Original Joinery Solutions Ltd - Period Ending 2018-04-30

Original Joinery Solutions Ltd - Period Ending 2018-04-30


Original Joinery Solutions Ltd 10114026 false 2017-05-01 2018-04-30 2018-04-30 The principal activity of the company is that of Joinery Installation Digita Accounts Production Advanced 6.21.8540.0 Software true 10114026 2017-05-01 2018-04-30 10114026 2018-04-30 10114026 bus:OrdinaryShareClass1 2018-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2018-04-30 10114026 core:ShareCapital 2018-04-30 10114026 core:CurrentFinancialInstruments 2018-04-30 10114026 core:CurrentFinancialInstruments core:WithinOneYear 2018-04-30 10114026 core:Non-currentFinancialInstruments 2018-04-30 10114026 core:Non-currentFinancialInstruments core:AfterOneYear 2018-04-30 10114026 core:Goodwill 2018-04-30 10114026 core:FurnitureFittingsToolsEquipment 2018-04-30 10114026 core:MotorVehicles 2018-04-30 10114026 bus:SmallEntities 2017-05-01 2018-04-30 10114026 bus:AuditExemptWithAccountantsReport 2017-05-01 2018-04-30 10114026 bus:FullAccounts 2017-05-01 2018-04-30 10114026 bus:SmallCompaniesRegimeForAccounts 2017-05-01 2018-04-30 10114026 bus:RegisteredOffice 2017-05-01 2018-04-30 10114026 bus:Director1 2017-05-01 2018-04-30 10114026 bus:OrdinaryShareClass1 2017-05-01 2018-04-30 10114026 bus:PrivateLimitedCompanyLtd 2017-05-01 2018-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2017-05-01 2018-04-30 10114026 core:ShareCapital 2017-05-01 2018-04-30 10114026 core:Goodwill 2017-05-01 2018-04-30 10114026 core:FurnitureFittingsToolsEquipment 2017-05-01 2018-04-30 10114026 core:MotorVehicles 2017-05-01 2018-04-30 10114026 core:PlantMachinery 2017-05-01 2018-04-30 10114026 core:Vehicles 2017-05-01 2018-04-30 10114026 countries:AllCountries 2017-05-01 2018-04-30 10114026 2017-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2017-04-30 10114026 core:ShareCapital 2017-04-30 10114026 core:Goodwill 2017-04-30 10114026 core:FurnitureFittingsToolsEquipment 2017-04-30 10114026 core:MotorVehicles 2017-04-30 10114026 2016-05-01 2017-04-30 10114026 2017-04-30 10114026 bus:OrdinaryShareClass1 2017-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2017-04-30 10114026 core:ShareCapital 2017-04-30 10114026 core:CurrentFinancialInstruments 2017-04-30 10114026 core:CurrentFinancialInstruments core:WithinOneYear 2017-04-30 10114026 core:Non-currentFinancialInstruments 2017-04-30 10114026 core:Non-currentFinancialInstruments core:AfterOneYear 2017-04-30 10114026 core:Goodwill 2017-04-30 10114026 core:FurnitureFittingsToolsEquipment 2017-04-30 10114026 core:MotorVehicles 2017-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2016-05-01 2017-04-30 10114026 core:ShareCapital 2016-05-01 2017-04-30 10114026 2016-04-30 10114026 core:RetainedEarningsAccumulatedLosses 2016-04-30 10114026 core:ShareCapital 2016-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10114026

Original Joinery Solutions Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2018

 

Original Joinery Solutions Ltd

Contents

Company Information

1

Director's Report

2

Profit and Loss Account

3

Statement of Comprehensive Income

4

Balance Sheet

5 to 6

Statement of Changes in Equity

7

Notes to the Financial Statements

8 to 14

Detailed Profit and Loss Account

15 to 17

 

Original Joinery Solutions Ltd

Company Information

Director

Mr Gary Challinor

Registered office

Beech Hollow
New Road
Bignall End
Stoke-on-Trent
ST7 8QF

Accountants

 

Original Joinery Solutions Ltd

Director's Report for the Year Ended 30 April 2018

The director presents his report and the financial statements for the year ended 30 April 2018.

