Campbell Wilson Consultancy Limited - Period Ending 2018-03-31

Campbell Wilson Consultancy Limited - Period Ending 2018-03-31


Campbell Wilson Consultancy Limited 07925886 false 2017-04-01 2018-03-31 2018-03-31 The principal activity of the company is independant financial advisor Digita Accounts Production Advanced 6.24.8820.0 Software true 07925886 2017-04-01 2018-03-31 07925886 2018-03-31 07925886 bus:Director2 1 2018-03-31 07925886 core:RetainedEarningsAccumulatedLosses 2018-03-31 07925886 core:ShareCapital 2018-03-31 07925886 core:CurrentFinancialInstruments 2018-03-31 07925886 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 07925886 core:Goodwill 2018-03-31 07925886 core:FurnitureFittingsToolsEquipment 2018-03-31 07925886 bus:SmallEntities 2017-04-01 2018-03-31 07925886 bus:AuditExemptWithAccountantsReport 2017-04-01 2018-03-31 07925886 bus:FullAccounts 2017-04-01 2018-03-31 07925886 bus:SmallCompaniesRegimeForAccounts 2017-04-01 2018-03-31 07925886 bus:RegisteredOffice 2017-04-01 2018-03-31 07925886 bus:Director1 2017-04-01 2018-03-31 07925886 bus:Director2 2017-04-01 2018-03-31 07925886 bus:Director2 1 2017-04-01 2018-03-31 07925886 bus:OrdinaryShareClass1 2017-04-01 2018-03-31 07925886 bus:OrdinaryShareClass2 2017-04-01 2018-03-31 07925886 bus:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 07925886 core:Goodwill 2017-04-01 2018-03-31 07925886 core:FurnitureFittingsToolsEquipment 2017-04-01 2018-03-31 07925886 core:OfficeEquipment 2017-04-01 2018-03-31 07925886 countries:AllCountries 2017-04-01 2018-03-31 07925886 2017-03-31 07925886 core:Goodwill 2017-03-31 07925886 core:FurnitureFittingsToolsEquipment 2017-03-31 07925886 2016-04-01 2017-03-31 07925886 2017-03-31 07925886 bus:Director2 1 2017-03-31 07925886 core:RetainedEarningsAccumulatedLosses 2017-03-31 07925886 core:ShareCapital 2017-03-31 07925886 core:CurrentFinancialInstruments 2017-03-31 07925886 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 07925886 core:Goodwill 2017-03-31 07925886 core:FurnitureFittingsToolsEquipment 2017-03-31 07925886 bus:Director2 1 2016-04-01 2017-03-31 07925886 bus:OrdinaryShareClass1 2016-04-01 2017-03-31 07925886 bus:OrdinaryShareClass2 2016-04-01 2017-03-31 iso4217:GBP xbrli:pure

Registration number: 07925886

Campbell Wilson Consultancy Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2018

J Williams & Co Limited
94 Arundel Drive
Fareham
Hampshire
PO16 7NU

 

Campbell Wilson Consultancy Limited

Contents

Company Information

1

Profit and Loss Account

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 12

 

Campbell Wilson Consultancy Limited

Company Information

Directors

Mrs Hannah Wilson

Mr Campbell Wilson

Registered office

94 Arundel Drive
Fareham
Hampshire
PO16 7NU

Accountants

J Williams & Co Limited
94 Arundel Drive
Fareham
Hampshire
PO16 7NU

 

Campbell Wilson Consultancy Limited

Profit and Loss Account for the Year Ended 31 March 2018

Note

2018
£

2017
£

Turnover

 

207,098

226,747

Cost of sales

 

-

(1,302)

Gross profit

 

207,098

225,445

Administrative expenses

 

(107,175)

(78,371)

Operating profit

 

99,923

147,074

Other interest receivable and similar income

 

2,618

-

 

2,618

-

Profit before tax

102,541

147,074

Taxation

 

(20,916)

(31,079)

Profit for the financial year

 

81,625

115,995

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Campbell Wilson Consultancy Limited

