Cell-Lec Projects Limited - Period Ending 2018-05-31

Cell-Lec Projects Limited - Period Ending 2018-05-31


Cell-Lec Projects Limited 04317808 false 2017-06-01 2018-05-31 2018-05-31 The principal activity of the company is electricial installations. Digita Accounts Production Advanced 6.21.8540.0 Software true 04317808 2017-06-01 2018-05-31 04317808 2018-05-31 04317808 core:RetainedEarningsAccumulatedLosses 2018-05-31 04317808 core:ShareCapital 2018-05-31 04317808 core:SharePremium 2018-05-31 04317808 core:CurrentFinancialInstruments 2018-05-31 04317808 core:CurrentFinancialInstruments core:WithinOneYear 2018-05-31 04317808 core:Non-currentFinancialInstruments 2018-05-31 04317808 core:Non-currentFinancialInstruments core:AfterOneYear 2018-05-31 04317808 core:ConstructionInProgressAssetsUnderConstruction 2018-05-31 04317808 core:FurnitureFittingsToolsEquipment 2018-05-31 04317808 core:MotorVehicles 2018-05-31 04317808 core:OtherPropertyPlantEquipment 2018-05-31 04317808 bus:SmallEntities 2017-06-01 2018-05-31 04317808 bus:AuditExemptWithAccountantsReport 2017-06-01 2018-05-31 04317808 bus:FullAccounts 2017-06-01 2018-05-31 04317808 bus:SmallCompaniesRegimeForAccounts 2017-06-01 2018-05-31 04317808 bus:RegisteredOffice 2017-06-01 2018-05-31 04317808 bus:Director1 2017-06-01 2018-05-31 04317808 bus:Director2 2017-06-01 2018-05-31 04317808 bus:Director3 2017-06-01 2018-05-31 04317808 bus:PrivateLimitedCompanyLtd 2017-06-01 2018-05-31 04317808 core:ConstructionInProgressAssetsUnderConstruction 2017-06-01 2018-05-31 04317808 core:FurnitureFittingsToolsEquipment 2017-06-01 2018-05-31 04317808 core:LeaseholdImprovements 2017-06-01 2018-05-31 04317808 core:MotorVehicles 2017-06-01 2018-05-31 04317808 core:OfficeEquipment 2017-06-01 2018-05-31 04317808 core:OtherPropertyPlantEquipment 2017-06-01 2018-05-31 04317808 core:PlantMachinery 2017-06-01 2018-05-31 04317808 countries:UnitedKingdom 2017-06-01 2018-05-31 04317808 2017-05-31 04317808 core:ConstructionInProgressAssetsUnderConstruction 2017-05-31 04317808 core:FurnitureFittingsToolsEquipment 2017-05-31 04317808 core:MotorVehicles 2017-05-31 04317808 core:OtherPropertyPlantEquipment 2017-05-31 04317808 2016-06-01 2017-05-31 04317808 2017-05-31 04317808 core:RetainedEarningsAccumulatedLosses 2017-05-31 04317808 core:ShareCapital 2017-05-31 04317808 core:SharePremium 2017-05-31 04317808 core:CurrentFinancialInstruments 2017-05-31 04317808 core:CurrentFinancialInstruments core:WithinOneYear 2017-05-31 04317808 core:Non-currentFinancialInstruments 2017-05-31 04317808 core:Non-currentFinancialInstruments core:AfterOneYear 2017-05-31 04317808 core:ConstructionInProgressAssetsUnderConstruction 2017-05-31 04317808 core:FurnitureFittingsToolsEquipment 2017-05-31 04317808 core:MotorVehicles 2017-05-31 04317808 core:OtherPropertyPlantEquipment 2017-05-31 iso4217:GBP xbrli:pure

Registration number: 04317808

Cell-Lec Projects Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2018

Saul Fairholm Limited
12 Tentercroft Street
Lincoln
LN5 7DB

 

Cell-Lec Projects Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Cell-Lec Projects Limited

Company Information

Directors

Mr A J Griffin

Mrs SM Griffin

Mr C Jones

Registered office

59 Waterloo Lane
Skellingthorpe
Lincoln
Lincolnshire
LN6 5SN

Accountants

Saul Fairholm Limited
12 Tentercroft Street
Lincoln
LN5 7DB

 

Cell-Lec Projects Limited

(Registration number: 04317808)
Balance Sheet as at 31 May 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

47,398

81,468

Current assets

 

Stocks

5

26,686

98,015

Debtors

6

524,303

523,998

Cash at bank and in hand

 

65,784

366,352

 

616,773

988,365

Creditors: Amounts falling due within one year

7

(149,959)

(313,734)

Net current assets

 

466,814

674,631

Total assets less current liabilities

 

514,212

756,099

Creditors: Amounts falling due after more than one year

7

-

(995)

Provisions for liabilities

(8,849)

(15,788)

Net assets

 

505,363

739,316

Capital and reserves

 

Called up share capital

12

12

Share premium reserve

2,050

2,050

Profit and loss account

503,301

737,254

Total equity

 

505,363

739,316

For the financial year ending 31 May 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.

 

Cell-Lec Projects Limited

(Registration number: 04317808)
Balance Sheet as at 31 May 2018

Approved and authorised by the Board on 31 October 2018 and signed on its behalf by:
 

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

Mr A J Griffin
Director

 

Cell-Lec Projects Limited

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

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
59 Waterloo Lane
Skellingthorpe
Lincoln
Lincolnshire
LN6 5SN

These financial statements were authorised for issue by the Board on 31 October 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 provision of services in the telecommunications industry. 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 current and 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.

Deferred income tax is recognised on accelerated tax relief arising on assets and the difference between their carrying amount in the financial statements and their carrying value for tax purposes. Deferred income 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.

 

Cell-Lec Projects Limited

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

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 over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold improvements

20% straight line method

Plant and machinery

15% reducing balance

Motor vehicles

25% reducing balance

Office equipment

33% straight line method

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.

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.

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.

 

Cell-Lec Projects Limited

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

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 A shares, Ordinary B shares and Ordinary C 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.

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors with contracts of employment) during the year was 12 (2017 - 12).

 

Cell-Lec Projects Limited

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

4

Tangible assets

Office equipment
 £

Motor vehicles
 £

Leasehold improvements
 £

Plant and machinery
 £

Cost or valuation

At 1 June 2017

10,891

113,699

5,200

4,278

Additions

-

-

-

10,000

Disposals

-

(36,900)

-

-

At 31 May 2018

10,891

76,799

5,200

14,278

Depreciation

At 1 June 2017

9,402

38,305

3,337

1,556

Charge for the year

993

16,784

1,040

1,908

Eliminated on disposal

-

(13,555)

-

-

At 31 May 2018

10,395

41,534

4,377

3,464

Carrying amount

At 31 May 2018

496

35,265

823

10,814

At 31 May 2017

1,489

75,394

1,863

2,722

Total
£

Cost or valuation

At 1 June 2017

134,068

Additions

10,000

Disposals

(36,900)

At 31 May 2018

107,168

Depreciation

At 1 June 2017

52,600

Charge for the year

20,725

Eliminated on disposal

(13,555)

At 31 May 2018

59,770

Carrying amount

At 31 May 2018

47,398

At 31 May 2017

81,468

 

Cell-Lec Projects Limited

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

5

Stocks

2018
£

2017
£

Work in progress

6,686

65,515

Other inventories

20,000

32,500

26,686

98,015

6

Debtors

2018
£

2017
£

Trade debtors

461,667

380,377

Other debtors

62,636

143,621

524,303

523,998

7

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Loans and borrowings

8

995

5,969

Trade creditors

 

54,036

107,100

Taxation and social security

 

41,024

125,692

Other creditors

 

53,904

74,973

 

149,959

313,734

Due after one year

 

Loans and borrowings

8

-

995

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

8

-

995

 

Cell-Lec Projects Limited

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

8

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Finance lease liabilities

-

995

2018
£

2017
£

Current loans and borrowings

Finance lease liabilities

995

5,969

Other borrowings

Finance lease is denominated in £ with a nominal interest rate of market rate%, and the final instalment is due on 31 July 2018. The carrying amount at year end is £995 (2017 - £6,964).

The liability is secured on the related asset.