SIGNMASTER_E.D._LTD - Accounts


Company Registration No. SC205375 (Scotland)
SIGNMASTER E.D. LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
PAGES FOR FILING WITH REGISTRAR
SIGNMASTER E.D. LTD
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
SIGNMASTER E.D. LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2018
31 March 2018
- 1 -
2018
2017
Notes
£
£
£
£
Non-current assets
Intangible assets
3
-
3,125
Property, plant and equipment
4
196,966
157,772
196,966
160,897
Current assets
Inventories
39,000
45,630
Trade and other receivables
5
143,849
162,206
Cash and cash equivalents
2,784
100
185,633
207,936
Current liabilities
6
(209,417)
(218,724)
Net current liabilities
(23,784)
(10,788)
Total assets less current liabilities
173,182
150,109
Non-current liabilities
7
(62,257)
(73,400)
Provisions for liabilities
(37,424)
(31,554)
Net assets
73,501
45,155
Equity
Called up share capital
8
130
130
Revaluation reserve
51,176
-
Retained earnings
22,195
45,025
Total equity
73,501
45,155

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

SIGNMASTER E.D. LTD
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 MARCH 2018
31 March 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 19 December 2018 and are signed on its behalf by:
Mervyn Turnbull
Director
Company Registration No. SC205375
SIGNMASTER E.D. LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -
Share capital
Revaluation reserve
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 April 2016
130
-
65,083
65,213
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
-
28,388
28,388
Dividends
-
-
(48,446)
(48,446)
Balance at 31 March 2017
130
-
45,025
45,155
Year ended 31 March 2018:
Profit for the year
-
-
40,258
40,258
Other comprehensive income:
Revaluation of property, plant and equipment
-
51,176
-
51,176
Total comprehensive income for the year
-
51,176
40,258
91,434
Dividends
-
-
(63,088)
(63,088)
Balance at 31 March 2018
130
51,176
22,195
73,501
SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 4 -
1
Accounting policies
Company information

Signmaster E.D. Ltd is a private company limited by shares incorporated in Scotland. The registered office is Unit 2, Pinnaclehill Industrial Estate, KELSO, Scottish Borders, TD5 8DW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Revenue

Revenue represents amounts receivable for the design, manufacture, installation of signs and related products and is shown net of value added tax.

Revenue from the sale of sign related goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of design, manufacture and installation services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 16 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
2% on cost
Plant and machinery
25% on reducing balance
Fixtures, fittings & equipment
15% on reducing balance
Computer equipment
25% on reducing balance
Motor vehicles
25% on reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 7 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 17 (2017 - 14).

3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2017 and 31 March 2018
50,000
Amortisation and impairment
At 1 April 2017
46,875
Amortisation charged for the year
3,125
At 31 March 2018
50,000
Carrying amount
At 31 March 2018
-
At 31 March 2017
3,125
4
Property, plant and equipment
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 April 2017
88,045
337,386
425,431
Additions
-
9,790
9,790
Revaluation
2,381
48,795
51,176
At 31 March 2018
90,426
395,971
486,397
Depreciation and impairment
At 1 April 2017
14,976
252,681
267,657
Depreciation charged in the year
6,619
15,155
21,774
At 31 March 2018
21,595
267,836
289,431
Carrying amount
At 31 March 2018
68,831
128,135
196,966
At 31 March 2017
73,069
84,703
157,772
SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
4
Property, plant and equipment
(Continued)
- 9 -

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2018
2017
£
£
Cost
435,221
425,431
Accumulated depreciation
(289,431)
(267,657)
Carrying value
145,790
157,774
5
Trade and other receivables
2018
2017
Amounts falling due within one year:
£
£
Trade receivables
128,745
141,725
Other receivables
15,104
20,481
143,849
162,206
6
Current liabilities
2018
2017
£
£
Bank loans and overdrafts
59,835
57,526
Trade payables
58,296
35,896
Taxation and social security
71,235
73,010
Other payables
20,051
52,292
209,417
218,724
7
Non-current liabilities
2018
2017
£
£
Bank loans and overdrafts
58,007
63,150
Other payables
4,250
10,250
62,257
73,400
SIGNMASTER E.D. LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 10 -
8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
10 Ordinary A of £1 each
10
10
10 Ordinary B of £1 each
10
10
10 Ordinary C of £1 each
10
10
130
130
9
Operating lease commitments
Lessee

