Home Delivery Solutions Limited - Period Ending 2017-12-31

Home Delivery Solutions Limited - Period Ending 2017-12-31


Home Delivery Solutions Limited 06966113 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is that of freight carriers Digita Accounts Production Advanced 6.21.8540.0 Software true true true 06966113 2017-01-01 2017-12-31 06966113 2017-12-31 06966113 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2017-12-31 06966113 core:RetainedEarningsAccumulatedLosses 2017-12-31 06966113 core:ShareCapital 2017-12-31 06966113 core:CurrentFinancialInstruments 2017-12-31 06966113 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 06966113 core:Non-currentFinancialInstruments 2017-12-31 06966113 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 06966113 core:Goodwill 2017-12-31 06966113 core:LandBuildings core:LongLeaseholdAssets 2017-12-31 06966113 core:MotorVehicles 2017-12-31 06966113 core:OfficeEquipment 2017-12-31 06966113 core:PlantMachinery 2017-12-31 06966113 bus:SmallEntities 2017-01-01 2017-12-31 06966113 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 06966113 bus:FullAccounts 2017-01-01 2017-12-31 06966113 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 06966113 bus:RegisteredOffice 2017-01-01 2017-12-31 06966113 bus:Director1 2017-01-01 2017-12-31 06966113 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2017-01-01 2017-12-31 06966113 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 06966113 core:Goodwill 2017-01-01 2017-12-31 06966113 core:LandBuildings core:LongLeaseholdAssets 2017-01-01 2017-12-31 06966113 core:LeaseholdImprovements 2017-01-01 2017-12-31 06966113 core:MotorVehicles 2017-01-01 2017-12-31 06966113 core:OfficeEquipment 2017-01-01 2017-12-31 06966113 core:PlantMachinery 2017-01-01 2017-12-31 06966113 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2017-01-01 2017-12-31 06966113 countries:England 2017-01-01 2017-12-31 06966113 2016-12-31 06966113 core:Goodwill 2016-12-31 06966113 core:LandBuildings core:LongLeaseholdAssets 2016-12-31 06966113 core:MotorVehicles 2016-12-31 06966113 core:OfficeEquipment 2016-12-31 06966113 core:PlantMachinery 2016-12-31 06966113 2016-01-01 2016-12-31 06966113 2016-12-31 06966113 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2016-12-31 06966113 core:RetainedEarningsAccumulatedLosses 2016-12-31 06966113 core:ShareCapital 2016-12-31 06966113 core:CurrentFinancialInstruments 2016-12-31 06966113 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 06966113 core:Non-currentFinancialInstruments 2016-12-31 06966113 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 06966113 core:Goodwill 2016-12-31 06966113 core:LandBuildings core:LongLeaseholdAssets 2016-12-31 06966113 core:MotorVehicles 2016-12-31 06966113 core:OfficeEquipment 2016-12-31 06966113 core:PlantMachinery 2016-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06966113

Home Delivery Solutions Limited

Information for Filing with The Registrar

31 December 2017

 

Home Delivery Solutions Limited

(Registration number: 06966113)

Balance Sheet

31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

148,750

191,250

Tangible assets

5

688,460

552,515

 

837,210

743,765

Current assets

 

Debtors

6

1,442,335

1,544,072

Cash at bank and in hand

 

69,782

36,561

 

1,512,117

1,580,633

Creditors: Amounts falling due within one year

7

(1,735,615)

(1,626,299)

NET CURRENT LIABILITIES

 

(223,498)

(45,666)

TOTAL ASSETS LESS CURRENT LIABILITIES

 

613,712

698,099

Creditors: Amounts falling due after more than one year

7

(45,561)

(49,471)

Provision for liabilities

(105,000)

(88,000)

 

463,151

560,628

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

463,150

560,627

TOTAL EQUITY

 

463,151

560,628

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.

As permitted by section 444 (5A) of the Companies Act 2006 the directors have not delivered to the Registrar a copy of the company's Profit and Loss Account.

