Monmouth Scientific Limited - Period Ending 2018-03-31

Monmouth Scientific Limited - Period Ending 2018-03-31


Monmouth Scientific Limited 04716008 false 2017-04-01 2018-03-31 2018-03-31 The principal activity of the company is that of the design, manufacture, supply and support of laboratory equipment and supplies Digita Accounts Production Advanced 6.21.8540.0 Software true 04716008 2017-04-01 2018-03-31 04716008 2018-03-31 04716008 core:RetainedEarningsAccumulatedLosses 2018-03-31 04716008 core:ShareCapital 2018-03-31 04716008 core:CurrentFinancialInstruments 2018-03-31 04716008 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 04716008 core:Non-currentFinancialInstruments 2018-03-31 04716008 core:Non-currentFinancialInstruments core:AfterOneYear 2018-03-31 04716008 core:FurnitureFittingsToolsEquipment 2018-03-31 04716008 core:LandBuildings 2018-03-31 04716008 core:MotorVehicles 2018-03-31 04716008 core:PlantMachinery 2018-03-31 04716008 bus:SmallEntities 2017-04-01 2018-03-31 04716008 bus:AuditExemptWithAccountantsReport 2017-04-01 2018-03-31 04716008 bus:FullAccounts 2017-04-01 2018-03-31 04716008 bus:RegisteredOffice 2017-04-01 2018-03-31 04716008 bus:CompanySecretaryDirector1 2017-04-01 2018-03-31 04716008 bus:Director1 2017-04-01 2018-03-31 04716008 bus:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 04716008 core:FurnitureFittings 2017-04-01 2018-03-31 04716008 core:FurnitureFittingsToolsEquipment 2017-04-01 2018-03-31 04716008 core:LandBuildings 2017-04-01 2018-03-31 04716008 core:LeaseholdImprovements 2017-04-01 2018-03-31 04716008 core:MotorVehicles 2017-04-01 2018-03-31 04716008 core:PlantMachinery 2017-04-01 2018-03-31 04716008 countries:AllCountries 2017-04-01 2018-03-31 04716008 2017-03-31 04716008 core:FurnitureFittingsToolsEquipment 2017-03-31 04716008 core:LandBuildings 2017-03-31 04716008 core:MotorVehicles 2017-03-31 04716008 core:PlantMachinery 2017-03-31 04716008 2016-04-01 2017-03-31 04716008 2017-03-31 04716008 core:RetainedEarningsAccumulatedLosses 2017-03-31 04716008 core:ShareCapital 2017-03-31 04716008 core:CurrentFinancialInstruments 2017-03-31 04716008 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 04716008 core:Non-currentFinancialInstruments 2017-03-31 04716008 core:Non-currentFinancialInstruments core:AfterOneYear 2017-03-31 04716008 core:FurnitureFittingsToolsEquipment 2017-03-31 04716008 core:LandBuildings 2017-03-31 04716008 core:MotorVehicles 2017-03-31 04716008 core:PlantMachinery 2017-03-31 iso4217:GBP xbrli:pure

Company registration number: 04716008

Monmouth Scientific Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2018

 

Monmouth Scientific Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Monmouth Scientific Limited

(Registration number: 04716008)
Balance Sheet as at 31 March 2018

Note

2018
 £

2017
 £

Fixed assets

 

Tangible assets

4

245,058

175,899

Current assets

 

Stocks

5

725,210

558,822

Debtors

6

403,027

547,078

Cash at bank and in hand

 

61,436

136,876

 

1,189,673

1,242,776

Creditors: Amounts falling due within one year

7

(751,752)

(791,200)

Net current assets

 

437,921

451,576

Total assets less current liabilities

 

682,979

627,475

Creditors: Amounts falling due after more than one year

7

(59,613)

(18,972)

Provisions for liabilities

 

Deferred tax liabilities

 

(39,684)

(33,806)

Net assets

 

583,682

574,697

Capital and reserves

 

Called up share capital

100

100

Profit and loss reserve

583,582

574,597

Total equity

 

583,682

574,697

Page 1

 

Monmouth Scientific Limited

(Registration number: 04716008)
Balance Sheet as at 31 March 2018

For the financial year ending 31 March 2018 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 and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.

Approved and authorised by the Board on 19 October 2018 and signed on its behalf by:
 


L Pomeroy
Director


D Pomeroy
Company secretary and director

 

Page 2

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 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:
Units 5 - 6 Kilnside
East Quay
Bridgwater
Somerset
TA6 4DB

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.

These financial statements are presented in Sterling (£).

Turnover 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.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rates prevailing on the initial transaction dates.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Page 3

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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 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 timing 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.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation of tangible assets

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

Short leasehold land and buildings

15% reducing balance

Fixtures and fittings

33% straight line and 25% reducing balance

Motor vehicles

25% reducing balance

Plant and machinery

15% reducing balance

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.

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.

Page 4

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

Stocks

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs 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.

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.

Other financial liabilities are initially measured at fair value net of transaction costs and subsequently 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.

Page 5

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

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

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 44 (2017 - 35).

Page 6

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

4

Tangible assets

Land and buildings
£

Fixtures and fittings
 £

Motor vehicles
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 April 2017

21,446

264,667

142,131

51,482

479,726

Additions

9,016

51,702

122,457

3,988

187,163

Disposals

(8,240)

(68,203)

(61,721)

(299)

(138,463)

At 31 March 2018

22,222

248,166

202,867

55,171

528,426

Depreciation

At 1 April 2017

15,891

196,240

65,572

26,124

303,827

Charge for the year

1,806

29,488

43,162

4,381

78,837

Eliminated on disposal

(5,700)

(58,076)

(35,344)

(176)

(99,296)

At 31 March 2018

11,997

167,652

73,390

30,329

283,368

Carrying amount

At 31 March 2018

10,225

80,514

129,477

24,842

245,058

At 31 March 2017

5,555

68,427

76,559

25,358

175,899

Included within the net book value of land and buildings above is £10,225 (2017 - £5,555) in respect of short leasehold land and buildings.
 

Page 7

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

5

Stocks

2018
£

2017
£

Work in progress

107,704

127,833

Finished goods

617,506

430,989

725,210

558,822

6

Debtors

2018
 £

2017
 £

Trade debtors

392,131

461,443

Other debtors

10,896

85,635

Total current trade and other debtors

403,027

547,078

Page 8

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

7

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Loans and borrowings

8

237,620

49,466

Trade creditors

 

290,919

435,815

Taxation and social security

 

113,379

116,037

Corporation tax

 

10,479

94,713

Other creditors

 

99,355

95,169

 

751,752

791,200

Due after one year

 

Loans and borrowings

8

39,613

3,972

Other non-current financial liabilities

 

20,000

15,000

 

59,613

18,972

8

Loans and borrowings

2018
£

2017
£

Current loans and borrowings

Obligations under finance leases and hire purchase contracts

51,051

10,618

Other borrowings

186,569

38,848

237,620

49,466

2018
£

2017
£

Non-current loans and borrowings

Obligations under finance leases and hire purchase contracts

39,613

3,972


Obligations under finance leases and hire purchase contracts
The obligations under finance leases and hire purchase contracts are secured on the underlying assets which are included within motor vehicles. The net book value of the relevant assets at the balance sheet date is £94,528 (2017 - £56,895).


Other borrowings
Other borrowings includes invoice factoring. This is secured by a fixed and floating charge over the undertaking and all property of the company. The value of the borrowing at the balance sheet date is £159,599 (2017 - £nil).

Page 9

 

Monmouth Scientific Limited

Notes to the Financial Statements
for the Year Ended 31 March 2018

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 £517,336 (2017 - £218,587). The total commitment under non-cancellable operating leases over the remaining useful life of those leases is due over the following periods: £180,049(2017 - £118,390) in one year and £337,287 (2017 - £100,197) in two to five years.

Page 10