ORCHARD_COMPUTERS_LIMITED - Accounts


Company Registration No. 02587723 (England and Wales)
ORCHARD COMPUTERS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
ORCHARD COMPUTERS LIMITED
COMPANY INFORMATION
Directors
I R Terry
C J Patten
Secretary
I R Terry
Company number
02587723
Registered office
Melford House, Unit 6
The Oaklands Business Park
Armstrong Way
Yate
Bristol
BS37 5NA
Accountants
Milsted Langdon LLP
Freshford House
Redcliffe Way
Bristol
BS1 6NL
ORCHARD COMPUTERS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ORCHARD COMPUTERS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
52,630
65,788
Tangible assets
4
49,811
65,817
Current assets
Stocks
23,154
22,325
Debtors
5
230,174
189,734
Cash at bank and in hand
103,702
86,317
357,030
298,376
Creditors: amounts falling due within one year
6
(308,345)
(243,653)
Net current assets
48,685
54,723
Total assets less current liabilities
151,126
186,328
Creditors: amounts falling due after more than one year
7
-
(6,757)
Provisions for liabilities
(16,954)
(10,626)
Net assets
134,172
168,945
Capital and reserves
Called up share capital
10,000
10,000
Profit and loss reserves
124,172
158,945
Total equity
134,172
168,945

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

ORCHARD COMPUTERS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -

For the financial year ended 31 December 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.

The financial statements were approved by the board of directors and authorised for issue on 14 May 2018 and are signed on its behalf by:
I R Terry
Director
Company Registration No. 02587723
ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
1
Accounting policies
Company information

Orchard Computers Limited is a private company limited by shares incorporated in England and Wales. The registered office is Melford House, Unit 6, The Oaklands Business Park, Armstrong Way, Yate, Bristol, BS37 5NA.

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
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts. It is recognised in the profit and loss account only when the company has met its contractual obligations and therefore earned the right to consideration.

 

Turnover from hardware and software sales are recognised on installation. Turnover from consultancy is recognised once the service has been provided. Turnover from support services is recognised evenly over the period of support.

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 are recoverable.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is five years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 4 -
1.4
Tangible fixed assets

Tangible fixed assets 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
20% reducing balance and 20% straight line

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.

1.5
Stocks

Stocks 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 stocks to their present location and condition.

 

Stocks 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 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.

ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

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.

ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
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 balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account 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.

ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 7 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 19 (2016 - 18).

3
Intangible fixed assets
Goodwill
as restated
£
Cost
At 1 January 2017 and 31 December 2017
65,788
Amortisation and impairment
At 1 January 2017
-
Amortisation charged for the year
13,158
At 31 December 2017
13,158
Carrying amount
At 31 December 2017
52,630
At 31 December 2016
65,788
4
Tangible fixed assets
Fixtures, fittings & equipment
£
Cost
At 1 January 2017
214,924
Additions
4,059
At 31 December 2017
218,983
Depreciation and impairment
At 1 January 2017
149,107
Depreciation charged in the year
20,065
At 31 December 2017
169,172
Carrying amount
At 31 December 2017
49,811
At 31 December 2016
65,817
ORCHARD COMPUTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
5
Debtors
2017
2016
as restated
Amounts falling due within one year:
£
£
Trade debtors
223,737
182,863
Other debtors
6,437
6,871
230,174
189,734
6
Creditors: amounts falling due within one year
2017
2016
as restated
£
£
Bank loans and overdrafts
6,455
7,867
Trade creditors
57,470
71,854
Amounts due to group undertakings
53,267
53,267
Other taxation and social security
110,882
79,444
Other creditors
80,271
31,221
308,345
243,653

Bank borrowings are secured by a debenture over the assets of the company and personal guarantees from I R Terry and C J Patten.

7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
-
6,757
8
Prior period adjustment

During the period, the directors' identified that Goodwill associated with the acquisition of Computer Support (Bristol) Limited had not been recognised in these financial statements when the trade was transferred. The Goodwill and intercompany adjustment of £65,788 has now been recognised, resulting in no impact on the Profit and Loss account or Balance Sheet.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity14 May 2018I R TerryC J PattenI R Terry025877232017-01-012017-12-3102587723bus:CompanySecretaryDirector12017-01-012017-12-3102587723bus:Director22017-01-012017-12-3102587723bus:CompanySecretary12017-01-012017-12-3102587723bus:Director12017-01-012017-12-3102587723bus:RegisteredOffice2017-01-012017-12-31025877232017-12-31025877232016-12-3102587723core:NetGoodwill2017-12-3102587723core:NetGoodwill2016-12-3102587723core:OtherPropertyPlantEquipment2017-12-3102587723core:OtherPropertyPlantEquipment2016-12-3102587723core:CurrentFinancialInstruments2017-12-3102587723core:CurrentFinancialInstruments2016-12-3102587723core:Non-currentFinancialInstruments2016-12-3102587723core:ShareCapital2017-12-3102587723core:ShareCapital2016-12-3102587723core:RetainedEarningsAccumulatedLosses2017-12-3102587723core:RetainedEarningsAccumulatedLosses2016-12-3102587723core:Goodwill2017-01-012017-12-3102587723core:FurnitureFittings2017-01-012017-12-3102587723core:NetGoodwill2016-12-3102587723core:NetGoodwill2017-01-012017-12-3102587723core:OtherPropertyPlantEquipment2016-12-3102587723core:OtherPropertyPlantEquipment2017-01-012017-12-3102587723bus:PrivateLimitedCompanyLtd2017-01-012017-12-3102587723bus:FRS1022017-01-012017-12-3102587723bus:AuditExemptWithAccountantsReport2017-01-012017-12-3102587723bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3102587723bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP