Oswin Frost & Co. Limited - Period Ending 2017-12-31

Oswin Frost & Co. Limited - Period Ending 2017-12-31


Oswin Frost & Co. Limited 01183442 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is the wholesale suppliers of greeting cards, stationery and toys. Digita Accounts Production Advanced 6.21.8540.0 Software true 01183442 2017-01-01 2017-12-31 01183442 2017-12-31 01183442 bus:OrdinaryShareClass1 2017-12-31 01183442 bus:OrdinaryShareClass2 2017-12-31 01183442 bus:OrdinaryShareClass3 2017-12-31 01183442 bus:OrdinaryShareClass4 2017-12-31 01183442 core:RetainedEarningsAccumulatedLosses 2017-12-31 01183442 core:RevaluationReserve 2017-12-31 01183442 core:ShareCapital 2017-12-31 01183442 core:CurrentFinancialInstruments 2017-12-31 01183442 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 01183442 core:Non-currentFinancialInstruments 2017-12-31 01183442 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 01183442 core:FurnitureFittingsToolsEquipment 2017-12-31 01183442 core:LandBuildings 2017-12-31 01183442 core:MotorVehicles 2017-12-31 01183442 bus:SmallEntities 2017-01-01 2017-12-31 01183442 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 01183442 bus:FullAccounts 2017-01-01 2017-12-31 01183442 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 01183442 bus:RegisteredOffice 2017-01-01 2017-12-31 01183442 bus:CompanySecretary1 2017-01-01 2017-12-31 01183442 bus:Director1 2017-01-01 2017-12-31 01183442 bus:OrdinaryShareClass1 2017-01-01 2017-12-31 01183442 bus:OrdinaryShareClass2 2017-01-01 2017-12-31 01183442 bus:OrdinaryShareClass3 2017-01-01 2017-12-31 01183442 bus:OrdinaryShareClass4 2017-01-01 2017-12-31 01183442 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 01183442 core:FurnitureFittings 2017-01-01 2017-12-31 01183442 core:FurnitureFittingsToolsEquipment 2017-01-01 2017-12-31 01183442 core:LandBuildings 2017-01-01 2017-12-31 01183442 core:MotorVehicles 2017-01-01 2017-12-31 01183442 countries:England 2017-01-01 2017-12-31 01183442 2016-12-31 01183442 core:FurnitureFittingsToolsEquipment 2016-12-31 01183442 core:LandBuildings 2016-12-31 01183442 core:MotorVehicles 2016-12-31 01183442 2016-01-01 2016-12-31 01183442 2016-12-31 01183442 bus:OrdinaryShareClass1 2016-12-31 01183442 bus:OrdinaryShareClass2 2016-12-31 01183442 bus:OrdinaryShareClass3 2016-12-31 01183442 bus:OrdinaryShareClass4 2016-12-31 01183442 core:RetainedEarningsAccumulatedLosses 2016-12-31 01183442 core:RevaluationReserve 2016-12-31 01183442 core:ShareCapital 2016-12-31 01183442 core:CurrentFinancialInstruments 2016-12-31 01183442 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 01183442 core:Non-currentFinancialInstruments 2016-12-31 01183442 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 01183442 core:FurnitureFittingsToolsEquipment 2016-12-31 01183442 core:LandBuildings 2016-12-31 01183442 core:MotorVehicles 2016-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01183442

Oswin Frost & Co. Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2017


















 

 

Oswin Frost & Co. Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Oswin Frost & Co. Limited

Company Information

Director

Russel Frost

Company secretary

Johanne King

Registered office

Unit 2 Mill Hill Ind Estate
Enderby
Leics
LE19 4AU

 

Oswin Frost & Co. Limited

(Registration number: 01183442)
Balance Sheet as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

262,276

266,631

Current assets

 

Stocks

5

84,750

90,363

Debtors

6

116,284

126,958

 

201,034

217,321

Creditors: Amounts falling due within one year

7

(198,256)

(275,603)

Net current assets/(liabilities)

 

2,778

(58,282)

Total assets less current liabilities

 

265,054

208,349

Creditors: Amounts falling due after more than one year

7

(42,330)

(4,715)

Provisions for liabilities

(27,184)

(27,184)

Net assets

 

195,540

176,450

Capital and reserves

 

Called up share capital

8

104

104

Revaluation reserve

121,434

121,434

Profit and loss account

74,002

54,912

Total equity

 

195,540

176,450

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

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Oswin Frost & Co. Limited

(Registration number: 01183442)
Balance Sheet as at 31 December 2017

Approved and authorised by the director on 26 July 2018
 

.........................................

Russel Frost
Director

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Unit 2 Mill Hill Ind Estate
Enderby
Leics
LE19 4AU

The principal place of business is:
Oswin Frost
Unit 2
Mill Hill Industrial Est, Quarry La
Enderby
Leics.
LE19 4AU

These financial statements were authorised for issue by the director on 26 July 2018.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

2% on cost.

Fixtures and fittings

10% on reducing balance.

Motor vehicles

25% on reducing balance.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 11 (2016 - 12).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2017

225,000

86,907

51,266

363,173

Additions

-

5,121

-

5,121

At 31 December 2017

225,000

92,028

51,266

368,294

Depreciation

At 1 January 2017

-

75,136

21,406

96,542

Charge for the year

-

2,011

7,465

9,476

At 31 December 2017

-

77,147

28,871

106,018

Carrying amount

At 31 December 2017

225,000

14,881

22,395

262,276

At 31 December 2016

225,000

11,771

29,860

266,631

Included within the net book value of land and buildings above is £225,000 (2016 - £225,000) in respect of freehold land and buildings.
 

5

Stocks

2017
£

2016
£

Other inventories

84,750

90,363

6

Debtors

2017
£

2016
£

Trade debtors

111,110

121,961

Other debtors

5,174

4,266

116,284

126,227

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

40,252

92,052

Trade creditors

 

106,797

129,000

Taxation and social security

 

29,489

31,075

Accruals and deferred income

 

2,200

2,200

Other creditors

 

19,518

21,276

 

198,256

275,603

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

42,330

4,715

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

ordinary shares of £1 each

100

100

100

100

ordinary A shares of £1 each

1

1

1

1

ordinary B shares of £1 each

1

1

1

1

ordinary C shares of £1 each

2

2

2

2

 

104

104

104

104

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

40,935

-

Finance lease liabilities

1,395

4,715

42,330

4,715

 

Oswin Frost & Co. Limited

Notes to the Financial Statements for the Year Ended 31 December 2017

2017
£

2016
£

Current loans and borrowings

Bank borrowings

16,341

-

Bank overdrafts

20,591

83,612

Finance lease liabilities

3,320

8,440

40,252

92,052

10

Related party transactions

Directors' remuneration

The director's remuneration for the year was as follows:

2017
£

2016
£

Remuneration

20,860

20,266

Contributions paid to money purchase schemes

7,252

10,350

28,112

30,616