WACE_MORGAN_LTD - Accounts


WACE MORGAN LTD
Company Registration No. 09646631 (England and Wales)
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2018
PAGES FOR FILING WITH REGISTRAR
WACE MORGAN LTD
COMPANY INFORMATION
Directors
Miss D U Gittins
Mr K E Hirst
Mrs S J O'Byrne
Ms D N Packwood
Mr C J Detheridge
(Appointed 3 May 2017)
Secretary
Mrs C Freeman
Company number
09646631
Registered office
21 St Marys Street
Shrewsbury
Shropshire
SY1 1ED
Accountants
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
WACE MORGAN LTD
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
Notes to the financial statements
3 - 8
WACE MORGAN LTD
BALANCE SHEET
AS AT 30 APRIL 2018
30 April 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
4,000
Tangible assets
4
247,851
226,198
Current assets
Stocks
5,384
5,384
Debtors
5
1,491,234
1,395,989
Cash at bank and in hand
450,726
200,405
1,947,344
1,601,778
Creditors: amounts falling due within one year
6
(809,147)
(683,484)
Net current assets
1,138,197
918,294
Total assets less current liabilities
1,386,048
1,148,492
Creditors: amounts falling due after more than one year
7
(670,915)
(620,857)
Provisions for liabilities
(37,320)
(45,240)
Net assets
677,813
482,395
Capital and reserves
Called up share capital
8
380
304
Share premium account
49,924
-
Profit and loss reserves
627,509
482,091
Total equity
677,813
482,395

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 April 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 Act 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.

WACE MORGAN LTD
BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2018
30 April 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 September 2018 and are signed on its behalf by:
Miss D U Gittins
Mr K E Hirst
Director
Director
Mrs S J O'Byrne
Ms D N Packwood
Director
Director
Mr C J Detheridge
Director
Company Registration No. 09646631
WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2018
- 3 -
1
Accounting policies
Company information

Wace Morgan Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 21 St Marys Street, Shrewsbury, Shropshire, SY1 1ED.

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 £.

The financial statements have been prepared under the historical cost convention. 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 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.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

1.4
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:

Office equipment
3 years straight line
Computer equipment and fixtures
4 years straight line

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.

1.5
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.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2018
1
Accounting policies
(Continued)
- 4 -
1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price.

 

Work in progress is valued at the lower of cost and net realisable value.

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.

1.7
Cash at bank and in hand

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.

1.8
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.

1.9
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.

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
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.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2018
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

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.

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 91 (2017 - 85).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2017 and 30 April 2018
35,000
Amortisation and impairment
At 1 May 2017
31,000
Amortisation charged for the year
4,000
At 30 April 2018
35,000
Carrying amount
At 30 April 2018
-
At 30 April 2017
4,000
WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2018
- 6 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 May 2017
769,509
Additions
104,083
At 30 April 2018
873,592
Depreciation and impairment
At 1 May 2017
543,312
Depreciation charged in the year
82,429
At 30 April 2018
625,741
Carrying amount
At 30 April 2018
247,851
At 30 April 2017
226,198
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
1,288,053
1,261,498
Other debtors
203,181
134,491
1,491,234
1,395,989
6
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
51,777
51,777
Trade creditors
267,466
182,228
Corporation tax
108,485
74,079
Other taxation and social security
164,724
181,832
Other creditors
216,695
193,568
809,147
683,484

The bank loan is secured.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2018
- 7 -
7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
155,355
198,921
Other creditors
515,560
421,936
670,915
620,857
8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
375 Ordinary 'A' of £1 each
375
300
1 Ordinary 'B' of £1 each
1
1
1 Ordinary 'C' of £1 each
1
1
1 Ordinary 'D' of £1 each
1
1
1 Ordinary 'E' of £1 each
1
1
1 Ordinary 'F' of £1 each
1
-
380
304

The Ordinary A shares, B shares, C shares, D shares, E shares and F shares shall rank pari passu save as set out herein.

 

Every ordinary resolution by which a dividend is declared shall direct that such dividend be paid in respect of one or more classes of shares to the exclusion of the other classes or in respect of all classes of shares.

