Callestick Farm Ice Cream Limited - Accounts to registrar (filleted) - small 18.2

Callestick Farm Ice Cream Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.2.0.360 05924889 Board of Directors 1.1.17 31.12.17 31.12.17 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure059248892016-12-31059248892017-12-31059248892017-01-012017-12-31059248892015-12-31059248892016-01-012016-12-31059248892016-12-3105924889ns15:EnglandWales2017-01-012017-12-3105924889ns14:PoundSterling2017-01-012017-12-3105924889ns10:Director12017-01-012017-12-3105924889ns10:PrivateLimitedCompanyLtd2017-01-012017-12-3105924889ns10:SmallEntities2017-01-012017-12-3105924889ns10:AuditExempt-NoAccountantsReport2017-01-012017-12-3105924889ns10:SmallCompaniesRegimeForDirectorsReport2017-01-012017-12-3105924889ns10:SmallCompaniesRegimeForAccounts2017-01-012017-12-3105924889ns10:FullAccounts2017-01-012017-12-310592488912017-01-012017-12-3105924889ns10:Director22017-01-012017-12-3105924889ns10:Director32017-01-012017-12-3105924889ns10:Director42017-01-012017-12-3105924889ns10:CompanySecretary12017-01-012017-12-3105924889ns10:RegisteredOffice2017-01-012017-12-3105924889ns5:CurrentFinancialInstruments2017-12-3105924889ns5:CurrentFinancialInstruments2016-12-3105924889ns5:Non-currentFinancialInstruments2017-12-3105924889ns5:Non-currentFinancialInstruments2016-12-3105924889ns5:ShareCapital2017-12-3105924889ns5:ShareCapital2016-12-3105924889ns5:RetainedEarningsAccumulatedLosses2017-12-3105924889ns5:RetainedEarningsAccumulatedLosses2016-12-3105924889ns5:NetGoodwill2017-01-012017-12-3105924889ns5:IntangibleAssetsOtherThanGoodwill2017-01-012017-12-3105924889ns5:DevelopmentCostsCapitalisedDevelopmentExpenditure2017-01-012017-12-3105924889ns5:PlantMachinery2017-01-012017-12-3105924889ns5:NetGoodwill2016-12-3105924889ns5:IntangibleAssetsOtherThanGoodwill2016-12-3105924889ns5:NetGoodwill2017-12-3105924889ns5:IntangibleAssetsOtherThanGoodwill2017-12-3105924889ns5:NetGoodwill2016-12-3105924889ns5:IntangibleAssetsOtherThanGoodwill2016-12-3105924889ns5:LandBuildings2016-12-3105924889ns5:PlantMachinery2016-12-3105924889ns5:LandBuildings2017-01-012017-12-3105924889ns5:LandBuildings2017-12-3105924889ns5:PlantMachinery2017-12-3105924889ns5:LandBuildings2016-12-3105924889ns5:PlantMachinery2016-12-3105924889ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-12-3105924889ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-01-012017-12-3105924889ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2017-12-3105924889ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2016-12-3105924889ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-3105924889ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-12-3105924889ns5:Secured2017-12-3105924889ns5:Secured2016-12-31


REGISTERED NUMBER: 05924889 (England and Wales)











UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2017

FOR

CALLESTICK FARM ICE CREAM LIMITED

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)






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


CALLESTICK FARM ICE CREAM LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2017







DIRECTORS: J S Parker
Mrs A M C Parker
B S Parker
S R Parker





SECRETARY: B S Parker





REGISTERED OFFICE: Callestick Farm
Callestick
TRURO
Cornwall
TR4 9LL





REGISTERED NUMBER: 05924889 (England and Wales)





ACCOUNTANTS: Lang Bennetts Chartered Accountants
The Old Carriage Works
Moresk Road
TRURO
Cornwall
TR1 1DG

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

BALANCE SHEET
31 DECEMBER 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 5 117,619 130,119
Tangible assets 6 1,610,551 1,493,612
Investments 7 191,367 191,367
1,919,537 1,815,098

CURRENT ASSETS
Stocks 499,294 557,731
Debtors 8 296,997 306,606
Investments 9 18,983 18,983
Cash at bank and in hand 3,635 8,282
818,909 891,602
CREDITORS
Amounts falling due within one year 10 722,197 706,182
NET CURRENT ASSETS 96,712 185,420
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,016,249

2,000,518

CREDITORS
Amounts falling due after more than one
year

11

(1,622,060

)

(1,722,681

)

PROVISIONS FOR LIABILITIES (99,890 ) (95,748 )

ACCRUALS AND DEFERRED INCOME - (8,418 )
NET ASSETS 294,299 173,671

CAPITAL AND RESERVES
Called up share capital 602 602
Retained earnings 293,697 173,069
SHAREHOLDERS' FUNDS 294,299 173,671

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.

