Chrysalis Body Sculpting Ltd - Accounts to registrar (filleted) - small 18.2

Chrysalis Body Sculpting Ltd - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.0.592 08757827 Board of Directors 1.3.17 28.2.18 28.2.18 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure087578272017-02-28087578272018-02-28087578272017-03-012018-02-28087578272016-02-29087578272016-03-012017-02-28087578272017-02-2808757827ns15:EnglandWales2017-03-012018-02-2808757827ns14:PoundSterling2017-03-012018-02-2808757827ns10:Director12017-03-012018-02-2808757827ns10:PrivateLimitedCompanyLtd2017-03-012018-02-2808757827ns10:SmallEntities2017-03-012018-02-2808757827ns10:AuditExempt-NoAccountantsReport2017-03-012018-02-2808757827ns10:SmallCompaniesRegimeForDirectorsReport2017-03-012018-02-2808757827ns10:SmallCompaniesRegimeForAccounts2017-03-012018-02-2808757827ns10:FullAccounts2017-03-012018-02-280875782712017-03-012018-02-2808757827ns10:Director22017-03-012018-02-2808757827ns10:RegisteredOffice2017-03-012018-02-2808757827ns5:CurrentFinancialInstruments2018-02-2808757827ns5:CurrentFinancialInstruments2017-02-2808757827ns5:Non-currentFinancialInstruments2018-02-2808757827ns5:Non-currentFinancialInstruments2017-02-2808757827ns5:ShareCapital2018-02-2808757827ns5:ShareCapital2017-02-2808757827ns5:RetainedEarningsAccumulatedLosses2018-02-2808757827ns5:RetainedEarningsAccumulatedLosses2017-02-2808757827ns5:NetGoodwill2017-03-012018-02-2808757827ns5:IntangibleAssetsOtherThanGoodwill2017-03-012018-02-2808757827ns5:PlantMachinery2017-03-012018-02-2808757827ns5:ComputerEquipment2017-03-012018-02-2808757827ns5:NetGoodwill2017-02-2808757827ns5:NetGoodwill2018-02-2808757827ns5:NetGoodwill2017-02-2808757827ns5:PlantMachinery2017-02-2808757827ns5:FurnitureFittings2017-02-2808757827ns5:ComputerEquipment2017-02-2808757827ns5:FurnitureFittings2017-03-012018-02-2808757827ns5:PlantMachinery2018-02-2808757827ns5:FurnitureFittings2018-02-2808757827ns5:ComputerEquipment2018-02-2808757827ns5:PlantMachinery2017-02-2808757827ns5:FurnitureFittings2017-02-2808757827ns5:ComputerEquipment2017-02-2808757827ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-02-2808757827ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-02-2808757827ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2018-02-2808757827ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2017-02-2808757827ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2018-02-2808757827ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2017-02-2808757827ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2018-02-2808757827ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2017-02-2808757827ns5:Secured2018-02-2808757827ns5:Secured2017-02-28


REGISTERED NUMBER: 08757827 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 28 FEBRUARY 2018

FOR

CHRYSALIS BODY SCULPTING LTD

CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2018




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


CHRYSALIS BODY SCULPTING LTD

COMPANY INFORMATION
FOR THE YEAR ENDED 28 FEBRUARY 2018







DIRECTORS: Neera Shukla
Harsh Shukla





REGISTERED OFFICE: Chandler House
7 Ferry Road Office Park
Riversway
Preston
Lancashire
PR2 2YH





REGISTERED NUMBER: 08757827 (England and Wales)





ACCOUNTANTS: Wallwork Nelson & Johnson
Chandler House
7 Ferry Road Office Park
Riversway
Preston
Lancashire
PR2 2YH

CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)

BALANCE SHEET
28 FEBRUARY 2018

28/2/18 28/2/17
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 332,437 372,735
Tangible assets 5 10,333 9,346
342,770 382,081

CURRENT ASSETS
Stocks 5,174 5,174
Debtors 6 25,005 7,488
Cash at bank 3,930 5,137
34,109 17,799
CREDITORS
Amounts falling due within one year 7 254,877 193,769
NET CURRENT LIABILITIES (220,768 ) (175,970 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

122,002

206,111

CREDITORS
Amounts falling due after more than one
year

8

(195,330

)

(234,090

)

PROVISIONS FOR LIABILITIES (1,963 ) (3,920 )
NET LIABILITIES (75,291 ) (31,899 )

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings (75,391 ) (31,999 )
SHAREHOLDERS' FUNDS (75,291 ) (31,899 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 28 February 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 28 February 2018 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their 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.

CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)

BALANCE SHEET - continued
28 FEBRUARY 2018


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 Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 30 November 2018 and were signed on its behalf
by:





Neera Shukla - Director


CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2018

1. STATUTORY INFORMATION

Chrysalis Body Sculpting Ltd 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.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2017, is being amortised evenly over its estimated useful life of ten years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost
less any accumulated amortisation and any accumulated impairment losses.

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 - 33% on cost
Computer equipment - 20% on reducing balance

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they
will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 28 FEBRUARY 2018

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 17 (2017 - 17 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 March 2017
and 28 February 2018 402,979
AMORTISATION
At 1 March 2017 30,244
Charge for year 40,298
At 28 February 2018 70,542
NET BOOK VALUE
At 28 February 2018 332,437
At 28 February 2017 372,735

5. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Computer
machinery fittings equipment Totals
£    £    £    £   
COST
At 1 March 2017 13,841 2,811 2,919 19,571
Additions 9,700 - - 9,700
At 28 February 2018 23,541 2,811 2,919 29,271
DEPRECIATION
At 1 March 2017 8,694 703 828 10,225
Charge for year 7,768 527 418 8,713
At 28 February 2018 16,462 1,230 1,246 18,938
NET BOOK VALUE
At 28 February 2018 7,079 1,581 1,673 10,333
At 28 February 2017 5,147 2,108 2,091 9,346

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
28/2/18 28/2/17
£    £   
Trade debtors 16,112 -
Other debtors 2,369 101
Prepayments and accrued income 6,524 7,387
25,005 7,488

CHRYSALIS BODY SCULPTING LTD (REGISTERED NUMBER: 08757827)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 28 FEBRUARY 2018

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
28/2/18 28/2/17
£    £   
Bank loans and overdrafts 84,848 52,245
Trade creditors 92,580 49,771
Tax 618 8,167
Social security and other taxes 9,983 8,351
VAT 7,774 21,993
Other creditors - 29,000
Directors' current accounts 45,654 21,007
Accrued expenses 13,420 3,235
254,877 193,769

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
28/2/18 28/2/17
£    £   
Bank loans - 1-2 years 38,760 38,760
Bank loans - 2-5 years 90,270 108,630
Bank loans more 5 yr by instal 66,300 86,700
195,330 234,090

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 66,300 86,700

9. SECURED DEBTS

The following secured debts are included within creditors:

28/2/18 28/2/17
£    £   
Bank overdrafts 46,088 13,485
Bank loans 234,090 272,850
280,178 286,335