 

The Ordinary B shares, C shares, D shares, E shares and F shares shall not be entitled to receive notice of, attend or vote at any general meeting.

 

On a winding up or other repayment of capital, the assets of the Company remaining after paying and discharging the debts and liabilities of the Company and the costs of winding up shall be applied in the following order of priority:-

(a)    in repayment of the capital paid up or credited as paid up on the Ordinary A shares (including any premium);

 

(b)    in repayment of the capital paid up or credited as paid up on the Ordinary B, Ordinary C, Ordinary D, Ordinary E and Ordinary F shares (including any premium) as though they constituted one class of shares.

 

And the residue (if any) shall be divided amongst the holders of the Ordinary A shares in proportion to the nominal amount paid up or credited as paid up on such shares.

 

During the year the following shares were issued at a premium of £49,924: 75 Ordinary A shares and 1 Ordinary F share.

WACE MORGAN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2018
- 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:

2018
2017
£
£
752,667
537,500
2018-04-302017-05-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity25 September 2018Miss D U GittinsMr K E HirstMrs S J O'ByrneMs D N PackwoodMr C J Detheridge096466312017-05-012018-04-3009646631bus:Director12017-05-012018-04-3009646631bus:Director22017-05-012018-04-3009646631bus:Director32017-05-012018-04-3009646631bus:Director42017-05-012018-04-3009646631bus:Director52017-05-012018-04-3009646631bus:CompanySecretary12017-05-012018-04-3009646631bus:RegisteredOffice2017-05-012018-04-30096466312018-04-30096466312017-04-3009646631core:NetGoodwill2017-04-3009646631core:OtherPropertyPlantEquipment2018-04-3009646631core:OtherPropertyPlantEquipment2017-04-3009646631core:CurrentFinancialInstruments2018-04-3009646631core:CurrentFinancialInstruments2017-04-3009646631core:Non-currentFinancialInstruments2018-04-3009646631core:Non-currentFinancialInstruments2017-04-3009646631core:ShareCapital2018-04-3009646631core:ShareCapital2017-04-3009646631core:SharePremium2018-04-3009646631core:RetainedEarningsAccumulatedLosses2018-04-3009646631core:RetainedEarningsAccumulatedLosses2017-04-3009646631core:ShareCapitalOrdinaryShares2018-04-3009646631core:ShareCapitalOrdinaryShares2017-04-3009646631core:Goodwill2017-05-012018-04-3009646631core:FurnitureFittings2017-05-012018-04-3009646631core:ComputerEquipment2017-05-012018-04-3009646631core:NetGoodwill2017-04-3009646631core:NetGoodwill2018-04-3009646631core:NetGoodwill2017-05-012018-04-3009646631core:OtherPropertyPlantEquipment2017-04-3009646631core:OtherPropertyPlantEquipment2017-05-012018-04-3009646631bus:OrdinaryShareClass12017-05-012018-04-3009646631bus:OrdinaryShareClass22017-05-012018-04-3009646631bus:OrdinaryShareClass32017-05-012018-04-3009646631bus:OrdinaryShareClass42017-05-012018-04-3009646631bus:OrdinaryShareClass52017-05-012018-04-3009646631bus:OtherShareClass12017-05-012018-04-3009646631bus:OrdinaryShareClass12018-04-3009646631bus:OrdinaryShareClass22018-04-3009646631bus:OrdinaryShareClass32018-04-3009646631bus:OrdinaryShareClass42018-04-3009646631bus:OrdinaryShareClass52018-04-3009646631bus:OtherShareClass12018-04-3009646631bus:PrivateLimitedCompanyLtd2017-05-012018-04-3009646631bus:FRS1022017-05-012018-04-3009646631bus:AuditExemptWithAccountantsReport2017-05-012018-04-3009646631bus:SmallCompaniesRegimeForAccounts2017-05-012018-04-3009646631bus:FullAccounts2017-05-012018-04-30xbrli:purexbrli:sharesiso4217:GBP