Director of the company

The director who held office during the year was as follows:

Mr Gary Challinor

Principal activity

The principal activity of the company is that of Joinery Installation

Small companies provision statement

This report has 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.

Approved by the director on 31 August 2018 and signed on its behalf by:

.........................................
Mr Gary Challinor
Director

 

Original Joinery Solutions Ltd

Profit and Loss Account for the Year Ended 30 April 2018

Note

2018
£

2017
£

Turnover

 

70,843

47,397

Cost of sales

 

(26,247)

(8,946)

Gross profit

 

44,596

38,451

Distribution costs

 

(8,200)

(7,500)

Administrative expenses

 

(30,845)

(12,464)

Operating profit

 

5,551

18,487

Interest payable and similar expenses

 

(632)

(364)

 

(632)

(364)

Profit before tax

4

4,919

18,123

Taxation

 

(1,516)

(1,629)

Profit for the financial year

 

3,403

16,494

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Original Joinery Solutions Ltd

Statement of Comprehensive Income for the Year Ended 30 April 2018

2018
£

2017
£

Profit for the year

3,403

16,494

Total comprehensive income for the year

3,403

16,494

 

Original Joinery Solutions Ltd

(Registration number: 10114026)
Balance Sheet as at 30 April 2018

Note

2018
£

2017
£

Fixed assets

 

Intangible assets

5

8,000

9,000

Tangible assets

6

8,907

10,968

 

16,907

19,968

Current assets

 

Debtors

7

6,024

687

Cash at bank and in hand

 

146

-

 

6,170

687

Creditors: Amounts falling due within one year

8

(2,863)

(2,165)

Net current assets/(liabilities)

 

3,307

(1,478)

Total assets less current liabilities

 

20,214

18,490

Creditors: Amounts falling due after more than one year

8

(13,316)

(11,995)

Net assets

 

6,898

6,495

Capital and reserves

 

Called up share capital

9

1

1

Profit and loss account

6,897

6,494

Total equity

 

6,898

6,495

For the financial year ending 30 April 2018 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.

 

Original Joinery Solutions Ltd

(Registration number: 10114026)
Balance Sheet as at 30 April 2018

Approved and authorised by the director on 31 August 2018
 

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

Mr Gary Challinor
Director

 

Original Joinery Solutions Ltd

Statement of Changes in Equity for the Year Ended 30 April 2018

Share capital
£

Profit and loss account
£

Total
£

At 1 May 2017

1

6,494

6,495

Profit for the year

-

3,403

3,403

Total comprehensive income

-

3,403

3,403

Dividends

-

(3,000)

(3,000)

At 30 April 2018

1

6,897

6,898

Share capital
£

Profit and loss account
£

Total
£

At 1 May 2016

1

-

1

Profit for the year

-

16,494

16,494

Total comprehensive income

-

16,494

16,494

Dividends

-

(10,000)

(10,000)

At 30 April 2017

1

6,494

6,495

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

1

General information

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

The address of its registered office is:
Beech Hollow
New Road
Bignall End
Stoke-on-Trent
ST7 8QF

These financial statements were authorised for issue by the director on 31 August 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.

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

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

Motor Vehicles

25% Reducing Balance Method

Plant & Machinery

25% Reducing Balance Method

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Straight Line over 10 Years

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.

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

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 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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2017 - 0).

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

4

Profit before tax

Arrived at after charging/(crediting)

2018
£

2017
£

Depreciation expense

2,969

3,656

Amortisation expense

1,000

1,000

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 May 2017

10,000

10,000

At 30 April 2018

10,000

10,000

Amortisation

At 1 May 2017

1,000

1,000

Amortisation charge

1,000

1,000

At 30 April 2018

2,000

2,000

Carrying amount

At 30 April 2018

8,000

8,000

At 30 April 2017

9,000

9,000

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2017 - £Nil).
 