 

Home Delivery Solutions Limited

(Registration number: 06966113)

Balance Sheet

31 December 2017

Approved and authorised by the director on 27 September 2018



S.J. Taylor

Director

 

Home Delivery Solutions Limited

Notes to the Accounts

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 31A
M1 Commerce Park
Markham Lane
Duckmanton
Chesterfield
S44 5HS

These financial statements were authorised for issue by the director on 27 September 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.

Going concern

The financial statements have been prepared on a going concern basis on the assumption that the creditors will continue their support for the foreseeable future.

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 corporation and deferred tax.

The current corporation 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.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 

Home Delivery Solutions Limited

Notes to the Accounts

Year Ended 31 December 2017

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

Plant and machinery

10 years straight line basis

Leasehold property

10 years straight line basis

Motor vehicles

10 years straight line basis

Equipment

3 years straight line basis

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

10 years straight line basis

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.

 

Home Delivery Solutions Limited

Notes to the Accounts

Year Ended 31 December 2017

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.

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.

3

Staff numbers

The average number of persons employed by the company during the year, was 123 (2016 - 120).

 

Home Delivery Solutions Limited

Notes to the Accounts

Year Ended 31 December 2017

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2017

425,000

425,000

At 31 December 2017

425,000

425,000

Amortisation

At 1 January 2017

233,750

233,750

Amortisation charge

42,500

42,500

At 31 December 2017

276,250

276,250

Carrying amount

At 31 December 2017

148,750

148,750

At 31 December 2016

191,250

191,250

5

Tangible assets

Long leasehold land and buildings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2017

73,535

67,464

29,627

672,324

842,950

Additions

-

-

1,704

260,216

261,920

Disposals

-

-

-

(55,709)

(55,709)

At 31 December 2017

73,535

67,464

31,331

876,831

1,049,161

Depreciation

At 1 January 2017

32,273

28,007

22,661

207,493

290,434

Charge for the year

7,334

6,748

3,671

76,982

94,735

Eliminated on disposal

-

-

-

(24,468)

(24,468)

At 31 December 2017

39,607

34,755

26,332

260,007

360,701

Carrying amount

At 31 December 2017

33,928

32,709

4,999

616,824

688,460

At 31 December 2016

41,262

39,457

6,965

464,831

552,515

Included within the net book value of land and buildings above is £33,928 (2016 - £41,262) in respect of leasehold land and buildings.
 

 

Home Delivery Solutions Limited

Notes to the Accounts

Year Ended 31 December 2017

6

Debtors

2017
£

2016
£

Trade debtors

1,167,319

1,307,923

Other debtors

275,016

236,149

1,442,335

1,544,072

7

Creditors

Note

2017
£

2016
£

Due within one year

 

Loans and borrowings

9

941,806

756,022

Trade creditors

 

363,161

366,131

Amounts due to related parties

10

24,852

68,657

Corporation tax

 

-

33,900

Other taxes and social security

 

290,936

285,235

Other creditors

 

114,860

116,354

 

1,735,615

1,626,299

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

45,561

49,471

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

1

1

1

1

         
 

Home Delivery Solutions Limited

Notes to the Accounts

Year Ended 31 December 2017

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Finance lease liabilities

45,561

49,471

2017
£

2016
£

Current loans and borrowings

Finance lease liabilities

163,110

120,610

Other borrowings

778,696

635,412

941,806

756,022

10

Related party transactions

Other transactions with director

S.J. Taylor has made an interest free loan to the company. At the balance sheet date the amount due to him was £2,744 (2016 - £3,863).

Summary of transactions with entities with joint control or significant interest


S.J. Taylor is a director of three other companies which had transactions with Home Delivery Solutions Limited during the year.

 
Sales of £97,409 and purchases of £162,612 were made on normal commercial terms and a recharge of labour of £52,486 was made.

 
At the balance sheet date the aggregate amount due to these companies was £22,108 (2016 - £64,794).