Budget Cases Limited - Period Ending 2017-12-31

Budget Cases Limited - Period Ending 2017-12-31


Budget Cases Limited 05981665 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is Manufacture of wooden containers Digita Accounts Production Advanced 6.21.8540.0 Software true 05981665 2017-01-01 2017-12-31 05981665 2017-12-31 05981665 bus:OrdinaryShareClass1 2017-12-31 05981665 bus:OrdinaryShareClass2 2017-12-31 05981665 bus:OrdinaryShareClass3 2017-12-31 05981665 bus:OrdinaryShareClass4 2017-12-31 05981665 bus:OrdinaryShareClass5 2017-12-31 05981665 core:RetainedEarningsAccumulatedLosses 2017-12-31 05981665 core:ShareCapital 2017-12-31 05981665 core:CurrentFinancialInstruments 2017-12-31 05981665 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 05981665 core:FurnitureFittingsToolsEquipment 2017-12-31 05981665 core:LandBuildings 2017-12-31 05981665 core:MotorVehicles 2017-12-31 05981665 core:OtherPropertyPlantEquipment 2017-12-31 05981665 bus:SmallEntities 2017-01-01 2017-12-31 05981665 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 05981665 bus:FullAccounts 2017-01-01 2017-12-31 05981665 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 05981665 bus:RegisteredOffice 2017-01-01 2017-12-31 05981665 bus:Director1 2017-01-01 2017-12-31 05981665 bus:Director2 2017-01-01 2017-12-31 05981665 bus:OrdinaryShareClass1 2017-01-01 2017-12-31 05981665 bus:OrdinaryShareClass2 2017-01-01 2017-12-31 05981665 bus:OrdinaryShareClass3 2017-01-01 2017-12-31 05981665 bus:OrdinaryShareClass4 2017-01-01 2017-12-31 05981665 bus:OrdinaryShareClass5 2017-01-01 2017-12-31 05981665 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 05981665 core:ComputerEquipment 2017-01-01 2017-12-31 05981665 core:FurnitureFittings 2017-01-01 2017-12-31 05981665 core:FurnitureFittingsToolsEquipment 2017-01-01 2017-12-31 05981665 core:LandBuildings 2017-01-01 2017-12-31 05981665 core:MotorVehicles 2017-01-01 2017-12-31 05981665 core:OtherPropertyPlantEquipment 2017-01-01 2017-12-31 05981665 core:PlantMachinery 2017-01-01 2017-12-31 05981665 core:OtherRelatedParties 2017-01-01 2017-12-31 05981665 countries:England 2017-01-01 2017-12-31 05981665 2016-12-31 05981665 core:FurnitureFittingsToolsEquipment 2016-12-31 05981665 core:LandBuildings 2016-12-31 05981665 core:MotorVehicles 2016-12-31 05981665 core:OtherPropertyPlantEquipment 2016-12-31 05981665 2016-01-01 2016-12-31 05981665 2016-12-31 05981665 bus:OrdinaryShareClass1 2016-12-31 05981665 bus:OrdinaryShareClass2 2016-12-31 05981665 bus:OrdinaryShareClass3 2016-12-31 05981665 bus:OrdinaryShareClass4 2016-12-31 05981665 bus:OrdinaryShareClass5 2016-12-31 05981665 core:RetainedEarningsAccumulatedLosses 2016-12-31 05981665 core:ShareCapital 2016-12-31 05981665 core:CurrentFinancialInstruments 2016-12-31 05981665 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 05981665 core:FurnitureFittingsToolsEquipment 2016-12-31 05981665 core:LandBuildings 2016-12-31 05981665 core:MotorVehicles 2016-12-31 05981665 core:OtherPropertyPlantEquipment 2016-12-31 05981665 bus:OrdinaryShareClass2 2016-01-01 2016-12-31 05981665 bus:OrdinaryShareClass3 2016-01-01 2016-12-31 05981665 bus:OrdinaryShareClass4 2016-01-01 2016-12-31 05981665 bus:OrdinaryShareClass5 2016-01-01 2016-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05981665

Budget Cases Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2017

Harrison Salmon Associates
Chartered Accountants
Suite 3
Waterside Business Centre
Canal Street
Leigh
WN7 4DB

 

Budget Cases Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Budget Cases Limited

Company Information

Directors

Mr Andrew Thomas Earley

Mr Dean Bowden

Registered office

Suite 3
Waterside Business Centre
Canal Street
Leigh
Lancashire
WN7 4DB

Accountants

Harrison Salmon Associates
Chartered Accountants
Suite 3
Waterside Business Centre
Canal Street
Leigh
WN7 4DB

 

Budget Cases Limited

(Registration number: 05981665)
Balance Sheet as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

67,820

82,604

Current assets

 

Stocks

5

60,000

63,000

Debtors

6

327,452

230,606

Cash at bank and in hand

 

254,582

297,649

 

642,034

591,255

Creditors: Amounts falling due within one year

7

(367,314)

(255,512)

Net current assets

 

274,720

335,743

Total assets less current liabilities

 

342,540

418,347

Provisions for liabilities

(12,886)

(16,633)

Net assets

 

329,654

401,714

Capital and reserves

 

Called up share capital

8

700

300

Profit and loss account

328,954

401,414

Total equity

 

329,654

401,714

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.

Directors' 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 directors acknowledge their 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.

 

Budget Cases Limited

(Registration number: 05981665)
Balance Sheet as at 31 December 2017

Approved and authorised by the Board on 27 September 2018 and signed on its behalf by:
 

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

Mr Andrew Thomas Earley
Director

 

Budget Cases 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:
Suite 3
Waterside Business Centre
Canal Street
Leigh
Lancashire
WN7 4DB
United Kingdom

The principal place of business is:
Unit 7 Bold Industrial Estate
Neills Road
St Helens
Merseyside
WA9 4TU

These financial statements were authorised for issue by the Board 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.

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.

 

Budget Cases Limited

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

Tax

The tax expense for the period comprises current and deferred 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.

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

Leasehold property improvements

Over the term of the lease

Plant and machinery

15% reducing balance

Fixtures and fittings

15% reducing balance

Motor Vehicles

25% reducing balance

Computer equipment

Straight line over 3 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.

 

Budget Cases Limited

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

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.

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.

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.

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.

Financial instruments

Classification
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors and loans from banks or other third parties.
 
 

 

Budget Cases 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 directors) during the year, was 23 (2016 - 26).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2017

13,098

13,336

35,593

100,995

163,022

At 31 December 2017

13,098

13,336

35,593

100,995

163,022

Depreciation

At 1 January 2017

3,577

10,651

21,955

44,235

80,418

Charge for the year

1,310

1,550

3,410

8,514

14,784

At 31 December 2017

4,887

12,201

25,365

52,749

95,202

Carrying amount

At 31 December 2017

8,211

1,135

10,228

48,246

67,820

At 31 December 2016

9,521

2,685

13,638

56,760

82,604

Included within the net book value of land and buildings above is £8,211 (2016 - £9,521) in respect of short leasehold land and buildings.
 

5

Stocks

2017
£

2016
£

Other inventories

60,000

63,000

 

Budget Cases Limited

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

6

Debtors

2017
£

2016
£

Trade debtors

304,260

210,684

Prepayments

23,192

19,922

327,452

230,606

7

Creditors

Creditors: amounts falling due within one year

2017
£

2016
£

Due within one year

Trade creditors

265,044

142,096

Taxation and social security

35,265

37,425

Accruals and deferred income

13,132

12,015

Other creditors

53,873

63,976

367,314

255,512

 

Budget Cases Limited

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

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary £1 Shares of £1 each

300

300

300

300

Ordinary £1 B Shares of £1 (2016 - £0) each

100

100

-

-

Ordinary £1 C Shares of £1 (2016 - £0) each

100

100

-

-

Ordinary £1 D Shares of £1 (2016 - £0) each

100

100

-

-

Ordinary £1 E Shares of £1 (2016 - £0) each

100

100

-

-

 

700

700

300

300

On 15 November 2016 100 Ordinary B Shares, 100 Ordinary C Shares , 100 Ordinary D Shares and 100 Ordinary E Shares were issued at par. These shares do not hold voting rights.

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £300,222 (2016 - £364,632). At the balance sheet date, the company had total minimum lease payment commitments under non-cancellable operating leases as follows:

Less than 1 year £65,247 (2016: £65,247)
Within 2-5 years £142,935 (2016: £161,325)
In excess of 5 years £92,040 (2016: £138,060)

 

Budget Cases Limited

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

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

11,307

8,100

Summary of transactions with other related parties


During the year the company paid management charges to Valve Center Limited, a company with common directorship. The amount paid during the year amount to £73,000 (2016 - £55,000).

As at 31st December 2017 £Nil (2015 £Nil) was owed to Valve Center Limited.