DWSM Limited - Period Ending 2017-06-30

DWSM Limited - Period Ending 2017-06-30


DWSM Limited 06040316 false 2016-07-01 2017-06-30 2017-06-30 The principal activity of the company is the management of trading companies within the group. The principal activities of the company's subsidiary undertakings are IP integration of voice, data, video networks and information technology solutions. Digita Accounts Production Advanced 6.20.8420.0 Software true false true true 06040316 2016-07-01 2017-06-30 06040316 2017-06-30 06040316 bus:OrdinaryShareClass1 2017-06-30 06040316 core:RetainedEarningsAccumulatedLosses 2017-06-30 06040316 core:ShareCapital 2017-06-30 06040316 core:CurrentFinancialInstruments 2017-06-30 06040316 core:CurrentFinancialInstruments core:WithinOneYear 2017-06-30 06040316 core:Non-currentFinancialInstruments 2017-06-30 06040316 core:Non-currentFinancialInstruments core:AfterOneYear 2017-06-30 06040316 core:AdditionsToInvestments 2017-06-30 06040316 core:CostValuation 2017-06-30 06040316 core:MoreThanFiveYears 1 2017-06-30 06040316 core:FurnitureFittings 2017-06-30 06040316 core:LandBuildings core:OwnedOrFreeholdAssets 2017-06-30 06040316 bus:SmallEntities 2016-07-01 2017-06-30 06040316 bus:AuditExemptWithAccountantsReport 2016-07-01 2017-06-30 06040316 bus:FullAccounts 2016-07-01 2017-06-30 06040316 bus:RegisteredOffice 2016-07-01 2017-06-30 06040316 bus:CompanySecretaryDirector1 2016-07-01 2017-06-30 06040316 bus:Director1 2016-07-01 2017-06-30 06040316 bus:OrdinaryShareClass1 2016-07-01 2017-06-30 06040316 bus:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 06040316 bus:Agent1 2016-07-01 2017-06-30 06040316 core:Buildings 2016-07-01 2017-06-30 06040316 core:FurnitureFittings 2016-07-01 2017-06-30 06040316 core:Land 2016-07-01 2017-06-30 06040316 core:LandBuildings core:OwnedOrFreeholdAssets 2016-07-01 2017-06-30 06040316 core:AllSubsidiaries 2016-07-01 2017-06-30 06040316 core:Subsidiary1 2016-07-01 2017-06-30 06040316 core:Subsidiary1 countries:AllCountries 2016-07-01 2017-06-30 06040316 core:Subsidiary2 2016-07-01 2017-06-30 06040316 core:Subsidiary2 countries:AllCountries 2016-07-01 2017-06-30 06040316 countries:AllCountries 2016-07-01 2017-06-30 06040316 2016-06-30 06040316 core:CostValuation 2016-06-30 06040316 core:FurnitureFittings 2016-06-30 06040316 core:LandBuildings core:OwnedOrFreeholdAssets 2016-06-30 06040316 2015-07-01 2016-06-30 06040316 2016-06-30 06040316 bus:OrdinaryShareClass1 2016-06-30 06040316 core:RetainedEarningsAccumulatedLosses 2016-06-30 06040316 core:ShareCapital 2016-06-30 06040316 core:CurrentFinancialInstruments 2016-06-30 06040316 core:CurrentFinancialInstruments core:WithinOneYear 2016-06-30 06040316 core:CurrentFinancialInstruments core:WithinOneYear core:RestatedAmount 2016-06-30 06040316 core:Non-currentFinancialInstruments 2016-06-30 06040316 core:Non-currentFinancialInstruments core:AfterOneYear 2016-06-30 06040316 core:MoreThanFiveYears 1 2016-06-30 06040316 core:FurnitureFittings 2016-06-30 06040316 core:LandBuildings core:OwnedOrFreeholdAssets 2016-06-30 06040316 core:RestatedAmount 2016-06-30 06040316 core:Subsidiary1 2015-07-01 2016-06-30 06040316 core:Subsidiary2 2015-07-01 2016-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06040316

DWSM Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2017

 

DWSM Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 13

 