Operating lease payments represent rent payable by the company for its premises. The lease is negotiated for an average term of 5 years and rentals are fixed for an average of 5 years with an option to extends for a further 5 years at the prevailing market rate.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2018
2017
£
£
175,000
124,200
10
Directors' transactions

Dividends totalling £63,088 (2017 - £48,446) were paid in the year in respect of shares held by the company's directors.

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
  Mervyn Turnbull -
-
16,385
13,019
(19,950)
9,454
  Susan Turnbull  -
-
-
5,220
(3,666)
1,554
16,385
18,239
(23,616)
11,008
2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity20 December 2018Stuart HorsburghMervyn TurnbullSusan Turnbull2018-12-19SC2053752017-04-012018-03-31SC2053752018-03-31SC2053752017-03-31SC205375core:NetGoodwill2017-03-31SC205375core:LandBuildings2018-03-31SC205375core:OtherPropertyPlantEquipment2018-03-31SC205375core:LandBuildings2017-03-31SC205375core:OtherPropertyPlantEquipment2017-03-31SC205375core:CurrentFinancialInstruments2018-03-31SC205375core:CurrentFinancialInstruments2017-03-31SC205375core:Non-currentFinancialInstruments2018-03-31SC205375core:Non-currentFinancialInstruments2017-03-31SC205375core:ShareCapital2018-03-31SC205375core:ShareCapital2017-03-31SC205375core:RevaluationReserve2018-03-31SC205375core:RetainedEarningsAccumulatedLosses2018-03-31SC205375core:RetainedEarningsAccumulatedLosses2017-03-31SC205375core:ShareCapitalOrdinaryShares2018-03-31SC205375core:ShareCapitalOrdinaryShares2017-03-31SC205375bus:Director22017-04-012018-03-31SC2053752016-04-012017-03-31SC205375core:RetainedEarningsAccumulatedLosses2017-04-012018-03-31SC205375core:RetainedEarningsAccumulatedLosses2016-04-012017-03-31SC205375core:RevaluationReserve2017-04-012018-03-31SC205375core:Goodwill2017-04-012018-03-31SC205375core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-04-012018-03-31SC205375core:PlantMachinery2017-04-012018-03-31SC205375core:FurnitureFittings2017-04-012018-03-31SC205375core:ComputerEquipment2017-04-012018-03-31SC205375core:MotorVehicles2017-04-012018-03-31SC205375core:NetGoodwill2017-03-31SC205375core:NetGoodwill2018-03-31SC205375core:NetGoodwill2017-04-012018-03-31SC205375core:LandBuildings2017-03-31SC205375core:OtherPropertyPlantEquipment2017-03-31SC2053752017-03-31SC205375core:OtherPropertyPlantEquipment2017-04-012018-03-31SC205375core:LandBuildings2017-04-012018-03-31SC205375bus:OrdinaryShareClass12017-04-012018-03-31SC205375bus:OrdinaryShareClass22017-04-012018-03-31SC205375bus:OrdinaryShareClass32017-04-012018-03-31SC205375bus:OrdinaryShareClass42017-04-012018-03-31SC205375bus:OrdinaryShareClass12018-03-31SC205375bus:OrdinaryShareClass22018-03-31SC205375bus:OrdinaryShareClass32018-03-31SC205375bus:OrdinaryShareClass42018-03-31SC205375bus:PrivateLimitedCompanyLtd2017-04-012018-03-31SC205375bus:FRS1022017-04-012018-03-31SC205375bus:AuditExemptWithAccountantsReport2017-04-012018-03-31SC205375bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-31SC205375bus:Director12017-04-012018-03-31SC205375bus:Director32017-04-012018-03-31SC205375bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP