Intex Projects Limited - Accounts to registrar (filleted) - small 18.2

Intex Projects Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.2.0.360 04564422 Board of Directors Board of Directors 1.12.16 30.11.17 30.11.17 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure045644222016-11-30045644222017-11-30045644222016-12-012017-11-30045644222015-11-30045644222015-12-012016-11-30045644222016-11-3004564422ns15:EnglandWales2016-12-012017-11-3004564422ns14:PoundSterling2016-12-012017-11-3004564422ns10:Director12016-12-012017-11-3004564422ns10:Director22016-12-012017-11-3004564422ns10:PrivateLimitedCompanyLtd2016-12-012017-11-3004564422ns10:SmallEntities2016-12-012017-11-3004564422ns10:AuditExempt-NoAccountantsReport2016-12-012017-11-3004564422ns10:SmallCompaniesRegimeForAccounts2016-12-012017-11-3004564422ns10:FullAccounts2016-12-012017-11-300456442212016-12-012017-11-3004564422ns10:RegisteredOffice2016-12-012017-11-3004564422ns5:CurrentFinancialInstruments2017-11-3004564422ns5:CurrentFinancialInstruments2016-11-3004564422ns5:Non-currentFinancialInstruments2017-11-3004564422ns5:Non-currentFinancialInstruments2016-11-3004564422ns5:ShareCapital2017-11-3004564422ns5:ShareCapital2016-11-3004564422ns5:SharePremium2017-11-3004564422ns5:SharePremium2016-11-3004564422ns5:RetainedEarningsAccumulatedLosses2017-11-3004564422ns5:RetainedEarningsAccumulatedLosses2016-11-3004564422ns5:PatentsTrademarksLicencesConcessionsSimilar2016-12-012017-11-3004564422ns5:ComputerSoftware2016-12-012017-11-3004564422ns5:LeaseholdImprovements2016-12-012017-11-3004564422ns5:PlantMachinery2016-12-012017-11-3004564422ns5:FurnitureFittings2016-12-012017-11-3004564422ns5:MotorVehicles2016-12-012017-11-3004564422ns5:ComputerEquipment2016-12-012017-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2016-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2016-12-012017-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2017-11-3004564422ns5:IntangibleAssetsOtherThanGoodwill2016-11-3004564422ns5:LeaseholdImprovements2016-11-3004564422ns5:PlantMachinery2016-11-3004564422ns5:FurnitureFittings2016-11-3004564422ns5:LeaseholdImprovements2017-11-3004564422ns5:PlantMachinery2017-11-3004564422ns5:FurnitureFittings2017-11-3004564422ns5:LeaseholdImprovements2016-11-3004564422ns5:PlantMachinery2016-11-3004564422ns5:FurnitureFittings2016-11-3004564422ns5:MotorVehicles2016-11-3004564422ns5:ComputerEquipment2016-11-3004564422ns5:MotorVehicles2017-11-3004564422ns5:ComputerEquipment2017-11-3004564422ns5:MotorVehicles2016-11-3004564422ns5:ComputerEquipment2016-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-12-012017-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2017-11-3004564422ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-11-3004564422ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-11-3004564422ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-11-3004564422ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2017-11-3004564422ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2016-11-3004564422ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2017-11-3004564422ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2016-11-3004564422ns5:HirePurchaseContracts2017-11-3004564422ns5:HirePurchaseContracts2016-11-3004564422ns5:WithinOneYear2017-11-3004564422ns5:WithinOneYear2016-11-3004564422ns5:BetweenOneFiveYears2017-11-3004564422ns5:BetweenOneFiveYears2016-11-3004564422ns5:AllPeriods2017-11-3004564422ns5:AllPeriods2016-11-3004564422ns10:Director112016-11-3004564422ns10:Director112015-11-3004564422ns10:Director112016-12-012017-11-3004564422ns10:Director112015-12-012016-11-3004564422ns10:Director112017-11-3004564422ns10:Director112016-11-3004564422ns10:Director222016-11-3004564422ns10:Director222015-11-3004564422ns10:Director222016-12-012017-11-3004564422ns10:Director222015-12-012016-11-3004564422ns10:Director222017-11-3004564422ns10:Director222016-11-30


REGISTERED NUMBER: 04564422 (England and Wales)












UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 NOVEMBER 2017

FOR

INTEX PROJECTS LIMITED

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 30 November 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


INTEX PROJECTS LIMITED

COMPANY INFORMATION
for the year ended 30 November 2017







DIRECTORS: Mr S Swinson
Mr C Wolverson





REGISTERED OFFICE: 1 The Courtyard
Hatton Technology Park
Dark Lane
Hatton
CV35 8XB





REGISTERED NUMBER: 04564422 (England and Wales)





ACCOUNTANTS: Pentlands Accountants and advisors Ltd
Chartered Certified Accountants
and Registered Auditors
3 & 4 Pegasus House
Pegasus Court
Olympus Avenue
Warwick
Warwickshire
CV34 6LW

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

BALANCE SHEET
30 November 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 2,371 -
Tangible assets 5 247,389 123,656
249,760 123,656

CURRENT ASSETS
Debtors 6 1,695,254 1,891,034
Cash at bank and in hand 618,854 722,181
2,314,108 2,613,215
CREDITORS
Amounts falling due within one year 7 1,904,694 2,037,363
NET CURRENT ASSETS 409,414 575,852
TOTAL ASSETS LESS CURRENT
LIABILITIES

659,174

699,508

CREDITORS
Amounts falling due after more than one
year

8

(220,722

)

(95,286

)

PROVISIONS FOR LIABILITIES (11,656 ) -
NET ASSETS 426,796 604,222

CAPITAL AND RESERVES
Called up share capital 171 178
Share premium 8,418 8,418
Retained earnings 418,207 595,626
SHAREHOLDERS' FUNDS 426,796 604,222

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

BALANCE SHEET - continued
30 November 2017


The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 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.

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 by the Board of Directors on 12 July 2018 and were signed on its
behalf by:




Mr S Swinson - Director



Mr C Wolverson - Director


INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 November 2017


1. STATUTORY INFORMATION

Intex Projects 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.

Turnover
Turnover represents net invoiced sales of goods, excluding value added tax, except in
respect of service contracts where turnover is recognised when the company obtains the
right to consideration.

Intellectual property
The Intellectual Property of the Company was re-purchased in 2015. This has been written off over its
estimated economical useful life.

Computer software
The Company purchased computer software in 2016. This has been written off over its its economical
useful life of 2 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.
Improvements to property - 25% on reducing balance
Plant and machinery - 20% on reducing balance
Fixtures and fittings - 20% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 33% on cost

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.

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 November 2017


2. ACCOUNTING POLICIES - continued

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.

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.

Long term contracts and work in progress
Amounts recoverable on contracts are valued on a prudent basis at anticipated net sale value after
provision for contingencies and anticipated future losses, less amounts invoiced. Progress payments in
excess of the value of work done are included in current liabilities.

Amounts included in work in progress represent direct costs incurred, net of amounts transferred to the
profit and loss account in respect of work carried out to date, less foreseeable losses and applicable
payments on account.
This approach enables profit on contracting activities to be recognised as work progresses.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 13 (2016 - 13 ) .

4. INTANGIBLE FIXED ASSETS
Other
intangible
assets
£   
COST
At 1 December 2016 37,000
Additions 3,210
At 30 November 2017 40,210
AMORTISATION
At 1 December 2016 37,000
Charge for year 839
At 30 November 2017 37,839
NET BOOK VALUE
At 30 November 2017 2,371
At 30 November 2016 -

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 November 2017


5. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
COST
At 1 December 2016 13,162 4,747 49,464
At 30 November 2017 13,162 4,747 49,464
DEPRECIATION
At 1 December 2016 6,306 3,706 43,528
Charge for year 1,538 191 1,088
Eliminated on disposal - - -
At 30 November 2017 7,844 3,897 44,616
NET BOOK VALUE
At 30 November 2017 5,318 850 4,848
At 30 November 2016 6,856 1,041 5,936

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 December 2016 199,007 11,552 277,932
Additions 212,915 15,607 228,522
Disposals (111,363 ) - (111,363 )
At 30 November 2017 300,559 27,159 395,091
DEPRECIATION
At 1 December 2016 90,927 9,809 154,276
Charge for year 42,955 4,733 50,505
Eliminated on disposal (57,079 ) - (57,079 )
At 30 November 2017 76,803 14,542 147,702
NET BOOK VALUE
At 30 November 2017 223,756 12,617 247,389
At 30 November 2016 108,080 1,743 123,656

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 November 2017


5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 December 2016 165,894
Additions 212,915
Disposals (78,250 )
At 30 November 2017 300,559
DEPRECIATION
At 1 December 2016 62,078
Charge for year 42,572
Eliminated on disposal (27,850 )
At 30 November 2017 76,800
NET BOOK VALUE
At 30 November 2017 223,759
At 30 November 2016 103,816

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 769,326 561,773
Amounts recoverable on contract 658,360 1,250,833
Other debtors 267,568 78,428
1,695,254 1,891,034

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Bank loans and overdrafts 29,755 25,000
Hire purchase contracts (see note 9) 69,908 31,094
Trade creditors 905,650 1,416,066
Taxation and social security 187,369 317,398
Other creditors 712,012 247,805
1,904,694 2,037,363

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2017 2016
£    £   
Bank loans 54,412 4,270
Hire purchase contracts (see note 9) 166,310 91,016
220,722 95,286

INTEX PROJECTS LIMITED (REGISTERED NUMBER: 04564422)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 November 2017


9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2017 2016
£    £   
Net obligations repayable:
Within one year 69,908 31,094
Between one and five years 166,310 91,016
236,218 122,110

Non-cancellable
operating leases
2017 2016
£    £   
Within one year 47,233 36,937
Between one and five years 82,000 82,000
129,233 118,937

10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 30 November 2017
and 30 November 2016:

2017 2016
£    £   
Mr S Swinson
Balance outstanding at start of year 32,131 139,373
Amounts advanced 221,905 200,483
Amounts repaid (145,856 ) (307,725 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 108,180 32,131

Mr C Wolverson
Balance outstanding at start of year 41,959 137,250
Amounts advanced 245,096 212,434
Amounts repaid (167,265 ) (307,725 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 119,790 41,959

11. ULTIMATE CONTROLLING PARTY

The company is under the control of its directors, by virtue of their majority interest in the issued share
capital of the company.