DWSM Limited

Company Information

Directors

S Mico

D J Webster

Company secretary

D J Webster

Registered office

111/113 High Street
Evesham
Worcestershire
WR11 4XP

Bankers

HSBC Bank plc
Redditch
Church Green West
Redditch
Worcestershire
B97 4EA

Accountants

Clement Rabjohns Limited
Chartered Accountants
111/113 High Street
Evesham
Worcestershire
WR11 4XP

 

DWSM Limited

(Registration number: 06040316)
Balance Sheet as at 30 June 2017

Note

2017
£

(As restated)

2016
£

Fixed assets

 

Tangible assets

4

494,740

494,812

Investments

5

2,481,282

1,111,050

 

2,976,022

1,605,862

Current assets

 

Debtors

6

155

1,835

Cash at bank and in hand

 

126,078

6,067

 

126,233

7,902

Creditors: Amounts falling due within one year

7

(1,757,136)

(1,269,822)

Net current liabilities

 

(1,630,903)

(1,261,920)

Total assets less current liabilities

 

1,345,119

343,942

Creditors: Amounts falling due after more than one year

7

(576,615)

(268,500)

Provisions for liabilities

(650,014)

(29)

Net assets

 

118,490

75,413

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

118,390

75,313

Total equity

 

118,490

75,413

For the financial year ending 30 June 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.

 

DWSM Limited

(Registration number: 06040316)
Balance Sheet as at 30 June 2017

Approved and authorised by the Board on 13 March 2018 and signed on its behalf by:
 

.........................................
S Mico
Director

.........................................
D J Webster
Company secretary and director

 
     
 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

1

General information

The company is a private company limited by share capital, incorporated in England, UK.

The address of its registered office is:
111/113 High Street
Evesham
Worcestershire
WR11 4XP
United Kingdom

The principal place of business is:
18 Miller Court
Severn Drive
Tewkesbury
Gloucestershire
GL20 8DN
United Kingdom

These financial statements were authorised for issue by the Board on 13 March 2018.

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.

Summary of disclosure exemptions

The company has taken advantage of the exemption within FRS 102 Section 1A from disclosing transactions with other wholly-owned members of the group to which it belongs.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group.

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

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.

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

Land

Nil

Buildings

2% straight line

Fixtures and fittings

20-33.33% straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 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.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2016 - 2).

4

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Total
£

Cost or valuation

At 1 July 2016

494,667

6,393

501,060

Disposals

-

(2,249)

(2,249)

At 30 June 2017

494,667

4,144

498,811

Depreciation

At 1 July 2016

-

6,248

6,248

Charge for the year

-

72

72

Eliminated on disposal

-

(2,249)

(2,249)

At 30 June 2017

-

4,071

4,071

Carrying amount

At 30 June 2017

494,667

73

494,740

At 30 June 2016

494,667

145

494,812

Included within the net book value of land and buildings above is £494,667 (2016 - £494,667) in respect of freehold land and buildings.
 

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

As stated within the accounting policies, the policy is to depreciate freehold buildings at 2% per annum. As the company has a policy of regular maintenance and repairs the directors consider that the residual value of freehold buildings at the end of their useful life to the company will not be materially different from the carrying amount. There is therefore no charge for depreciation on freehold buildings included in these accounts.

5

Investments

2017
£

2016
£

Investments in subsidiaries

2,481,282

1,111,050

Subsidiaries

£

Cost or valuation

At 1 July 2016

1,111,050

Additions

1,370,232

At 30 June 2017

2,481,282

Provision

Carrying amount

At 30 June 2017

2,481,282

At 30 June 2016

1,111,050

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:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2017

2016

Subsidiary undertakings

Midland Communications Company Ltd

18 Miller Court
Severn Drive
Tewkesbury
GL20 8DN

Ordinary shares

86%

86%

 

England, UK

     

Edgecoms Ltd

111-113 High Street
Evesham
WR11 4XP

Ordinary shares

100%

0%

 

England, UK

     

The principal activity of Midland Communications Company Ltd is rental, sale and installation of communication systems.

The principal activity of Edgecoms Ltd is information technology solutions.

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

The profit for the financial period of Midland Communications Company Ltd was £32,948 and the aggregate amount of capital and reserves at the end of the period was £477,738.

The profit for the financial period of Edgecoms Ltd was £158,038 and the aggregate amount of capital and reserves at the end of the period was £355,323.

