MANDRAKI_LTD - Accounts


Company Registration No. 03522465 (England and Wales)
MANDRAKI LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JANUARY 2018
PAGES FOR FILING WITH REGISTRAR
MANDRAKI LTD
COMPANY INFORMATION
Directors
Mr S Bassett
Mrs V Bassett
Secretary
Mr D J Brandi
Company number
03522465
Registered office
173 Abbotsbury Road
Weymouth
Dorset
DT4 0LX
Accountants
Darnells Chartered Accountants
Quay House
Quay Road
Newton Abbot
Devon
TQ12 2BU
Business address
71 The Esplanade
Weymouth
Dorset
DT4 7AA
MANDRAKI LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
MANDRAKI LTD
BALANCE SHEET
AS AT
30 JANUARY 2018
30 January 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
5
9,549
8,572
Current assets
Stocks
17,684
22,775
Debtors
6
165,645
188,913
Cash at bank and in hand
6,638
505
189,967
212,193
Creditors: amounts falling due within one year
7
(14,931)
(29,824)
Net current assets
175,036
182,369
Total assets less current liabilities
184,585
190,941
Provisions for liabilities
(1,134)
(1,461)
Net assets
183,451
189,480
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
183,351
189,380
Total equity
183,451
189,480

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

For the financial year ended 30 January 2018 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 Companies Act 2006 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.

MANDRAKI LTD
BALANCE SHEET (CONTINUED)
AS AT
30 JANUARY 2018
30 January 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 29 August 2018 and are signed on its behalf by:
Mr S Bassett
Director
Company Registration No. 03522465
MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JANUARY 2018
- 3 -
1
Accounting policies
Company information

Mandraki Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 173 Abbotsbury Road, Weymouth, Dorset, DT4 0LX.

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 £1.

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 is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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 it is probable will be recovered.

1.3
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:

Land and buildings Leasehold
10% p.a. straight line
Fixtures, fittings & equipment
15% p.a. reducing balance

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.

MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JANUARY 2018
1
Accounting policies
(Continued)
- 4 -
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

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 and cash equivalents

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.

MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JANUARY 2018
1
Accounting policies
(Continued)
- 5 -
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.

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.

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.

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 taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes.  The deferred tax balance has not been discounted.
MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JANUARY 2018
1
Accounting policies
(Continued)
- 6 -
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 4 (2017 - 6).

3
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
-
607
Deferred tax
Origination and reversal of timing differences
(327)
(246)
Total tax (credit)/charge
(327)
361
4
Intangible fixed assets
Goodwill
£
Cost
At 31 January 2017 and 30 January 2018
15,000
Amortisation and impairment
At 31 January 2017 and 30 January 2018
15,000
Carrying amount
At 30 January 2018
-
At 30 January 2017
-
MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JANUARY 2018
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 31 January 2017
1,198
49,562
50,760
Additions
-
2,662
2,662
At 30 January 2018
1,198
52,224
53,422
Depreciation and impairment
At 31 January 2017
1,198
40,990
42,188
Depreciation charged in the year
-
1,685
1,685
At 30 January 2018
1,198
42,675
43,873
Carrying amount
At 30 January 2018
-
9,549
9,549
At 30 January 2017
-
8,572
8,572
6
Debtors
2018
2017
Amounts falling due within one year:
£
£
Amounts owed by group undertakings and undertakings in which the company has a participating interest
88,398
116,969
Other debtors
77,247
71,944
165,645
188,913
7
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
-
4,142
Trade creditors
10,838
17,337
Corporation tax
-
607
Other taxation and social security
241
1,772
Other creditors
3,852
5,966
14,931
29,824
MANDRAKI LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JANUARY 2018
- 8 -
8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
50 'A' Ordinary shares of £1 each
50
50
50 'B' Ordinary shares of £1 each
50
50
100
100
2018-01-302017-01-31falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity29 August 2018Mr S BassettMrs V BassettMr D J Brandi035224652017-01-312018-01-3003522465bus:Director12017-01-312018-01-3003522465bus:Director22017-01-312018-01-3003522465bus:CompanySecretary12017-01-312018-01-3003522465bus:RegisteredOffice2017-01-312018-01-30035224652018-01-30035224652017-01-3003522465core:OtherPropertyPlantEquipment2018-01-3003522465core:OtherPropertyPlantEquipment2017-01-3003522465core:CurrentFinancialInstruments2018-01-3003522465core:CurrentFinancialInstruments2017-01-3003522465core:ShareCapital2018-01-3003522465core:ShareCapital2017-01-3003522465core:RetainedEarningsAccumulatedLosses2018-01-3003522465core:RetainedEarningsAccumulatedLosses2017-01-3003522465core:ShareCapitalOrdinaryShares2018-01-3003522465core:ShareCapitalOrdinaryShares2017-01-3003522465core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-01-312018-01-3003522465core:FurnitureFittings2017-01-312018-01-3003522465core:UKTax2016-01-312017-01-30035224652016-01-312017-01-3003522465core:NetGoodwill2017-01-3003522465core:LandBuildings2017-01-3003522465core:OtherPropertyPlantEquipment2017-01-30035224652017-01-3003522465core:LandBuildings2018-01-3003522465core:OtherPropertyPlantEquipment2017-01-312018-01-3003522465bus:OrdinaryShareClass12017-01-312018-01-3003522465bus:OrdinaryShareClass22017-01-312018-01-3003522465bus:OrdinaryShareClass12018-01-3003522465bus:OrdinaryShareClass22018-01-3003522465bus:PrivateLimitedCompanyLtd2017-01-312018-01-3003522465bus:FRS1022017-01-312018-01-3003522465bus:AuditExemptWithAccountantsReport2017-01-312018-01-3003522465bus:SmallCompaniesRegimeForAccounts2017-01-312018-01-3003522465bus:FullAccounts2017-01-312018-01-30xbrli:purexbrli:sharesiso4217:GBP