CELTIC_SEA_SPICE_COMPANY_ - Accounts

CELTIC_SEA_SPICE_COMPANY_ - Accounts


Company Registration No. SC390829 (Scotland)
CELTIC SEA SPICE COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
CELTIC SEA SPICE COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
CELTIC SEA SPICE COMPANY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
34,630
75,732
Current assets
Stocks
299,034
186,473
Debtors
4
121,851
160,628
Cash at bank and in hand
9,945
61,549
430,830
408,650
Creditors: amounts falling due within one year
5
(316,723)
(275,474)
Net current assets
114,107
133,176
Total assets less current liabilities
148,737
208,908
Creditors: amounts falling due after more than one year
6
(364,568)
(162,308)
Net (liabilities)/assets
(215,831)
46,600
Capital and reserves
Called up share capital
8
1,628
1,628
Share premium account
1,440,587
1,440,587
Profit and loss reserves
(1,658,046)
(1,395,615)
Total equity
(215,831)
46,600
CELTIC SEA SPICE COMPANY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -

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 31 December 2017 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.

The financial statements were approved by the board of directors and authorised for issue on 27 September 2018 and are signed on its behalf by:
Ms F Houston
Director
Company Registration No. SC390829
CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
1
Accounting policies
Company information

Celtic Sea Spice Company Limited is a private company limited by shares incorporated in Scotland. The registered office is 6 Long Craig Rigg, West Shore Road, Edinburgh, EH5 1QT.

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 have been prepared with early application of the FRS 102 Triennial Review 2017 amendments relating to directors' loans.

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 £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

During the year the company posted a loss of £262,431 and at the year end had negative reserves of £215,831. Within creditors is an amount of £198,807 due to the directors. The directors have confirmed they will not seek repayment of this to the detriment of the company's ability to trade.

 

In addition, the company also issued convertible loan notes totalling £200,000 which should provide sufficient short term funding. The directors hold £100,000 of the convertible loan note funding and have confirmed that they will not seek repayment of this to the detriment of the company's ability to trade.

 

The directors are therefore of the opinion that the accounts should be prepared on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods 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.

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.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Tangible fixed assets

Tangible fixed assets are measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 4 -

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:

Leasehold improvements
10% straight line
Plant and machinery
25% straight line
Computer equipment
33% straight line
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.7
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.

1.8
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.9
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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price.

 

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.

CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, 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.

1.10
Compound instruments

The component parts of compound instruments issued by the company are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortised cost basis using the effective interest method until extinguished upon conversion or at the instrument's maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognised and included in equity net of income tax effects and is not subsequently remeasured.

1.11
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.

1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 33 (2016 - 24).

3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2017
13,092
166,659
179,751
Additions
-
1,681
1,681
At 31 December 2017
13,092
168,340
181,432
Depreciation
At 1 January 2017
327
103,692
104,019
Depreciation charged in the year
1,309
41,474
42,783
At 31 December 2017
1,636
145,166
146,802
Carrying amount
At 31 December 2017
11,456
23,174
34,630
At 31 December 2016
12,765
62,967
75,732
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
47,389
127,710
Other debtors
74,462
32,918
121,851
160,628
CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 7 -
5
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
104,715
59,539
Other creditors
212,008
215,935
316,723
275,474
6
Creditors: amounts falling due after more than one year
2017
2016
Notes
£
£
Convertible loans
7
202,260
-
Other creditors
162,308
162,308
364,568
162,308
7
Convertible loan notes
2017
2016
£
£
Liability component of convertible loan notes
202,260
-

The convertible loan notes were issued on 29 August 2017 at an issue price of £200,000. The notes are convertible into ordinary shares of the company at any time until 31 July 2019. The conversion price is £25 per share.

 

If the notes have not been converted, they will be redeemed on 31 July 2019 at par. Interest of Bank of England rate plus 3% per annum will be accrued annually up until that date.

 

The interest expensed for the year is calculated by applying an effective interest rate of 3.375% to the liability component of the loan notes. The liability component is measured at amortised cost. The difference between the carrying amount of the liability component at the date of issue and the amount reported in the statement of financial position represents the effective interest rate less interest paid to that date.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
158,692 Ordinary A Shares of 1p each
1,587
1,587
4,095 Ordinary B Shares of 1p each
41
41
1,628
1,628
CELTIC SEA SPICE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2017
2016
£
£
25,675
42,325
10
Related party transactions

The following amounts were outstanding at the reporting end date:

2017
2016
Amounts owed to related parties
£
£
Key management personnel
198,807
162,308

The loans are interest free and have no fixed terms of repayment.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activityMr R WorsnopMs F HoustonMrs A MilneMr J FallonMr J H DoverMs F HoustonSC3908292017-01-012017-12-31SC3908292017-12-31SC3908292016-12-31SC390829core:LandBuildings2017-12-31SC390829core:OtherPropertyPlantEquipment2017-12-31SC390829core:LandBuildings2016-12-31SC390829core:OtherPropertyPlantEquipment2016-12-31SC390829core:CurrentFinancialInstruments2017-12-31SC390829core:CurrentFinancialInstruments2016-12-31SC390829core:WithinOneYear2017-12-31SC390829core:WithinOneYear2016-12-31SC390829core:AfterOneYear2017-12-31SC390829core:AfterOneYear2016-12-31SC390829core:Non-currentFinancialInstruments2017-12-31SC390829core:Non-currentFinancialInstruments2016-12-31SC390829core:ShareCapital2017-12-31SC390829core:ShareCapital2016-12-31SC390829core:SharePremium2017-12-31SC390829core:SharePremium2016-12-31SC390829core:RetainedEarningsAccumulatedLosses2017-12-31SC390829core:RetainedEarningsAccumulatedLosses2016-12-31SC390829core:ShareCapitalOrdinaryShares2017-12-31SC390829core:ShareCapitalOrdinaryShares2016-12-31SC390829bus:CompanySecretaryDirector12017-01-012017-12-31SC390829core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-01-012017-12-31SC390829core:PlantMachinery2017-01-012017-12-31SC390829core:ComputerEquipment2017-01-012017-12-31SC390829core:LandBuildings2016-12-31SC390829core:OtherPropertyPlantEquipment2016-12-31SC3908292016-12-31SC390829core:OtherPropertyPlantEquipment2017-01-012017-12-31SC390829core:LandBuildings2017-01-012017-12-31SC390829bus:OrdinaryShareClass12017-12-31SC390829bus:OrdinaryShareClass22017-12-31SC390829bus:OrdinaryShareClass12017-01-012017-12-31SC390829bus:OrdinaryShareClass22017-01-012017-12-31SC390829bus:PrivateLimitedCompanyLtd2017-01-012017-12-31SC390829bus:FRS1022017-01-012017-12-31SC390829bus:AuditExemptWithAccountantsReport2017-01-012017-12-31SC390829bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-31SC390829bus:Director12017-01-012017-12-31SC390829bus:Director22017-01-012017-12-31SC390829bus:Director32017-01-012017-12-31SC390829bus:Director42017-01-012017-12-31SC390829bus:Director52017-01-012017-12-31SC390829bus:CompanySecretary12017-01-012017-12-31SC390829bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP