Ash of Dorchester Limited - Period Ending 2017-06-30

Ash of Dorchester Limited - Period Ending 2017-06-30


Ash of Dorchester Limited 03683667 false 2016-07-01 2017-06-30 2017-06-30 The principal activity of the company is motor trade dealer Digita Accounts Production Advanced 6.20.8420.0 Software true 03683667 2016-07-01 2017-06-30 03683667 2017-06-30 03683667 bus:Director1 1 2017-06-30 03683667 core:RetainedEarningsAccumulatedLosses 2017-06-30 03683667 core:ShareCapital 2017-06-30 03683667 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2017-06-30 03683667 core:CurrentFinancialInstruments 2017-06-30 03683667 core:CurrentFinancialInstruments core:WithinOneYear 2017-06-30 03683667 core:Non-currentFinancialInstruments 2017-06-30 03683667 core:FurnitureFittingsToolsEquipment 2017-06-30 03683667 core:LandBuildings 2017-06-30 03683667 core:MotorVehicles 2017-06-30 03683667 core:OtherPropertyPlantEquipment 2017-06-30 03683667 core:OtherRelatedParties 2017-06-30 03683667 bus:SmallEntities 2016-07-01 2017-06-30 03683667 bus:AuditExemptWithAccountantsReport 2016-07-01 2017-06-30 03683667 bus:FullAccounts 2016-07-01 2017-06-30 03683667 bus:RegisteredOffice 2016-07-01 2017-06-30 03683667 bus:Director1 2016-07-01 2017-06-30 03683667 bus:Director1 1 2016-07-01 2017-06-30 03683667 bus:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 03683667 core:FurnitureFittings 2016-07-01 2017-06-30 03683667 core:FurnitureFittingsToolsEquipment 2016-07-01 2017-06-30 03683667 core:LandBuildings 2016-07-01 2017-06-30 03683667 core:MotorVehicles 2016-07-01 2017-06-30 03683667 core:OtherPropertyPlantEquipment 2016-07-01 2017-06-30 03683667 core:PlantMachinery 2016-07-01 2017-06-30 03683667 core:OtherRelatedParties 2016-07-01 2017-06-30 03683667 core:OtherRelatedParties core:SaleOrPurchaseGoods 2016-07-01 2017-06-30 03683667 countries:AllCountries 2016-07-01 2017-06-30 03683667 2016-06-30 03683667 core:FurnitureFittingsToolsEquipment 2016-06-30 03683667 core:LandBuildings 2016-06-30 03683667 core:MotorVehicles 2016-06-30 03683667 core:OtherPropertyPlantEquipment 2016-06-30 03683667 core:OtherRelatedParties 2016-06-30 03683667 2015-07-01 2016-06-30 03683667 2016-06-30 03683667 core:RetainedEarningsAccumulatedLosses 2016-06-30 03683667 core:ShareCapital 2016-06-30 03683667 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2016-06-30 03683667 core:CurrentFinancialInstruments 2016-06-30 03683667 core:CurrentFinancialInstruments core:WithinOneYear 2016-06-30 03683667 core:CurrentFinancialInstruments core:WithinOneYear core:RestatedAmount 2016-06-30 03683667 core:Non-currentFinancialInstruments 2016-06-30 03683667 core:FurnitureFittingsToolsEquipment 2016-06-30 03683667 core:LandBuildings 2016-06-30 03683667 core:MotorVehicles 2016-06-30 03683667 core:OtherPropertyPlantEquipment 2016-06-30 03683667 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2016-06-30 03683667 core:OtherRelatedParties 2016-06-30 03683667 core:RestatedAmount 2016-06-30 03683667 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2015-07-01 2016-06-30 03683667 core:OtherRelatedParties 2015-07-01 2016-06-30 03683667 core:OtherRelatedParties core:SaleOrPurchaseGoods 2015-07-01 2016-06-30 03683667 core:OtherRelatedParties 2015-06-30 iso4217:GBP xbrli:pure

Registration number: 03683667

Ash of Dorchester Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2017

 

Ash of Dorchester Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 9

 

Ash of Dorchester Limited

(Registration number: 03683667)
Balance Sheet as at 30 June 2017

Note

2017
£

(As restated)

2016
£

Fixed assets

 

Tangible assets

4

269,568

243,763

Investments

5

37,000

37,000

 

306,568

280,763

Current assets

 

Stocks

6

1,151,186

867,267

Debtors

7

970,482

706,927

Cash at bank and in hand

 

1,497

972

 

2,123,165

1,575,166

Creditors: Amounts falling due within one year

8

(1,974,295)

(1,479,883)

Net current assets

 

148,870

95,283

Total assets less current liabilities

 

455,438

376,046

Provisions for liabilities

(26,855)

189

Net assets

 

428,583

376,235

Capital and reserves

 

Called up share capital

125,000

125,000

Profit and loss account

303,583

251,235

Total equity

 

428,583

376,235

 

Ash of Dorchester Limited

(Registration number: 03683667)
Balance Sheet as at 30 June 2017

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.

Director's 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 director acknowledges his 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.

Approved and authorised by the director on 29 March 2018
 

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

Mr R R Hazell

Director

 

Ash of Dorchester 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 & Wales.