(Registration number: 07925886)
Balance Sheet as at 31 March 2018

Note

2018
£

2017
£

Fixed assets

 

Intangible assets

4

7,187

21,573

Tangible assets

5

2,470

2,113

 

9,657

23,686

Current assets

 

Debtors

6

101,055

51,180

Cash at bank and in hand

 

8

40,869

 

101,063

92,049

Creditors: Amounts falling due within one year

7

(26,499)

(31,362)

Net current assets

 

74,564

60,687

Total assets less current liabilities

 

84,221

84,373

Provisions for liabilities

(469)

(423)

Net assets

 

83,752

83,950

Capital and reserves

 

Called up share capital

8

110

100

Profit and loss account

83,642

83,850

Total equity

 

83,752

83,950

 

Campbell Wilson Consultancy Limited

(Registration number: 07925886)
Balance Sheet as at 31 March 2018

For the financial year ending 31 March 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.

Approved and authorised by the Board on 28 December 2018 and signed on its behalf by:
 

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

Mr Campbell Wilson
Director

 

Campbell Wilson Consultancy Limited

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

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
94 Arundel Drive
Fareham
Hampshire
PO16 7NU
United Kingdom

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 sale of goods and provision of services in the ordinary course of the company’s activities. 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.

 

Campbell Wilson Consultancy Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

25% straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5 years straight line basis

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.

 

Campbell Wilson Consultancy Limited

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

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.

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.

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.

Share capital

Ordinary 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.

 

Campbell Wilson Consultancy Limited

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

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) during the year, was 2 (2017 - 1).

 

Campbell Wilson Consultancy Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2017

71,933

71,933

At 31 March 2018

71,933

71,933

Amortisation

At 1 April 2017

50,360

50,360

Amortisation charge

14,386

14,386

At 31 March 2018

64,746

64,746

Carrying amount

At 31 March 2018

7,187

7,187

At 31 March 2017

21,573

21,573

5

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 April 2017

10,791

10,791

Additions

1,691

1,691

At 31 March 2018

12,482

12,482

Depreciation

At 1 April 2017

8,678

8,678

Charge for the year

1,334

1,334

At 31 March 2018

10,012

10,012

Carrying amount

At 31 March 2018

2,470

2,470

At 31 March 2017

2,113

2,113

 

Campbell Wilson Consultancy Limited

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

6

Debtors

2018
£

2017
£

Prepayments

396

380

Other debtors

100,659

50,800

101,055

51,180

7

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Bank loans and overdrafts

9

3,314

-

Trade creditors

 

1,269

-

Taxation and social security

 

1,047

5

Accruals and deferred income

 

-

90

Other creditors

 

20,869

31,267

 

26,499

31,362

8

Share capital

9

Loans and borrowings

2018
£

2017
£

Current loans and borrowings

Bank overdrafts

3,314

-

 

Campbell Wilson Consultancy Limited

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

10

Dividends

Interim dividends paid

   

2018
£

 

2017
£

Interim dividend of £558.33 (2017 - £696.67) per each Ordinary shares

 

55,833

 

69,667

Interim dividend of £2,600.00 (2017 - £Nil) per each Ordinary A shares

 

26,000

 

-

   

81,833

 

69,667

 

Campbell Wilson Consultancy Limited

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

11

Related party transactions

Transactions with directors

2018

At 1 April 2017
£

Advances to directors
£

Repayments by director
£

At 31 March 2018
£

Mr Campbell Wilson

Directors loan account

50,800

131,693

(81,833)

100,660

         
       

 

2017

At 1 April 2016
£

Advances to directors
£

Repayments by director
£

At 31 March 2017
£

Mr Campbell Wilson

Directors loan account

(586)

121,053

(69,667)

50,800

         
       

 

This loan is undated and unsecured. interest has been applied to the loan at 3.5%.

Directors' remuneration

The directors' remuneration for the year was as follows:

2018
£

2017
£

Remuneration

23,000

8,100

Contributions paid to money purchase schemes

4,800

2,200

27,800

10,300