Sprucewool Limited - Period Ending 2018-03-31

Sprucewool Limited - Period Ending 2018-03-31


Sprucewool Limited 01594102 false 2017-04-01 2018-03-31 2018-03-31 The principal activity of the company is that of a re-sawing, preparation, moulding and wholesaling of both hard and soft woods and the production of high quality, bespoke joinery Digita Accounts Production Advanced 6.24.8820.0 Software true 01594102 2017-04-01 2018-03-31 01594102 2018-03-31 01594102 core:RetainedEarningsAccumulatedLosses 2018-03-31 01594102 core:ShareCapital 2018-03-31 01594102 core:CurrentFinancialInstruments 2018-03-31 01594102 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 01594102 core:Non-currentFinancialInstruments 2018-03-31 01594102 core:Non-currentFinancialInstruments core:AfterOneYear 2018-03-31 01594102 core:FurnitureFittingsToolsEquipment 2018-03-31 01594102 core:MotorVehicles 2018-03-31 01594102 core:OtherPropertyPlantEquipment 2018-03-31 01594102 bus:SmallEntities 2017-04-01 2018-03-31 01594102 bus:AuditExemptWithAccountantsReport 2017-04-01 2018-03-31 01594102 bus:FullAccounts 2017-04-01 2018-03-31 01594102 bus:RegisteredOffice 2017-04-01 2018-03-31 01594102 bus:Director1 2017-04-01 2018-03-31 01594102 bus:Director3 2017-04-01 2018-03-31 01594102 bus:Director4 2017-04-01 2018-03-31 01594102 bus:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 01594102 core:ComputerEquipment 2017-04-01 2018-03-31 01594102 core:FurnitureFittings 2017-04-01 2018-03-31 01594102 core:FurnitureFittingsToolsEquipment 2017-04-01 2018-03-31 01594102 core:LeaseholdImprovements 2017-04-01 2018-03-31 01594102 core:MotorCars 2017-04-01 2018-03-31 01594102 core:MotorVehicles 2017-04-01 2018-03-31 01594102 core:OtherPropertyPlantEquipment 2017-04-01 2018-03-31 01594102 core:PlantMachinery 2017-04-01 2018-03-31 01594102 core:OtherRelatedParties 2017-04-01 2018-03-31 01594102 countries:England 2017-04-01 2018-03-31 01594102 2017-03-31 01594102 core:FurnitureFittingsToolsEquipment 2017-03-31 01594102 core:MotorVehicles 2017-03-31 01594102 core:OtherPropertyPlantEquipment 2017-03-31 01594102 2017-03-31 01594102 core:RetainedEarningsAccumulatedLosses 2017-03-31 01594102 core:ShareCapital 2017-03-31 01594102 core:CurrentFinancialInstruments 2017-03-31 01594102 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 01594102 core:Non-currentFinancialInstruments 2017-03-31 01594102 core:Non-currentFinancialInstruments core:AfterOneYear 2017-03-31 01594102 core:FurnitureFittingsToolsEquipment 2017-03-31 01594102 core:MotorVehicles 2017-03-31 01594102 core:OtherPropertyPlantEquipment 2017-03-31 iso4217:GBP

Registration number: 01594102

Prepared for the registrar (filleted)

Sprucewool Limited

trading as Sprucewool Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2018

 

Sprucewool Limited

trading as Sprucewool Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Sprucewool Limited

trading as Sprucewool Ltd

Company Information

Directors

Mr. LJ Endean

NJ Chinn

Mr M Smith

Registered office

Bickland Business Centre
Tregoniggie Industrial Estate
Falmouth
Cornwall
TR11 4RS

 

Sprucewool Limited

trading as Sprucewool Ltd

(Registration number: 01594102)
Balance Sheet as at 31 March 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

3

101,304

81,384

Current assets

 

Stocks

4

135,080

138,911

Debtors

5

210,574

421,458

Cash at bank and in hand

 

78,968

64,858

 

424,622

625,227

Creditors: Amounts falling due within one year

6

(428,201)

(463,387)

Net current (liabilities)/assets

 

(3,579)

161,840

Total assets less current liabilities

 

97,725

243,224

Creditors: Amounts falling due after more than one year

6

-

(6,613)

Provisions for liabilities

(18,085)

(14,784)

Net assets

 

79,640

221,827

Capital and reserves

 

Called up share capital

108

100

Profit and loss account

79,532

221,727

Total equity

 

79,640

221,827

 

Sprucewool Limited

trading as Sprucewool Ltd

(Registration number: 01594102)
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 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.

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

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

Mr. LJ Endean

Director

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

Mr M Smith

Director

 

Sprucewool Limited

trading as Sprucewool Ltd

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.

The address of its registered office is:
Bickland Business Centre
Tregoniggie Industrial Estate
Falmouth
Cornwall
TR11 4RS

These financial statements were authorised for issue by the Board on 27 November 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.

Tax

The tax expense for the period comprises 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.

 

Sprucewool Limited

trading as Sprucewool Ltd

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

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 properties

straight line over the life of the lease

Plant and machinery

15% straight line

Fixtures and fittings

25% straight line

Motor vehicles

25% reducing balance

Computer equipment

33.33% straight line

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.

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.

 

Sprucewool Limited

trading as Sprucewool Ltd

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

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.

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 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. 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.

 

Sprucewool Limited

trading as Sprucewool Ltd

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

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.

 

Sprucewool Limited

trading as Sprucewool Ltd

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

3

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 April 2017

32,138

51,511

111,358

195,007

Additions

43,069

-

-

43,069

At 31 March 2018

75,207

51,511

111,358

238,076

Depreciation

At 1 April 2017

13,990

31,217

68,416

113,623

Charge for the year

4,254

9,461

9,434

23,149

At 31 March 2018

18,244

40,678

77,850

136,772

Carrying amount

At 31 March 2018

56,963

10,833

33,508

101,304

At 31 March 2017

17,273

20,294

43,817

81,384

4

Stocks

2018
£

2017
£

Raw materials and consumables

135,080

138,911

5

Debtors

Note

2018
£

2017
£

Trade debtors

 

163,608

163,485

Amounts owed by group undertakings and undertakings in which the company has a participating interest

8

-

151,000

Prepayments

 

41,809

63,159

Other debtors

 

5,157

43,814

 

210,574

421,458

 

Sprucewool Limited

trading as Sprucewool Ltd

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

6

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

7

6,852

21,192

Trade creditors

 

267,045

276,084

Taxation and social security

 

53,058

51,379

Accruals and deferred income

 

33,638

36,845

Other creditors

 

67,608

77,887

 

428,201

463,387

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

7

-

6,613

7

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

-

6,613

 

Sprucewool Limited

trading as Sprucewool Ltd

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

2018
£

2017
£

Current loans and borrowings

Bank borrowings

6,852

7,607

Finance lease liabilities

-

13,585

6,852

21,192

8

Related party transactions

Summary of transactions with other related parties


During the accounting period the company operated from Bickland Business Centre, which is jointly owned by Mr N J Chinn, Mr L J Endean and Mr M Smith (trading as Bickland Properties).
The premises are let to the company on normal commercial terms (rent: one month 2018 - £38,033 one month 2017 - £3,121 ex VAT).

From 2013-14 the company lent £155,000 to The Old Highways Depot Ltd as a commercial mortgage with the property as security. During the year this loan was cancelled by special deem of waiver.