Accounts filed on 31-07-2018
Accounts filed on 31-07-2018
Registered number: 01268526 | ||||||||
FOR THE YEAR ENDED 31 JULY 2018 | ||||||||
Prepared By: | ||||||||
Brieley Grimsdell Falconer Ltd | ||||||||
Chartered Tax Advisers and Accountants | ||||||||
14 Regent Street | ||||||||
Kimberley | ||||||||
Nottingham | ||||||||
NG16 2LW |
Frederick Smith (Electrical) Ltd | ||||||||
ACCOUNTS | ||||||||
FOR THE YEAR ENDED 31 JULY 2018 | ||||||||
DIRECTORS | ||||||||
SECRETARY | ||||||||
Mr A Bancroft | ||||||||
REGISTERED OFFICE | ||||||||
Derbys | ||||||||
COMPANY DETAILS | ||||||||
Private company limited by shares registered in EW - England and Wales, registered number 01268526 | ||||||||
BANKERS | ||||||||
LLoyds TSB, 7 High Street, Leicester, LE1 9FS | ||||||||
ACCOUNTANTS | ||||||||
Brieley Grimsdell Falconer Ltd | ||||||||
Chartered Tax Advisers and Accountants | ||||||||
14 Regent Street | ||||||||
Kimberley | ||||||||
Nottingham | ||||||||
NG16 2LW |
Frederick Smith (Electrical) Ltd | ||||||||
ACCOUNTS | ||||||||
FOR THEYEARENDED31 JULY 2018 | ||||||||
CONTENTS | ||||||||
Page | ||||||||
Directors' Report | - | |||||||
Accountants' Report | - | |||||||
Statement Of Comprehensive Income | - | |||||||
Balance Sheet | 3 | |||||||
Notes To The Accounts | 4 | |||||||
The following do not form part of the statutory financial statements: | ||||||||
Trading And Profit And Loss Account | - | |||||||
Profit And Loss Account Summaries | - |
Frederick Smith (Electrical) Ltd | ||||||||
BALANCE SHEET AT | ||||||||||
2018 | 2017 | |||||||||
Notes | £ | £ | ||||||||
FIXED ASSETS | ||||||||||
Tangible assets | 2 | |||||||||
CURRENT ASSETS | ||||||||||
Stock | ||||||||||
Debtors | 4 | |||||||||
Cash at bank and in hand | ||||||||||
1,086,211 | 915,094 | |||||||||
CREDITORS: Amounts falling due within one year | 5 | |||||||||
NET CURRENT ASSETS | 503,447 | |||||||||
TOTAL ASSETS LESS CURRENT LIABILITIES | ||||||||||
PROVISIONS FOR LIABILITIES AND CHARGES | 7 | |||||||||
NET ASSETS | ||||||||||
CAPITAL AND RESERVES | ||||||||||
Called up share capital | 8 | |||||||||
Profit and loss account | 701,475 | 536,751 | ||||||||
SHAREHOLDERS' FUNDS | ||||||||||
Approved by the board on | ||||||||||
............................. | ||||||||||
Director | ||||||||||
Frederick Smith (Electrical) Ltd | ||||||||
NOTES TO THE ACCOUNTS | ||||||||||
FOR THE YEAR ENDED 31 JULY 2018 | ||||||||||
1. ACCOUNTING POLICIES |
1a. Basis Of Accounting | ||||||||
The accounts have been prepared under the historical cost convention. | ||||||||
The accounts have been prepared in accordance with FRS102 - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006 . |
1b. Depreciation | ||||||||
Short Leasehold Properties | straight line 15% | |||||||
Plant and Machinery | straight line 20% | |||||||
Commercial Vehicles | straight line 20% | |||||||
Fixtures and Fittings | straight line 15% | |||||||
Equipment | straight line 20% |
1c. Stocks | ||||||||
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell (net realisable value). Costs, which comprise direct production costs, are based on the method most appropriate to the type of inventory class, but usually on a first-in-first-out basis. Overheads are charged to profit or loss as incurred. Net realisable value is based on the estimated selling price less any estimated completion or selling costs. | ||||||||
When stocks are sold, the carrying amount of those stocks is recognised as an expense in the period in which the related revenue is recognised. The amount of any write-down of stocks to net realisable value and all losses of stocks are recognised as an expense in the period in which the write-down or loss occurs. The amount of any reversal of any write-down of stocks is recognised as a reduction in the amount of stocks recognised as an expense in the period in which the reversal occurs. |
1d. Pension Costs | ||||||||
The company operates a defined contribution pension scheme. The pension charge represents the amounts payable by the company to the fund in respect of the year. |
Frederick Smith (Electrical) Ltd | ||||||||
2. TANGIBLE FIXED ASSETS | ||||||||||||
Short Leasehold | Plant and | Commercial | Fixtures | |||||||||
Properties | Machinery | Vehicles | and Fittings | Equipment | Total | |||||||
£ | £ | £ | £ | £ | £ | |||||||
Cost | ||||||||||||
At 1 August 2017 | 10,370 | 5,606 | 48,847 | 14,387 | 2,583 | 81,793 | ||||||
Additions | - | 525 | 26,779 | 1,980 | 1,646 | 30,930 | ||||||
Disposals | - | - | (6,695) | - | - | (6,695) | ||||||
At 31 July 2018 | 10,370 | 6,131 | 68,931 | 16,367 | 4,229 | 106,028 | ||||||
Depreciation | ||||||||||||
At 1 August 2017 | 3,536 | 3,968 | 25,287 | 6,861 | 902 | 40,554 | ||||||
Disposals | - | - | (5,077) | - | - | (5,077) | ||||||
For the year | 1,025 | 622 | 12,675 | 2,467 | 430 | 17,219 | ||||||
At 31 July 2018 | 4,561 | 4,590 | 32,885 | 9,328 | 1,332 | 52,696 | ||||||
Net Book Amounts | ||||||||||||
At 31 July 2018 | 5,809 | 53,332 | ||||||||||
At 31 July 2017 | 6,834 | 41,239 | ||||||||||
The company has changed the basis of depreciating its assets from the reducing balance basis to the straight line basis. This has increased the overall depreciation charge for the year by £3,179. | ||||||||||||
3. STOCK | 2018 | 2017 | ||||
£ | £ | |||||
Stock comprises: | ||||||
Stock | ||||||
Work in progress | ||||||
4. DEBTORS | 2018 | 2017 | ||||||
£ | £ | |||||||
Amounts falling due within one year | ||||||||
Trade debtors | 404,769 | 323,228 | ||||||
Other debtors | 5,778 | 5,778 | ||||||
Prepayments | 21,135 | 15,161 | ||||||
Accrued income | - | 12,807 | ||||||
431,682 | 356,974 | |||||||
Frederick Smith (Electrical) Ltd | ||||||||
5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||
2018 | 2017 | |||||||
£ | £ | |||||||
UK corporation tax | 41,103 | 18,209 | ||||||
VAT | 78,687 | 47,592 | ||||||
PAYE control | 19,689 | 10,264 | ||||||
Salaries and wages control | 2,960 | - | ||||||
Trade creditors | 80,794 | 157,322 | ||||||
Other creditors | 1,036 | - | ||||||
Accruals | 15,450 | 35,734 | ||||||
Deferred income | 188,116 | 142,526 | ||||||
427,835 | 411,647 | |||||||
6. EMPLOYEES | ||||||
2018 | 2017 | |||||
No. | No. | |||||
Average number of employees | 9 | 7 | ||||
7. PROVISIONS FOR LIABILITIES | 2018 | 2017 | ||||||
£ | £ | |||||||
Deferred taxation | 10,133 | 7,835 | ||||||
10,133 | 7,835 | |||||||
8. SHARE CAPITAL | 2018 | 2017 | ||||||
£ | £ | |||||||
Allotted, issued and fully paid: | ||||||||
100 | 100 | |||||||
100 | 100 | |||||||
Frederick Smith (Electrical) Ltd | ||||||||
9. OTHER FINANCIAL COMMITMENTS | ||||||||
At 31 July 2018 the company was committed to making the following payments under non-cancellable operating leases: | ||||||||
2018 | 2017 | |||||||
£ | £ | |||||||
Operating Leases which expire: | ||||||||
Within two to five years | 21,500 | 20,875 | ||||||
10. CONTROLLING PARTY | ||||||||
The company is controlled by ControlRite Limited, a company incorporated in England and Wales. | ||||||||