TICKLEBACK_ENTERPRISES_LI - Accounts


Company Registration No. 08444287 (England and Wales)
TICKLEBACK ENTERPRISES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017
PAGES FOR FILING WITH REGISTRAR
TICKLEBACK ENTERPRISES LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 10
TICKLEBACK ENTERPRISES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 JULY 2017
31 July 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
2
30,738
59,008
Current assets
Inventories
3
749,993
903,830
Trade and other receivables
4
781,545
1,217,914
Cash and cash equivalents
32
4,345
1,531,570
2,126,089
Current liabilities
5
(2,006,008)
(2,463,201)
Net current liabilities
(474,438)
(337,112)
Total assets less current liabilities
(443,700)
(278,104)
Non-current liabilities
6
(14,009)
(37,663)
Net liabilities
(457,709)
(315,767)
Equity
Called up share capital
7
1
1
Retained earnings
(457,710)
(315,768)
Total equity
(457,709)
(315,767)

The director of the company has elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 July 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 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.

TICKLEBACK ENTERPRISES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 JULY 2017
31 July 2017
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 30 April 2018.
Mr E Mitchell
Director
Company Registration No. 08444287
TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017
- 3 -
1
Accounting policies
Company information

Tickleback Enterprises Limited is a private company limited by shares incorporated in England and Wales. The registered office is 25a Ringwood Road, Poole, Dorset, BH14 0RF.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Fixtures, fittings & equipment
25% reducing balance
Motor vehicles
25% reducing balance
TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
1
Accounting policies
(Continued)
- 4 -

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 non-current 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.

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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

Work in progress is valued at the lower of cost and net realisable value.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
1
Accounting policies
(Continued)
- 5 -
1.6
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

 

Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

1.7
Cash and cash equivalents

Cash and cash equivalents 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.

1.8
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 statement of financial position 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 trade and other receivables 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 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.

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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
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.

1.10
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 non-current 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.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
1
Accounting policies
(Continued)
- 7 -
1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Property, plant and equipment
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
Cost
At 1 August 2016
24,355
76,535
100,890
Additions
2,147
-
2,147
Disposals
(8,360)
(24,485)
(32,845)
At 31 July 2017
18,142
52,050
70,192
Depreciation and impairment
At 1 August 2016
9,594
32,288
41,882
Depreciation charged in the year
2,723
7,523
10,246
Eliminated in respect of disposals
(2,344)
(10,330)
(12,674)
At 31 July 2017
9,973
29,481
39,454
Carrying amount
At 31 July 2017
8,169
22,569
30,738
At 31 July 2016
14,761
44,247
59,008

Property, plant and equipment with a carrying amount of £30,738 (2016 - £59,008) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
- 8 -
3
Inventories
2017
2016
£
£
Inventories
749,993
903,830

The carrying amount of inventories includes £749,993 (2016 - £903,830) pledged as security for liabilities.

4
Trade and other receivables
2017
2016
Amounts falling due within one year:
£
£
Other receivables
268,945
23,508
Prepayments and accrued income
512,600
1,194,406
781,545
1,217,914

Trade and other receivables with a carrying amount of £781,545 (2016 - £1,217,914) have been pledged to secure borrowings of the company.

5
Current liabilities
2017
2016
£
£
Bank loans and overdrafts
975
-
Obligations under finance leases
8,983
15,018
Trade payables
8,235
11,517
Other taxation and social security
17,197
14,086
Other payables
1,906,263
2,394,618
Accruals and deferred income
64,355
27,962
2,006,008
2,463,201

Included within other payables is a private loan totalling £1,046,344 (2016: £1,046,344) which are secured by fixed charges on properties included in work in progress of the company. Interest is payable at a rate of 5% per annum and the loan is repayable on demand.

 

Also included within other payables is a private loan of £409,916 (2016: £950,481). This is secured by way of fixed and floating charges on the assets of the company. The loan is interest free and repayable on demand.

6
Non-current liabilities
2017
2016
Notes
£
£
Obligations under finance leases
14,009
37,663
TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
- 9 -
7
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary shares of £1 each
1
1
1
1

Ordinary shares carry voting rights but have no fixed right to income or repayment of capital.

8
Related party transactions
Remuneration of key management personnel
2017
2016
£
£
Aggregate compensation
4,739
8,100
Transactions with related parties

During the year the company entered into the following transactions with related parties:

2017
2016
£
£
Other related parties
242,034
-
242,034
-

All transactions were on normal commercial terms.

The following amounts were outstanding at the reporting end date:

2017
2016
Amounts owed to related parties
£
£
Other related parties
859,918
1,344,846
859,918
1,344,846

All amounts owed by/to the entity to/from other related parties were interest free and repayable on demand.

TICKLEBACK ENTERPRISES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2017
8
Related party transactions
(Continued)
- 10 -

The following amounts were outstanding at the reporting end date:

2017
Balance
Amounts owed by related parties
£
Other related parties
258,162
258,162
2016
Balance
Amounts owed in previous period
£
Other related parties
13,161
13,161

All amounts owed by/to the entity to/from other related parties were interest free and repayable on demand.

9
Controlling party

The company is controlled by Mr E Mitchell by virtue of his 100% shareholding of the issued ordinary share capital.

2017-07-312016-08-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activityMr E MitchellMrs B Mitchell084442872016-08-012017-07-31084442872017-07-31084442872016-07-3108444287core:FurnitureFittings2017-07-3108444287core:MotorVehicles2017-07-3108444287core:FurnitureFittings2016-07-3108444287core:MotorVehicles2016-07-3108444287core:CurrentFinancialInstruments2017-07-3108444287core:CurrentFinancialInstruments2016-07-3108444287core:Non-currentFinancialInstruments2017-07-3108444287core:Non-currentFinancialInstruments2016-07-3108444287core:ShareCapital2017-07-3108444287core:ShareCapital2016-07-3108444287core:RetainedEarningsAccumulatedLosses2017-07-3108444287core:RetainedEarningsAccumulatedLosses2016-07-3108444287core:ShareCapitalOrdinaryShares2017-07-3108444287core:ShareCapitalOrdinaryShares2016-07-3108444287bus:Director12016-08-012017-07-3108444287core:FurnitureFittings2016-08-012017-07-3108444287core:MotorVehicles2016-08-012017-07-3108444287core:FurnitureFittings2016-07-3108444287core:MotorVehicles2016-07-31084442872016-07-3108444287bus:OrdinaryShareClass12016-08-012017-07-3108444287bus:OrdinaryShareClass12017-07-3108444287bus:PrivateLimitedCompanyLtd2016-08-012017-07-3108444287bus:FRS1022016-08-012017-07-3108444287bus:AuditExemptWithAccountantsReport2016-08-012017-07-3108444287bus:SmallCompaniesRegimeForAccounts2016-08-012017-07-3108444287bus:CompanySecretary12016-08-012017-07-3108444287bus:FullAccounts2016-08-012017-07-31xbrli:purexbrli:sharesiso4217:GBP