 2015
289,822 
5
Tangible fixed assets
Plant & machinery 
Fixtures & fittings 
Total 
£ 
£ 
£ 
Cost or valuation
At cost 
At cost 
At 1 January 2016
- 
- 
- 
Additions
20,590 
20,310 
40,900 
At 30 June 2017
20,590 
20,310 
40,900 
Depreciation
Charge for the period
7,721 
2,031 
9,752 
At 30 June 2017
7,721 
2,031 
9,752 
Net book value
At 30 June 2017
12,869 
18,279 
31,148 
6
Inventories
2017 
2015 
£ 
£ 
Raw materials
4,445 
- 
Work in progress
6,372 
- 
10,817 
- 
7
Debtors
2017 
2015 
£ 
£ 
Trade debtors
18,343 
- 
Deferred tax asset
13,718 
2,902 
Accrued income and prepayments
22,401 
496 
Other debtors
- 
40,901 
54,462 
44,299 
- 6 -
The Frame Factory Limited Notes to the Accounts for the period from 1 January 2016 to 30 June 2017
8
Creditors: amounts falling due within one year
2017 
2015 
£ 
£ 
Trade creditors
4,632 
- 
Taxes and social security
11,509 
(499)
Other creditors
27,500 
- 
Loans from directors
161,418 
324,279 
Accruals
1,053 
- 
Deferred income
1,133 
- 
207,245 
323,780 
9
Operating lease commitments
2017 
2015 
£ 
£ 
At 30 June 2017 the company has commitments under non-cancellable operating leases as follows:
Operating leases expiring:
Within one year
77,069 
- 
Within two to five years
262,034 
- 
339,103 
- 
10
Average number of employees
During the period the average number of employees was 3 (2015: 2).
- 7 -