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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 Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors on 15 August 2018 and were signed on its behalf by:





J S Parker - Director


CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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

1. STATUTORY INFORMATION

Callestick Farm Ice Cream 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. STATEMENT OF COMPLIANCE

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.

3. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2006, is being amortised evenly over its estimated useful life of twenty 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.

SPS Entitlements 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.
Plant and machinery etc - 33% on cost, 25% on cost and 15% on cost

No depreciation is provided on buildings as the directors do not consider this to be appropriate. The ongoing
maintenance of the buildings results in their value exceeding the original cost.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account,
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.


CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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

3. ACCOUNTING POLICIES - continued
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.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the
balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling
at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

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.

4. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 22 (2016 - 23 ) .

5. INTANGIBLE FIXED ASSETS
Other
intangible
Goodwill assets Totals
£    £    £   
COST
At 1 January 2017
and 31 December 2017 250,000 5,119 255,119
AMORTISATION
At 1 January 2017 125,000 - 125,000
Charge for year 12,500 - 12,500
At 31 December 2017 137,500 - 137,500
NET BOOK VALUE
At 31 December 2017 112,500 5,119 117,619
At 31 December 2016 125,000 5,119 130,119

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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

6. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 January 2017 950,339 1,764,020 2,714,359
Additions 108,221 252,785 361,006
Disposals - (103,483 ) (103,483 )
At 31 December 2017 1,058,560 1,913,322 2,971,882
DEPRECIATION
At 1 January 2017 - 1,220,747 1,220,747
Charge for year - 214,660 214,660
Eliminated on disposal - (74,076 ) (74,076 )
At 31 December 2017 - 1,361,331 1,361,331
NET BOOK VALUE
At 31 December 2017 1,058,560 551,991 1,610,551
At 31 December 2016 950,339 543,273 1,493,612

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 136,153
Additions 75,000
Disposals (17,445 )
At 31 December 2017 193,708
DEPRECIATION
At 1 January 2017 49,088
Charge for year 35,630
Eliminated on disposal (4,361 )
At 31 December 2017 80,357
NET BOOK VALUE
At 31 December 2017 113,351
At 31 December 2016 87,065

7. FIXED ASSET INVESTMENTS

Investments (neither listed nor unlisted) were as follows:
2017 2016
£    £   
Dairy Herd 191,367 191,367

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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

8. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 179,160 214,136
Other debtors 117,837 92,470
296,997 306,606

9. CURRENT ASSET INVESTMENTS
2017 2016
£    £   
Unlisted investments 18,983 18,983

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Bank loans and overdrafts 461,911 393,480
Hire purchase contracts 26,881 36,410
Trade creditors 143,646 160,941
Taxation and social security 36,433 39,782
Other creditors 53,326 75,569
722,197 706,182

11. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2017 2016
£    £   
Bank loans 1,579,143 1,693,355
Hire purchase contracts 42,917 29,326
1,622,060 1,722,681

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 859,864 953,540

12. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
£    £   
Bank overdrafts 251,488 180,553
Bank loans 1,789,566 1,906,282
Hire purchase contracts 69,798 65,736
2,110,852 2,152,571

CALLESTICK FARM ICE CREAM LIMITED (REGISTERED NUMBER: 05924889)

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

13. RELATED PARTY DISCLOSURES

At the year end the company was owed £74,786 (2016 : creditor £2,662) by the directors and shareholders. This
is shown within other debtors due in less than than one year.


The directors received dividends of £46,200 (2016 : £105,000) during the year.

The director and shareholder, Mr B S Parker, lived in a property owned by the company until 20 December
2017. This is declared as a taxable benefit for Mr B S Parker using HM Revenue & Customs guidelines.