Auto Vivendi Limited - Accounts to registrar (filleted) - small 18.2

Auto Vivendi Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.2.0.360 07079963 Board of Directors 1.1.17 31.12.17 31.12.17 true false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure070799632016-12-31070799632017-12-31070799632017-01-012017-12-31070799632015-12-31070799632016-01-012016-12-31070799632016-12-3107079963ns15:EnglandWales2017-01-012017-12-3107079963ns14:PoundSterling2017-01-012017-12-3107079963ns10:Director12017-01-012017-12-3107079963ns10:PrivateLimitedCompanyLtd2017-01-012017-12-3107079963ns10:SmallEntities2017-01-012017-12-3107079963ns10:AuditExempt-NoAccountantsReport2017-01-012017-12-3107079963ns10:SmallCompaniesRegimeForDirectorsReport2017-01-012017-12-3107079963ns10:SmallCompaniesRegimeForAccounts2017-01-012017-12-3107079963ns10:FullAccounts2017-01-012017-12-310707996312017-01-012017-12-3107079963ns10:Director22017-01-012017-12-3107079963ns10:Director32017-01-012017-12-3107079963ns10:RegisteredOffice2017-01-012017-12-3107079963ns5:CurrentFinancialInstruments2017-12-3107079963ns5:CurrentFinancialInstruments2016-12-3107079963ns5:Non-currentFinancialInstruments2017-12-3107079963ns5:Non-currentFinancialInstruments2016-12-3107079963ns5:ShareCapital2017-12-3107079963ns5:ShareCapital2016-12-3107079963ns5:CapitalRedemptionReserve2017-12-3107079963ns5:CapitalRedemptionReserve2016-12-3107079963ns5:RetainedEarningsAccumulatedLosses2017-12-3107079963ns5:RetainedEarningsAccumulatedLosses2016-12-3107079963ns5:NetGoodwill2017-01-012017-12-3107079963ns5:IntangibleAssetsOtherThanGoodwill2017-01-012017-12-3107079963ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-01-012017-12-3107079963ns5:LandBuildings2017-01-012017-12-3107079963ns5:PlantMachinery2017-01-012017-12-3107079963ns5:NetGoodwill2016-12-3107079963ns5:IntangibleAssetsOtherThanGoodwill2016-12-3107079963ns5:NetGoodwill2017-12-3107079963ns5:IntangibleAssetsOtherThanGoodwill2017-12-3107079963ns5:NetGoodwill2016-12-3107079963ns5:IntangibleAssetsOtherThanGoodwill2016-12-3107079963ns5:LandBuildings2016-12-3107079963ns5:PlantMachinery2016-12-3107079963ns5:LandBuildings2017-12-3107079963ns5:PlantMachinery2017-12-3107079963ns5:LandBuildings2016-12-3107079963ns5:PlantMachinery2016-12-3107079963ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-12-3107079963ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-01-012017-12-3107079963ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-12-3107079963ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-12-3107079963ns5:CostValuation2016-12-3107079963ns5:AdditionsToInvestments2017-12-3107079963ns5:CostValuation2017-12-3107079963ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-3107079963ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-12-3107079963ns5:Non-currentFinancialInstrumentsns5:AfterOneYear2017-12-3107079963ns5:Non-currentFinancialInstrumentsns5:AfterOneYear2016-12-3107079963ns5:Secured2017-12-3107079963ns5:Secured2016-12-31


REGISTERED NUMBER: 07079963 (England and Wales)











UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2017

FOR

AUTO VIVENDI LIMITED

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


AUTO VIVENDI LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2017







DIRECTORS: Mr R L Thomas
Mr P Gbedemah
Mr C A Williams





REGISTERED OFFICE: 39 Greville Road
London
NW6 5JJ





REGISTERED NUMBER: 07079963 (England and Wales)





ACCOUNTANTS: Haines Watts
Advantage
87 Castle Street
Reading
Berkshire
RG1 7SN

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

BALANCE SHEET
31 DECEMBER 2017

2017 2016
as restated
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 1,682 15,511
Tangible assets 5 2,101,420 1,666,621
Investments 6 544,697 534,698
2,647,799 2,216,830

CURRENT ASSETS
Debtors 7 814,875 784,386
Cash at bank 143,683 329,944
958,558 1,114,330
CREDITORS
Amounts falling due within one year 8 1,885,970 2,353,408
NET CURRENT LIABILITIES (927,412 ) (1,239,078 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,720,387

977,752

CREDITORS
Amounts falling due after more than one
year

9

1,389,559

725,607
NET ASSETS 330,828 252,145

CAPITAL AND RESERVES
Called up share capital 163 163
Capital redemption reserve 114 114
Retained earnings 330,551 251,868
SHAREHOLDERS' FUNDS 330,828 252,145

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as
at the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

BALANCE SHEET - continued
31 DECEMBER 2017


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved and authorised for issue by the Board of Directors on 11 July 2018
and were signed on its behalf by:





Mr R L Thomas - Director


AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017


1. STATUTORY INFORMATION

Auto Vivendi Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address can be found on the Company
Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements have been prepared on the going concern basis which assumes that the
company will continue in business for the foreseeable future,

The post year end performance of the company gives clear indication that the directors consider it
appropriate to prepare the financial statements on a going concern basis. The financial statements do
not contain any adjustment which would result if the going concern basis was not considered
appropriate.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard
102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose
related party transactions with wholly owned subsidiaries within the group.

Turnover
Turnover comprises revenue recognised by the company in respect of goods and services supplied,
exclusive of Value Added Tax and trade discounts.

Turnover represents the proportionate value of the clients' membership fees in relation to the life of
the membership.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2010, is being amortised evenly over its estimated useful life of four years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are
measured at cost less any accumulated amortisation and any accumulated impairment losses.

Development costs are being amortised evenly over their estimated useful life of nil years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Land and buildings - straight line over the life of the lease
Plant and machinery etc - 15% on reducing balance and at varying rates on cost

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.


AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2017


2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement,
except to the extent that it relates to items recognised in other comprehensive income or directly in
equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been
enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at
the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognised in financial statements. Deferred tax is measured
using tax rates and laws that have been enacted or substantively enacted by the year end and that
are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is
probable that they will be recovered against the reversal of deferred tax liabilities or other future
taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet.
Those held under hire purchase contracts are depreciated over their estimated useful lives. Those
held under finance leases are depreciated over their estimated useful lives or the lease term,
whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The
capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the
period of the lease.

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed
assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their
useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases
are those where substantially all of the benefits and risks of ownership are assumed by the company.
Obligations under such agreements are included in creditors net of the finance charge allocated to
future periods. The finance element of the rental payment is charged to the Profit and Loss account
so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the
company's pension scheme are charged to profit or loss in the period to which they relate.

Deferred income
Deferred income represents the proportionate value of the clients' membership fees in relation to the
life of the membership, net of value added tax.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 3 (2016 - 5 ) .

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2017


4. INTANGIBLE FIXED ASSETS
Other
intangible
Goodwill assets Totals
£    £    £   
COST
At 1 January 2017
and 31 December 2017 124,474 54,335 178,809
AMORTISATION
At 1 January 2017 124,474 38,824 163,298
Charge for year - 13,829 13,829
At 31 December 2017 124,474 52,653 177,127
NET BOOK VALUE
At 31 December 2017 - 1,682 1,682
At 31 December 2016 - 15,511 15,511

5. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 January 2017 49,167 1,926,489 1,975,656
Additions - 2,224,897 2,224,897
Disposals - (1,862,592 ) (1,862,592 )
At 31 December 2017 49,167 2,288,794 2,337,961
DEPRECIATION
At 1 January 2017 49,167 259,868 309,035
Charge for year - 268,111 268,111
Eliminated on disposal - (340,605 ) (340,605 )
At 31 December 2017 49,167 187,374 236,541
NET BOOK VALUE
At 31 December 2017 - 2,101,420 2,101,420
At 31 December 2016 - 1,666,621 1,666,621

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2017


5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and
machinery
etc
£   
COST
At 1 January 2017 1,558,423
Additions 2,207,279
Disposals (1,499,702 )
At 31 December 2017 2,266,000
DEPRECIATION
At 1 January 2017 179,391
Charge for year 241,215
Eliminated on disposal (250,294 )
At 31 December 2017 170,312
NET BOOK VALUE
At 31 December 2017 2,095,688
At 31 December 2016 1,379,032

6. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2017 534,698
Additions 9,999
At 31 December 2017 544,697
NET BOOK VALUE
At 31 December 2017 544,697
At 31 December 2016 534,698

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2017


7. DEBTORS
2017 2016
as restated
£    £   
Amounts falling due within one year:
Trade debtors 213,407 333,032
Amounts owed by group undertakings 84,387 122,298
Other debtors 508,748 320,723
806,542 776,053

Amounts falling due after more than one year:
Other debtors 8,333 8,333

Aggregate amounts 814,875 784,386

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
as restated
£    £   
Hire purchase contracts 732,874 675,816
Trade creditors 48,459 163,493
Taxation and social security 135,091 38,006
Other creditors 969,546 1,476,093
1,885,970 2,353,408

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2017 2016
as restated
£    £   
Hire purchase contracts 1,389,559 613,918
Other creditors - 111,689
1,389,559 725,607

10. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
as restated
£    £   
Hire purchase contracts 2,122,433 1,289,734
Other Creditors - 111,204
2,122,433 1,400,938

AUTO VIVENDI LIMITED (REGISTERED NUMBER: 07079963)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2017


11. PRIOR YEAR ADJUSTMENT

The company has restated the prior year financial statements to better reflect the nature of a long
term insurance contract entered into during 2016.