Harpscreen International Limited iXBRL


Relate AccountsProduction v2.1.19 v2.1.19 2017-01-01 The company was not dormant during the period The company was trading for the entire period The principal activities of the company are those of the manufacture and sale of wire mesh screening components. 6 December 2018 0 0 NI032813 2017-12-31 NI032813 2016-12-31 NI032813 2015-12-31 NI032813 2017-01-01 2017-12-31 NI032813 2016-01-01 2016-12-31 NI032813 uk-bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 NI032813 uk-bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 NI032813 uk-bus:FullAccounts 2017-01-01 2017-12-31 NI032813 uk-bus:Director1 2017-01-01 2017-12-31 NI032813 uk-bus:Director2 2017-01-01 2017-12-31 NI032813 uk-bus:CompanySecretary1 2017-01-01 2017-12-31 NI032813 uk-bus:RegisteredOffice 2017-01-01 2017-12-31 NI032813 uk-bus:Agent1 2017-01-01 2017-12-31 NI032813 uk-core:ShareCapital 2017-12-31 NI032813 uk-core:ShareCapital 2016-12-31 NI032813 uk-core:RetainedEarningsAccumulatedLosses 2017-12-31 NI032813 uk-core:RetainedEarningsAccumulatedLosses 2016-12-31 NI032813 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2017-12-31 NI032813 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2016-12-31 NI032813 uk-bus:FRS102 2017-01-01 2017-12-31 NI032813 uk-core:PlantMachinery 2017-01-01 2017-12-31 NI032813 uk-core:FurnitureFittingsToolsEquipment 2017-01-01 2017-12-31 NI032813 uk-core:MotorVehicles 2017-01-01 2017-12-31 NI032813 uk-bus:Audited 2017-01-01 2017-12-31 NI032813 uk-core:CurrentFinancialInstruments 2017-12-31 NI032813 uk-core:CurrentFinancialInstruments 2016-12-31 NI032813 uk-core:CurrentFinancialInstruments 2017-12-31 NI032813 uk-core:CurrentFinancialInstruments 2016-12-31 NI032813 uk-core:WithinOneYear 2017-12-31 NI032813 uk-core:WithinOneYear 2016-12-31 NI032813 uk-core:WithinOneYear 2017-12-31 NI032813 uk-core:WithinOneYear 2016-12-31 NI032813 uk-core:EmployeeBenefits 2016-12-31 NI032813 uk-core:EmployeeBenefits 2017-01-01 2017-12-31 NI032813 uk-core:AcceleratedTaxDepreciationDeferredTax 2017-12-31 NI032813 uk-core:TaxLossesCarry-forwardsDeferredTax 2017-12-31 NI032813 uk-core:OtherDeferredTax 2017-12-31 NI032813 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2017-12-31 NI032813 uk-core:EmployeeBenefits 2017-12-31 NI032813 uk-core:UltimateParent 2017-01-01 2017-12-31 NI032813 uk-countries:NorthernIreland 2017-01-01 2017-12-31 xbrli:pure iso4217:GBP xbrli:shares
Company Number: NI032813
 
 
Harpscreen International Limited
 
Financial Statements
 
for the year ended 31 December 2017
Harpscreen International Limited
DIRECTORS AND OTHER INFORMATION

 
Directors Kevin McCabe
Paul Blanchard (Resigned 2 February 2018)
 
 
Company Secretary Jackie Robbins
 
 
Company Number NI032813
 
 
Registered Office and Business Address Granville Industrial Estate
Granville Road
Dungannon
Co. Tyrone
BT70 1NJ
 
 
Auditors CavanaghKelly
Chartered Accountants
36-38 Northland Row
Dungannon
Co. Tyrone
BT71 6AP
 
 
Bankers First Trust
  18-20 Scotch Street
  Dungannon
  Co Tyrone
  BT70 1AZ
 
   
Solicitors P A Duffy & Co.
  14 Molesworth Street
  Cookstown
  Co. Tyrone
  BT80 8NX



Harpscreen International Limited
Company Number: NI032813
STATEMENT OF FINANCIAL POSITION
as at 31 December 2017

2017 2016
Notes £ £
 
Non-Current Assets
Property, plant and equipment 4 141,432 143,695
───────── ─────────
 
Current Assets
Inventories 5 696,285 627,047
Receivables 6 1,886,375 1,647,859
Cash and cash equivalents 163,451 411,562
───────── ─────────
2,746,111 2,686,468
───────── ─────────
Payables: Amounts falling due within one year 7 (885,270) (1,038,907)
───────── ─────────
Net Current Assets 1,860,841 1,647,561
───────── ─────────
Total Assets less Current Liabilities 2,002,273 1,791,256
 
Provisions for liabilities 8 (15,808) (19,735)
 
Government grants 9 (12,500) (15,000)
───────── ─────────
Net Assets 1,973,965 1,756,521
═════════ ═════════
Equity
Called up share capital 1 1
Income statement 1,973,964 1,756,520
───────── ─────────
Equity attributable to owners of the company 1,973,965 1,756,521
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Income Statement and Directors' Report.
           
Approved by the Board and authorised for issue on 6 December 2018 and signed on its behalf by
           
________________________________          
Kevin McCabe          
Director          



Harpscreen International Limited
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2017

   
1. GENERAL INFORMATION
 
Harpscreen International Limited is a private company limited by shares incorporated in Northern Ireland.
         
2. ACCOUNTING POLICIES
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company’s financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 December 2017 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared under the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets. The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Cash flow statement
The company has availed of the exemption in FRS 102 Section 1A from the requirement to prepare a Statement of Cash Flows because it is classified as a small company.
 
Revenue
Revenue comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax. Revenue is recognised upon receipt of goods by the customer.
 
Property, plant and equipment and depreciation
Property, plant and equipment are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of property, plant and equipment, less their estimated residual value, over their expected useful lives as follows:
 
  Plant and machinery - 10% Straight line
  Fixtures, fittings and equipment - 15% Reducing balance
  Motor vehicles - 25% Reducing balance
 
The carrying values of property, plant and equipment are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.
 
Inventories
Inventories are valued at the lower of cost and net realisable value. Cost comprises expenditure incurred in the normal course of business in bringing inventories to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Statement of Financial Position date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the Statement of Financial Position date.
 
Government grants
Capital grants received and receivable are treated as deferred income and amortised to the Income Statement annually over the useful economic life of the asset to which it relates. Revenue grants are credited to the Income Statement when received.
 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Statement of Financial Position date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Income Statement.
   
3. INFORMATION RELATING TO THE AUDITOR'S REPORT
 
The Audit Report was unqualified. There were no matters to which the auditor was required to refer by way of emphasis.
 
The financial statements were audited by CavanaghKelly.
The Auditor's Report was signed by Mr. Desmond Kelly FCA (Senior Statutory Auditor) for and on behalf of CavanaghKelly on 6th December 2018.
 
           
4. PROPERTY, PLANT AND EQUIPMENT
  Plant and Fixtures, Motor Total
  machinery fittings and vehicles  
    equipment    
  £ £ £ £
Cost
At 1 January 2017 232,465 90,349 17,350 340,164
Additions 11,719 - 20,785 32,504
  ───────── ───────── ───────── ─────────
At 31 December 2017 244,184 90,349 38,135 372,668
  ───────── ───────── ───────── ─────────
Depreciation
At 1 January 2017 129,805 52,831 13,833 196,469
Charge for the year 23,930 5,628 5,209 34,767
  ───────── ───────── ───────── ─────────
At 31 December 2017 153,735 58,459 19,042 231,236
  ───────── ───────── ───────── ─────────
Carrying amount
At 31 December 2017 90,449 31,890 19,093 141,432
  ═════════ ═════════ ═════════ ═════════
At 31 December 2016 102,660 37,518 3,517 143,695
  ═════════ ═════════ ═════════ ═════════
       
5. INVENTORIES 2017 2016
  £ £
 
Raw materials 274,699 226,249
Work in progress 142,051 140,480
  ───────── ─────────
  416,750 366,729
Finished goods and goods for resale 279,535 260,318
  ───────── ─────────
  696,285 627,047
  ═════════ ═════════
       
6. RECEIVABLES 2017 2016
  £ £
 
Trade receivables 1,031,339 888,563
Amounts owed by group companies 482,739 516,912
Amounts owed by related parties 303,729 176,519
Other receivables 3,752 3,970
Taxation 20,544 22,295
Prepayments and accrued income 44,272 39,600
  ───────── ─────────
  1,886,375 1,647,859
  ═════════ ═════════
 
Amounts owed by group companies and related parties are unsecured, interest free and repayable on demand.
       
7. PAYABLES 2017 2016
Amounts falling due within one year £ £
 
Trade payables 505,175 424,509
Amounts owed to group companies 1,726 243,359
Amounts owed to participating interests 158,979 170,714
Taxation 48,728 84,714
Other payables 149,996 98,144
Accruals 20,666 17,467
  ───────── ─────────
  885,270 1,038,907
  ═════════ ═════════
 
Amounts owed to group companies and related parties are unsecured, interest free and repayable on demand.
         
8. PROVISIONS FOR LIABILITIES
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Total Total
  allowances    
       
    2017 2016
  £ £ £
 
At year start 19,735 19,735 7,221
Charged to profit and loss (3,927) (3,927) 12,514
  ───────── ───────── ─────────
At year end 15,808 15,808 19,735
  ═════════ ═════════ ─────────
       
9. GOVERNMENT GRANTS DEFERRED 2017 2016
  £ £
 
At 1 January 2017 15,000 17,500
Decrease in year (2,500) -
  ───────── ─────────
 
At 31 December 2017 12,500 17,500
  ───────── ─────────
Amortisation
Amortised in year - (2,500)
  ───────── ─────────
Carrying amount
At 31 December 2017 12,500 15,000
  ═════════ ═════════
   
10. CONTINGENT LIABILITIES
 
There is a contingent liability to repay certain government grants received if certain conditions specified in the letters of offer are not fulfilled. The directors do not anticipate any repayment falling due under the terms on which the grants were received.
       
11. RELATED PARTY TRANSACTIONS
 
The company has availed of the exemption under FRS 102 in relation to the disclosure of transactions with group companies.
 
The directors received no remuneration during the year.
   
12. ULTIMATE PARENT COMPANY
 
The companys ultimate parent undertaking is Quarrytech Limited.
The address of Quarrytech Limited is Granville Industrial Estate, Dungannon, BT70 1NJ.
 
The parent of the largest group in which the results are consolidated is Quarrytech Limited.