Excel 2002 Limited - Accounts to registrar (filleted) - small 18.2

Excel 2002 Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.0.592 04446128 director 1.6.17 31.5.18 31.5.18 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure044461282017-05-31044461282018-05-31044461282017-06-012018-05-31044461282016-05-31044461282016-06-012017-05-31044461282017-05-3104446128ns15:EnglandWales2017-06-012018-05-3104446128ns14:PoundSterling2017-06-012018-05-3104446128ns10:Director12017-06-012018-05-3104446128ns10:PrivateLimitedCompanyLtd2017-06-012018-05-3104446128ns10:SmallEntities2017-06-012018-05-3104446128ns10:AuditExempt-NoAccountantsReport2017-06-012018-05-3104446128ns10:SmallCompaniesRegimeForAccounts2017-06-012018-05-3104446128ns10:FullAccounts2017-06-012018-05-3104446128ns10:OrdinaryShareClass12017-06-012018-05-3104446128ns10:RegisteredOffice2017-06-012018-05-3104446128ns5:CurrentFinancialInstruments2018-05-3104446128ns5:CurrentFinancialInstruments2017-05-3104446128ns5:Non-currentFinancialInstruments2018-05-3104446128ns5:Non-currentFinancialInstruments2017-05-3104446128ns5:ShareCapital2018-05-3104446128ns5:ShareCapital2017-05-3104446128ns5:RevaluationReserve2018-05-3104446128ns5:RevaluationReserve2017-05-3104446128ns5:RetainedEarningsAccumulatedLosses2018-05-3104446128ns5:RetainedEarningsAccumulatedLosses2017-05-3104446128ns5:PlantMachinery2017-06-012018-05-3104446128ns5:MotorVehicles2017-06-012018-05-3104446128ns5:ComputerEquipment2017-06-012018-05-3104446128ns5:LandBuildings2017-05-3104446128ns5:PlantMachinery2017-05-3104446128ns5:MotorVehicles2017-05-3104446128ns5:ComputerEquipment2017-05-3104446128ns5:LandBuildings2017-06-012018-05-3104446128ns5:LandBuildings2018-05-3104446128ns5:PlantMachinery2018-05-3104446128ns5:MotorVehicles2018-05-3104446128ns5:ComputerEquipment2018-05-3104446128ns5:LandBuildings2017-05-3104446128ns5:PlantMachinery2017-05-3104446128ns5:MotorVehicles2017-05-3104446128ns5:ComputerEquipment2017-05-3104446128ns10:OrdinaryShareClass12018-05-3104446128ns5:RetainedEarningsAccumulatedLosses2017-05-3104446128ns5:RevaluationReserve2017-05-3104446128ns5:RetainedEarningsAccumulatedLosses2017-06-012018-05-31


REGISTERED NUMBER: 04446128 (England and Wales)















Unaudited Financial Statements

for the Year Ended 31 May 2018

for

EXCEL 2002 LIMITED

EXCEL 2002 LIMITED (REGISTERED NUMBER: 04446128)

Contents of the Financial Statements
for the year ended 31 May 2018










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


EXCEL 2002 LIMITED

Company Information
for the year ended 31 May 2018







Director: Mr S R Deighton





Secretary: Mrs L B Deighton





Registered office: Unit 11
Thurrock Commercial Park
Purfleet Industrial Park
South Ockendon
Essex
RM15 4YA





Registered number: 04446128 (England and Wales)





Accountants: Haines Watts Essex LLP
Chartered Accountants
Coopers House
65a Wingletye Lane
Hornchurch
Essex
RM11 3AT

EXCEL 2002 LIMITED (REGISTERED NUMBER: 04446128)

Balance Sheet
31 May 2018

2018 2017
Notes £ £ £ £
Fixed assets
Tangible assets 4 137,123 110,000

Current assets
Debtors 5 3,094,963 75,000
Cash at bank 607,908 104,437
3,702,871 179,437
Creditors
Amounts falling due within one year 6 3,068,027 12,388
Net current assets 634,844 167,049
Total assets less current liabilities 771,967 277,049

Creditors
Amounts falling due after more than one
year

7

(15,355

)

-

Provisions for liabilities (5,572 ) -
Net assets 751,040 277,049

Capital and reserves
Called up share capital 8 100 100
Revaluation reserve 9 32,248 32,248
Retained earnings 9 718,692 244,701
Shareholders' funds 751,040 277,049

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2018 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end
of each financial year and of its profit or loss for each financial year in accordance with the requirements of
Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to
financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Statement of Comprehensive Income has not been delivered.

The financial statements were approved and authorised for issue by the director on 22 October 2018 and were signed
by:



Mr S R Deighton - Director


EXCEL 2002 LIMITED (REGISTERED NUMBER: 04446128)

Notes to the Financial Statements
for the year ended 31 May 2018


1. Statutory information

Excel 2002 Limited is a private company, limited by shares , registered in England and Wales. The company's
registered number and registered office address can be found on the Company Information page.

2. Accounting policies

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Key source of estimation, uncertainty and judgement
The preparation of financial statements in conformity with generally accepted accounting practice requires
management to make estimates and judgement that affect the reported amounts of assets and liabilities as well
as the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of
revenues and expenses during the reporting period.

There is estimation uncertainty in calculating depreciation. A full line by line review of fixed assets is carried out
by management regularly. Whilst every attempt is made to ensure that the depreciation policy is as accurate as
possible, there remains a risk that the policy does not match the useful life of the assets.

There is estimation uncertainty in calculating deferred tax. A full line by line review of deferred tax is carried out
by management regularly. Whilst every attempt is made to ensure that the deferred tax is accurate as possible,
there remains a risk that the provisions do not match the actual tax liability when asset is disposed off.

There is estimation uncertainty in calculating bad debt provisions. A full line by line review of trade debtors is
carried out at the end of each month. Whilst every attempt is made to ensure that the bad debt provisions are
as accurate as possible, there remains a risk that the provisions do not match the level of debts which
ultimately prove to be uncollectable.

Turnover
Turnover represents the value of all goods sold during the period, less returns received, at selling prices
exclusive of VAT. Sales are recognised at the point at which the company has fulfilled its contractual
obligations and the risks and rewards attaching to the product, such as obsolescence, have been transferred to
the customer.

Please note that Turnover will include invoiced sales and AROC movement (WIP movement), this being
normally 2 months outstanding Applications, plus client shortfall and retention less any provision required.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 20% on cost
Motor vehicles - 20% on cost
Computer equipment - 25% straight line

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's
pension scheme are charged to profit or loss in the period to which they relate.

3. Employees and directors

The average number of employees during the year was 24 (2017 - 1 ) .

EXCEL 2002 LIMITED (REGISTERED NUMBER: 04446128)

Notes to the Financial Statements - continued
for the year ended 31 May 2018


4. Tangible fixed assets
Freehold Plant and Motor Computer
property machinery vehicles equipment Totals
£ £ £ £ £
Cost
At 1 June 2017 110,000 - - - 110,000
Additions - 3,000 39,114 4,310 46,424
Disposals - - (9,500 ) - (9,500 )
At 31 May 2018 110,000 3,000 29,614 4,310 146,924
Depreciation
Charge for year 2,200 600 6,613 1,078 10,491
Eliminated on disposal - - (690 ) - (690 )
At 31 May 2018 2,200 600 5,923 1,078 9,801
Net book value
At 31 May 2018 107,800 2,400 23,691 3,232 137,123
At 31 May 2017 110,000 - - - 110,000

5. Debtors
2018 2017
£ £
Amounts falling due within one year:
Trade debtors 2,371,691 -

Amounts falling due after more than one year:
Other debtors 723,272 75,000

Aggregate amounts 3,094,963 75,000

6. Creditors: amounts falling due within one year
2018 2017
£ £
Hire purchase contracts 5,944 -
Trade creditors 583,040 -
Tax 114,135 9,376
Social security and other taxes 31,647 -
VAT 103,408 -
Other creditors 304,002 -
Accrued expenses 1,925,851 3,012
3,068,027 12,388

7. Creditors: amounts falling due after more than one year
2018 2017
£ £
Hire purchase contracts 15,355 -

EXCEL 2002 LIMITED (REGISTERED NUMBER: 04446128)

Notes to the Financial Statements - continued
for the year ended 31 May 2018


8. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2018 2017
value: £ £
100 Ordinary £1 100 100

9. Reserves
Retained Revaluation
earnings reserve Totals
£ £ £

At 1 June 2017 244,701 32,248 276,949
Profit for the year 473,991 473,991
At 31 May 2018 718,692 32,248 750,940

10. Ultimate controlling party

The controlling party is Mr S R Deighton.