TM Solutions Limited - Accounts to registrar (filleted) - small 17.3

TM Solutions Limited - Accounts to registrar (filleted) - small 17.3


IRIS Accounts Production v17.3.1.106 04222046 Board of Directors Board of Directors 1.7.16 30.6.17 30.6.17 true false true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure042220462016-06-30042220462017-06-30042220462016-07-012017-06-30042220462015-06-30042220462015-07-012016-06-30042220462016-06-3004222046ns15:EnglandWales2016-07-012017-06-3004222046ns14:PoundSterling2016-07-012017-06-3004222046ns10:Director12016-07-012017-06-3004222046ns10:Director22016-07-012017-06-3004222046ns10:PrivateLimitedCompanyLtd2016-07-012017-06-3004222046ns10:SmallEntities2016-07-012017-06-3004222046ns10:AuditExempt-NoAccountantsReport2016-07-012017-06-3004222046ns10:SmallCompaniesRegimeForDirectorsReport2016-07-012017-06-3004222046ns10:SmallCompaniesRegimeForAccounts2016-07-012017-06-3004222046ns10:FullAccounts2016-07-012017-06-3004222046ns10:Director32016-07-012017-06-3004222046ns10:Director42016-07-012017-06-3004222046ns10:Director52016-07-012017-06-3004222046ns10:CompanySecretary12016-07-012017-06-3004222046ns10:RegisteredOffice2016-07-012017-06-3004222046ns5:CurrentFinancialInstruments2017-06-3004222046ns5:CurrentFinancialInstruments2016-06-3004222046ns5:Non-currentFinancialInstruments2017-06-3004222046ns5:Non-currentFinancialInstruments2016-06-3004222046ns5:ShareCapital2017-06-3004222046ns5:ShareCapital2016-06-3004222046ns5:RetainedEarningsAccumulatedLosses2017-06-3004222046ns5:RetainedEarningsAccumulatedLosses2016-06-3004222046ns5:FurnitureFittings2016-07-012017-06-3004222046ns5:MotorVehicles2016-07-012017-06-3004222046ns5:ComputerEquipment2016-07-012017-06-3004222046ns5:FurnitureFittings2016-06-3004222046ns5:MotorVehicles2016-06-3004222046ns5:ComputerEquipment2016-06-3004222046ns5:FurnitureFittings2017-06-3004222046ns5:MotorVehicles2017-06-3004222046ns5:ComputerEquipment2017-06-3004222046ns5:FurnitureFittings2016-06-3004222046ns5:MotorVehicles2016-06-3004222046ns5:ComputerEquipment2016-06-3004222046ns5:ComputerEquipmentns5:LeasedAssetsHeldAsLessee2016-06-3004222046ns5:ComputerEquipmentns5:LeasedAssetsHeldAsLessee2016-07-012017-06-3004222046ns5:ComputerEquipmentns5:LeasedAssetsHeldAsLessee2017-06-3004222046ns5:ComputerEquipmentns5:LeasedAssetsHeldAsLessee2016-06-3004222046ns5:CostValuation2016-06-3004222046ns5:AdditionsToInvestments2017-06-3004222046ns5:CostValuation2017-06-3004222046ns5:Subsidiary12016-07-012017-06-30042220461ns5:Subsidiary12016-07-012017-06-3004222046ns5:Subsidiary12017-06-3004222046ns5:Subsidiary12016-06-3004222046ns5:Subsidiary12015-07-012016-06-3004222046ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-06-3004222046ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-06-3004222046ns10:Director112016-06-3004222046ns10:Director112015-06-3004222046ns10:Director112016-07-012017-06-3004222046ns10:Director112015-07-012016-06-3004222046ns10:Director112017-06-3004222046ns10:Director112016-06-3004222046ns10:Director222016-06-3004222046ns10:Director222015-06-3004222046ns10:Director222016-07-012017-06-3004222046ns10:Director222015-07-012016-06-3004222046ns10:Director222017-06-3004222046ns10:Director222016-06-30


REGISTERED NUMBER: 04222046 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2017

FOR

TM SOLUTIONS LIMITED

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


TM SOLUTIONS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 JUNE 2017







DIRECTORS: Mr D M Chappell
Mrs S Chappell
Mrs H S Booker
Mr M D Boiles
Mr D J Wilkinson





SECRETARY: Mr D M Chappell





REGISTERED OFFICE: c/o Khan Morris Accountants
Empress Heights
College Street
Southampton
Hampshire
SO14 3LA





REGISTERED NUMBER: 04222046 (England and Wales)





ACCOUNTANTS: Khan Morris Accountants Limited
Empress Heights
College Street
Southampton
Hampshire
SO14 3LA

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

BALANCE SHEET
30 JUNE 2017

30.6.17 30.6.16
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 47,754 72,068
Investments 5 678,000 685,795
725,754 757,863

CURRENT ASSETS
Stocks 9,226 161
Debtors 6 216,029 134,768
Cash at bank and in hand 80,955 386,779
306,210 521,708
CREDITORS
Amounts falling due within one year 7 612,975 1,008,963
NET CURRENT LIABILITIES (306,765 ) (487,255 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

418,989

270,608

CREDITORS
Amounts falling due after more than one
year

8

(48,320

)

(160,514

)

PROVISIONS FOR LIABILITIES (7,592 ) (12,492 )
NET ASSETS 363,077 97,602

CAPITAL AND RESERVES
Called up share capital 1,112 1,112
Retained earnings 361,965 96,490
SHAREHOLDERS' FUNDS 363,077 97,602

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 June 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 June 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.

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

BALANCE SHEET - continued
30 JUNE 2017


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 Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 6 March 2018 and were signed on its
behalf by:




Mr D M Chappell - Director



Mrs S Chappell - Director


TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017


1. STATUTORY INFORMATION

TM Solutions Limited 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.

Preparation of consolidated financial statements
The financial statements contain information about TM Solutions Limited as an individual company
and do not contain consolidated financial information as the parent of a group. The company has
taken the option under Section 398 of the Companies Act 2006 not to prepare consolidated financial
statements.

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.
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on cost
Office equipment - 25% on cost

Investments in subsidiaries
Investments in subsidiary undertakings are recognized at cost, as the open market value cannot be
reasonably ascertained.

Taxation
Deferred tax is recognized in respect of all timing differences that have originated but not reversed at
the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognized 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 recognized 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.yearIncome Statement

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2017


2. ACCOUNTING POLICIES - continued

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 25 (2016 - 7 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
and Motor Office
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 July 2016 6,596 24,506 99,332 130,434
Additions - - 2,388 2,388
Disposals - - (539 ) (539 )
At 30 June 2017 6,596 24,506 101,181 132,283
DEPRECIATION
At 1 July 2016 1,950 24,506 31,910 58,366
Charge for year 1,650 - 24,783 26,433
Eliminated on disposal - - (270 ) (270 )
At 30 June 2017 3,600 24,506 56,423 84,529
NET BOOK VALUE
At 30 June 2017 2,996 - 44,758 47,754
At 30 June 2016 4,646 - 67,422 72,068

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2017


4. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Office
equipment
£   
COST
At 1 July 2016
and 30 June 2017 73,161
DEPRECIATION
At 1 July 2016 18,290
Charge for year 18,290
At 30 June 2017 36,580
NET BOOK VALUE
At 30 June 2017 36,581
At 30 June 2016 54,871

5. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 July 2016 685,795
Additions (7,795 )
At 30 June 2017 678,000
NET BOOK VALUE
At 30 June 2017 678,000
At 30 June 2016 685,795

The company's investments at the Balance Sheet date in the share capital of companies include the
following:

Beyond Telecommunications Limited
Registered office:
Nature of business: Wired telecommunications
%
Class of shares: holding
Ordinary 100.00
30.6.17 30.6.16
£    £   
Aggregate capital and reserves 24,843 26,323
Loss for the year (1,480 ) (38,960 )

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2017


6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.17 30.6.16
£    £   
Trade debtors 54,865 68,850
Other debtors 161,164 65,918
216,029 134,768

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.6.17 30.6.16
£    £   
Bank loans and overdrafts 100,000 100,000
Hire purchase contracts 18,290 24,387
Trade creditors 102,949 134,109
Amounts owed to group undertakings 64,990 -
Taxation and social security 173,756 98,130
Other creditors 152,990 652,337
612,975 1,008,963

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
30.6.17 30.6.16
£    £   
Bank loans 41,667 141,667
Hire purchase contracts 6,653 18,847
48,320 160,514

9. SECURED DEBTS

The following secured debts are included within creditors:

30.6.17 30.6.16
£    £   
Hire purchase contracts 24,943 43,234

Barclays Bank PLC has a fixed and floating charge over the undertaking of the company. Please see
Companies House website for full details of all charges.

TM SOLUTIONS LIMITED (REGISTERED NUMBER: 04222046)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 JUNE 2017


10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 June 2017 and
30 June 2016:

30.6.17 30.6.16
£    £   
Mr D M Chappell
Balance outstanding at start of year - -
Amounts advanced 15,325 -
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 15,325 -

Mrs S Chappell
Balance outstanding at start of year - -
Amounts advanced 35,400 -
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 35,400 -

11. RELATED PARTY DISCLOSURES

The company paid dividends of £71,750 to each of the directors, Mrs S Chappell and Mr D Chappell.

12. GUARANTEES AND OTHER FINANCIAL COMMITMENTS

Total amount of commitments, guarantees and contingencies is £243,496.