The address of its registered office is:
Ash House
Addlewell Lane
Yeovil
Somerset
BA20 1DP

The principal place of business is:
Fleetsbridge Buildings
Great Western Industrial Centre
Dorchester
Dorset
DT1 1RD

These financial statements were authorised for issue by the director on 29 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. The date of transition was 1 July 2015.

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.

 

Ash of Dorchester Limited

Notes to the Financial Statements for the Year Ended 30 June 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

Freehold property

0 - 10% straight line

Plant and machinery

10 - 33% straight line

Motor vehicles

20% straight line

Fixture and fittings

10 - 33% straight line

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 provision for obsolete and slow moving stock.

Consignment vehicles, due to the significant risks and responsibilities of ownership passing to the company, are regarded effectively as being under the control of the company and included in stock. The corresponding liability is included as new vehicle funding within trade creditors and is secured directly on these vehicles.

 

Ash of Dorchester Limited

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

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 the director) during the year was 10 (2016 - 10).

 

Ash of Dorchester Limited

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

4

Tangible assets

Freehold property
£

Plant and machinery
£

Motor vehicles
 £

Fixtures and fittings
£

Total
£

Cost or valuation

At 1 July 2016

227,992

104,738

46,322

26,475

405,527

Additions

-

4,000

33,161

-

37,161

Disposals

(250)

(15,213)

(15,322)

-

(30,785)

At 30 June 2017

227,742

93,525

64,161

26,475

411,903

Depreciation

At 1 July 2016

11,625

86,583

45,655

17,901

161,764

Charge for the year

-

4,888

4,069

2,399

11,356

Eliminated on disposal

(250)

(15,213)

(15,322)

-

(30,785)

At 30 June 2017

11,375

76,258

34,402

20,300

142,335

Carrying amount

At 30 June 2017

216,367

17,267

29,759

6,175

269,568

At 30 June 2016

216,367

14,860

667

11,869

243,763

Included within the net book value of land and buildings above is £216,367 (2016 - £216,367) in respect of freehold land and buildings.

Tangible fixed assets with a carrying amount of £269,568 (2016 - £243,763) have been pledged as security for bank borrowings.
 

The director considers the current market value of freehold property to be £500,000.

5

Other financial assets (current and non-current)

Unlisted investments
£

Total
£

Non-current financial assets

Cost or valuation

At 1 July 2016

37,000

37,000

At 30 June 2017

37,000

37,000

Carrying amount

At 30 June 2017

37,000

37,000

At 30 June 2016

37,000

37,000

Investments with a carrying amount of £37,000 (2016 - £37,000) have been pledged as security for bank borrowings.

 

Ash of Dorchester Limited

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

6

Stocks

2017
£

(As restated)

2016
£

Vehicle stock

1,117,886

834,448

Parts stock and work in progress

33,300

32,819

1,151,186

867,267

Vehicle stock includes consigned new vehicle stock of £360,599 (2016 - £130,219).

The carrying amount of stocks pledged as security for liabilities amounted to £790,587 (£2016 - £737,048).

7

Debtors

Note

2017
£

2016
£

Trade debtors

 

288,501

623,961

Amounts owed by connected parties

12

600,943

-

Other debtors

 

50,000

14,451

Prepayments and accrued income

 

31,038

68,515

   

970,482

706,927

Less non-current portion

 

-

(14,451)

Total current trade and other debtors

 

970,482

692,476

The carrying amount of debtors pledged as security for liabilities amounts to £970,482 (2016 - £706,927).

8

Creditors

Creditors: amounts falling due within one year

Note

2017
£

(As restated)

2016
£

Due within one year

 

Bank overdraft

9

214,302

257,880

Trade creditors

 

1,618,732

1,060,063

Taxation and social security

 

77,689

91,707

Other creditors

 

14,330

70,233

Accruals and deferred income

 

49,242

-

 

1,974,295

1,479,883

Trade creditors includes an amount of £1,080,641 (2016 - £860,884) which is secured against the vehicles to which it relates.

 

Ash of Dorchester Limited

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

9

Loans and borrowings

2017
£

2016
£

Current loans and borrowings

Bank overdraft

214,302

257,880

The bank overdraft of £214,302 (2016 - £257,880) has been secured against assets of the company as disclosed in note 4.

The director has provided a personal guarantee totalling £50,000 (2016 - £50,000) in respect of the bank borrowings of the company.

10

Dividends

   

2017

 

2016

   

£

 

£

Interim dividend of £Nil (2016 - £1.50) per ordinary share

 

-

 

60,000

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £184,371 (2016 - £453,207).

12

Related party transactions

Transactions with directors

2017

Advances to directors
£

At 30 June 2017
£

Mr R R Hazell

Director's loan account

50,000

50,000

     
   

 

Ash of Dorchester Limited

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

 

Summary of transactions with other related parties

Other related parties include companies under similar control
 

Expenditure with and payables to related parties

2017

Other related parties
£

Purchase of goods

512,837

2016

Other related parties
£

Purchase of goods

355,200

Loans to related parties

2017

Other related parties
£

At start of period

505,000

Advanced

461,943

Repaid

(366,000)

At end of period

600,943

2016

Other related parties
£

At start of period

491,500

Advanced

368,700

Repaid

(355,200)

At end of period

505,000

Loans from related parties

2016

Key management
£

Advanced

72,890

Repaid

(72,890)

At end of period

-

13

Transition to FRS 102

There have been no numerical changes to the accounts or to the previous period in respect of FRS102 Section 1A.