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

6

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 May 2017

-

14,624

14,624

Additions

908

-

908

At 30 April 2018

908

14,624

15,532

Depreciation

At 1 May 2017

-

3,656

3,656

Charge for the year

227

2,742

2,969

At 30 April 2018

227

6,398

6,625

Carrying amount

At 30 April 2018

681

8,226

8,907

At 30 April 2017

-

10,968

10,968

7

Debtors

2018
£

2017
£

Prepayments

6,024

-

Other debtors

-

687

6,024

687

8

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

10

647

-

Accruals and deferred income

 

700

536

Other creditors

 

1,516

1,629

 

2,863

2,165

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

10

13,316

11,995

9

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary Share of £1 each

1

1

1

1

         

10

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Finance lease liabilities

9,596

11,995

Other borrowings

3,720

-

13,316

11,995

 

Original Joinery Solutions Ltd

Notes to the Financial Statements for the Year Ended 30 April 2018

2018
£

2017
£

Current loans and borrowings

Other borrowings

647

-

11

Dividends

   

2018

 

2017

   

£

 

£

Final dividend of £3,000.00 (2017 - £10,000.00) per ordinary share

 

-

 

-

12

Related party transactions

Directors' remuneration

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

2018
£

2017
£

Remuneration

8,200

7,500

 

Original Joinery Solutions Ltd

Detailed Profit and Loss Account for the Year Ended 30 April 2018

2018
£

2017
£

Turnover (analysed below)

70,843

47,397

Cost of sales (analysed below)

(26,247)

(8,946)

Gross profit

44,596

38,451

Gross profit (%)

62.95%

81.13%

Distribution costs (analysed below)

(8,200)

(7,500)

Administrative expenses

Employment costs (analysed below)

(15,327)

-

Establishment costs (analysed below)

(428)

(408)

General administrative expenses (analysed below)

(11,121)

(7,400)

Depreciation costs (analysed below)

(3,969)

(4,656)

(30,845)

(12,464)

Operating profit

5,551

18,487

Interest payable and similar expenses (analysed below)

(632)

(364)

Profit before tax

4,919

18,123

 

Original Joinery Solutions Ltd

Detailed Profit and Loss Account for the Year Ended 30 April 2018

2018
£

2017
£

   

Turnover

Sale of goods, UK

70,843

47,397

   

Cost of sales

Purchases

(25,806)

(8,341)

Consumable tools

(441)

(605)

(26,247)

(8,946)

   

Distribution costs

Directors remuneration

(8,200)

(7,500)

   

Employment costs

Wages and salaries (excluding directors)

(11,224)

-

Casual wages

(4,103)

-

(15,327)

-

   

Establishment costs

Use of home as office

(428)

(408)

   

General administrative expenses

Telephone and fax

(468)

(541)

Computer software and maintenance costs

-

(198)

Printing, postage and stationery

(186)

(114)

Hire of plant and machinery (Spot hire)

(1,095)

-

Sundry expenses

(455)

(435)

Motor expenses

(4,186)

(4,814)

Travel and subsistence

(2,443)

(254)

Staff entertaining (allowable for tax)

-

(148)

Accountancy fees

(1,472)

(536)

Professional indemnity insurance

(375)

(360)

Legal and professional fees

(441)

-

(11,121)

(7,400)

   

Depreciation costs

Amortisation of goodwill

(1,000)

(1,000)

Depreciation of plant and machinery (owned)

(227)

-

Depreciation of motor vehicles (finance lease/hp)

(2,742)

(3,656)

(3,969)

(4,656)

 

Original Joinery Solutions Ltd

Detailed Profit and Loss Account for the Year Ended 30 April 2018

2018
£

2017
£

   

Interest payable and similar expenses

Hire purchase interest

(629)

(364)

Other interest payable

(3)

-

(632)

(364)