FRODSHAM_SIGN_&_DISPLAY_L - Accounts


Company Registration No. 02699388 (England and Wales)
FRODSHAM SIGN & DISPLAY LTD.
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
PAGES FOR FILING WITH REGISTRAR
FRODSHAM SIGN & DISPLAY LTD.
COMPANY INFORMATION
Directors
G K Frodsham
K J Blinkhorn
(Appointed 22 June 2017)
A P Kimberley
(Appointed 22 June 2017)
Secretary
K J Blinkhorn
Company number
02699388
Registered office
Unit 5B Haydock Lane
Haydock Industrial Estate
St Helens
Merseyside
WA11 9UY
Accountants
Jackson Stephen LLP
James House
Stonecross Business Park
Yew Tree Way
Warrington
Cheshire
WA3 3JD
Business address
Unit 5B Haydock Lane
Haydock Industrial Estate
St Helens
Merseyside
WA11 9UY
FRODSHAM SIGN & DISPLAY LTD.
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
FRODSHAM SIGN & DISPLAY LTD.
BALANCE SHEET
AS AT
30 JUNE 2017
30 June 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
174,399
49,684
Current assets
Stocks
7,200
6,500
Debtors
4
606,382
531,354
Cash at bank and in hand
293,377
22,100
906,959
559,954
Creditors: amounts falling due within one year
5
(470,754)
(393,485)
Net current assets
436,205
166,469
Total assets less current liabilities
610,604
216,153
Provisions for liabilities
(20,297)
(8,943)
Net assets
590,307
207,210
Capital and reserves
Called up share capital
6
116
110
Share premium account
2,334
-
Profit and loss reserves
587,857
207,100
Total equity
590,307
207,210

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 June 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

FRODSHAM SIGN & DISPLAY LTD.
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2017
30 June 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 March 2018 and are signed on its behalf by:
G K Frodsham
Director
Company Registration No. 02699388
FRODSHAM SIGN & DISPLAY LTD.
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2017
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 July 2015
110
-
120,306
120,416
Year ended 30 June 2016:
Profit and total comprehensive income for the year
-
-
86,794
86,794
Balance at 30 June 2016
110
-
207,100
207,210
Year ended 30 June 2017:
Profit and total comprehensive income for the year
-
-
380,757
380,757
Issue of share capital
6
6
2,334
-
2,340
Balance at 30 June 2017
116
2,334
587,857
590,307
FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
- 4 -
1
Accounting policies
Company information

Frodsham Sign & Display Ltd. is a private company limited by shares incorporated in England and Wales. The registered office is Unit 5B Haydock Lane, Haydock Industrial Estate, St Helens, Merseyside, WA11 9UY.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

These financial statements for the year ended 30 June 2017 are the first financial statements of Frodsham Sign & Display Ltd. prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 July 2015. The financial statements of the company for the year ended 30 June 2016 were prepared in accordance with previous Generally Accepted Accounting Practice ('UK GAAP'). Some of the FRS 102 recognition, measurement, presentation and disclosure requirements and accounting policy choices differ from previous UK GAAP. Consequently, the directors have amended certain accounting policies to comply with FRS 102. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Turnover

Turnover represents amounts receivable for the design and manufacture of signs prior to the balance sheet date net of VAT and trade discounts.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% per annum on a reducing balance basis
Fixtures and fittings
25% per annum on a reducing balance basis
Motor vehicles
25% per annum on a reducing balance basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 5 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises of direct materials incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 6 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 7 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 16 (2016 - 14).

FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 8 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2016
91,879
Additions
150,984
Disposals
(1,000)
At 30 June 2017
241,863
Depreciation and impairment
At 1 July 2016
42,195
Depreciation charged in the year
25,917
Eliminated in respect of disposals
(648)
At 30 June 2017
67,464
Carrying amount
At 30 June 2017
174,399
At 30 June 2016
49,684
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
380,374
469,269
Corporation tax recoverable
21,928
-
Other debtors
204,080
62,085
606,382
531,354
5
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
-
98,132
Trade creditors
226,363
199,394
Corporation tax
102,347
41,682
Other taxation and social security
37,266
12,586
Other creditors
104,778
41,691
470,754
393,485
FRODSHAM SIGN & DISPLAY LTD.
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 9 -
6
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
110 (2016: 80) Ordinary voting shares of £1 each
110
80
Nil (2016: 30) Ordinary non-voting shares of £1 each
-
30
3 (2016: Nil) Ordinary non-voting A shares of £1 each
3
-
3 (2016: Nil) Ordinary non-voting B shares of £1 each
3
-
116
110

On 22 June 2017 the company re-designated 30 non-voting Ordinary shares of £1 each to 30 Ordinary voting shares of £1 each. On 27 June 2017 the company issued 3 Ordinary non-voting A shares of £1 each and 3 Ordinary non-voting B shares of £1 each for consideration of £390 per share.

7
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
  G K Frodsham - Director's loan account
-
-
67,471
67,471
  K J Blinkhorn - Director's loan account
-
-
5,600
5,600
  A P Kimberley - Director's loan account
-
-
5,600
5,600
-
78,671
78,671
2017-06-302016-07-01falseCCH SoftwareCCH Accounts Production 2017.400No description of principal activity026993882016-07-012017-06-3002699388bus:Director12016-07-012017-06-3002699388bus:Director22016-07-012017-06-3002699388bus:Director32016-07-012017-06-3002699388bus:CompanySecretary12016-07-012017-06-3002699388bus:RegisteredOffice2016-07-012017-06-30026993882017-06-30026993882016-06-3002699388core:OtherPropertyPlantEquipment2017-06-3002699388core:OtherPropertyPlantEquipment2016-06-3002699388core:CurrentFinancialInstruments2017-06-3002699388core:CurrentFinancialInstruments2016-06-3002699388core:ShareCapital2017-06-3002699388core:ShareCapital2016-06-3002699388core:SharePremium2017-06-3002699388core:ShareCapitalcore:RestatedAmount2015-06-3002699388core:RestatedAmount2015-06-3002699388core:ShareCapitalOrdinaryShares2017-06-3002699388core:ShareCapitalOrdinaryShares2016-06-30026993882015-07-012016-06-3002699388core:ShareCapital2016-07-012017-06-3002699388core:SharePremium2016-07-012017-06-3002699388core:PlantMachinery2016-07-012017-06-3002699388core:FurnitureFittings2016-07-012017-06-3002699388core:MotorVehicles2016-07-012017-06-3002699388core:OtherPropertyPlantEquipment2016-06-3002699388core:OtherPropertyPlantEquipment2016-07-012017-06-3002699388bus:PrivateLimitedCompanyLtd2016-07-012017-06-3002699388bus:FRS1022016-07-012017-06-3002699388bus:AuditExemptWithAccountantsReport2016-07-012017-06-3002699388bus:SmallCompaniesRegimeForAccounts2016-07-012017-06-3002699388bus:FullAccounts2016-07-012017-06-30xbrli:purexbrli:sharesiso4217:GBP