6

Debtors

2017
£

2016
£

Prepayments

155

1,835

155

1,835

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

(As restated)

2016
£

Due within one year

 

Bank loans and overdrafts

9

132,067

43,486

Trade creditors

 

-

4,128

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

11

1,387,692

894,039

Taxation and social security

 

13,338

50,348

Income tax liability

 

99,530

111,133

Accruals and deferred income

 

4,783

164,511

Other creditors

 

119,726

2,177

 

1,757,136

1,269,822

Creditors include bank loans and overdrafts which are secured of £132,067 (2016 - £43,486).

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

576,615

268,500

2017
£

2016
£

Due after more than five years

After more than five years by instalments

423,057

172,500

-

-

Creditors include bank loans and overdrafts which are secured of £576,615 (2016 - £268,500).

Creditors include bank loans repayable by instalments of £423,057 (2016 - £172,500 due after more than five years.

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

576,615

268,500

2017
£

2016
£

Current loans and borrowings

Bank borrowings

37,442

24,000

Bank overdrafts

94,625

19,486

132,067

43,486

Included in the loans and borrowings are the following amounts due after more than five years:

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

10

Dividends

   

2017

 

2016

   

£

 

£

Interim dividend of £3,600.00 (2016 - £3,740.00) per ordinary share

 

360,000

 

374,000

11

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Contributions paid to money purchase schemes

24,000

22,500

During the year the number of directors who were receiving benefits and share incentives was as follows:

2017
No.

2016
No.

Accruing benefits under money purchase pension scheme

2

2

Dividends paid to directors

 

2017
£

2016
£

S Mico

   

Interim dividends paid

140,448

144,400

     
         

D J Webster

   

Interim dividends paid

133,152

139,840

     
         

 

Summary of transactions with subsidiaries

The company has a 86% holding in Midland Communications Company Ltd. The remaining 14% is held by the individual owners of DWSM Ltd therefore creating effective 100% ownership. The company also has a 100% holding in Edgecoms Ltd. As permitted under FRS 102 Section 1A transactions between these group companies have not been disclosed.
 

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

12

Transition to FRS 102

The company has prepared its first financial statements that comply with FRS 102 Section 1A for the year ended 30 June 2017. The company’s date of transition to FRS 102 Section 1A is 1 July 2015. The transition to FRS 102 has resulted in only a small number of changes in accounting policies compared to those previously and some presentation differences. Due to no formal loan agreement being in place group loan balance is now to be shown as repayable on demand.

Balance Sheet at 1 July 2015
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

733,749

-

-

733,749

Investments

1,111,050

-

-

1,111,050

1,844,799

-

-

1,844,799

Current assets

Cash at bank and in hand

6,063

-

-

6,063

Creditors: Amounts falling due within one year

(598,469)

(778,008)

-

(1,376,477)

Net current liabilities

(592,406)

(778,008)

-

(1,370,414)

Total assets less current liabilities

1,252,393

(778,008)

-

474,385

Creditors: Amounts falling due after more than one year

(1,180,118)

778,008

-

(402,110)

Provisions for liabilities

(295)

-

-

(295)

Net assets

71,980

-

-

71,980

Capital and reserves

Called up share capital

(100)

-

-

(100)

Profit and loss account

(71,880)

-

-

(71,880)

Total equity

(71,980)

-

-

(71,980)

 

DWSM Limited

Notes to the Financial Statements for the Year Ended 30 June 2017

Balance Sheet at 30 June 2016
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

494,812

-

-

494,812

Investments

1,111,050

-

-

1,111,050

1,605,862

-

-

1,605,862

Current assets

Debtors

1,835

-

-

1,835

Cash at bank and in hand

6,067

-

-

6,067

7,902

-

-

7,902

Creditors: Amounts falling due within one year

(425,783)

(844,039)

-

(1,269,822)

Net current liabilities

(417,881)

(844,039)

-

(1,261,920)

Total assets less current liabilities

1,187,981

(844,039)

-

343,942

Creditors: Amounts falling due after more than one year

(1,112,539)

844,039

-

(268,500)

Provisions for liabilities

(29)

-

-

(29)

Net assets

75,413

-

-

75,413

Capital and reserves

Called up share capital

(100)

-

-

(100)

Profit and loss account

(75,313)

-

-

(75,313)

Total equity

(75,413)

-

-

(75,413)