Directors |
|
|
|
|
|
Secretary |
|
Company Number |
|
Registered Office | Rose Villa |
42 Glebe Street | |
Loughborough | |
Leicestershire | |
LE11 1JR | |
Business | Ground Floor, Unit 3a |
Whitworth Court, Manor Park | |
Runcorn | |
Cheshire | |
WA7 1WA | |
Auditors |
|
Rose Villa | |
42 Glebe Street | |
Loughborough | |
Leicestershire | |
LE11 1JR | |
|
|
|
|
|
|
|
Rose Villa
42 Glebe Street
Loughborough
Leicestershire
LE11 1JR
|
2016 | 2015 | |||
---|---|---|---|---|
Notes | £ | £ | ||
TURNOVER | 2 |
|
|
|
Cost of sales |
( |
( |
||
GROSS PROFIT |
|
|
||
Administrative expenses |
( |
( |
||
OPERATING PROFIT | 3 |
|
|
|
Profit on disposal of fixed assets |
|
|
||
Other interest receivable and similar income |
|
|
||
PROFIT BEFORE TAXATION |
|
|
||
Tax on profit | 6 |
( |
( |
|
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR |
|
|
||
2016 | 2015 | ||||
---|---|---|---|---|---|
Notes | £ | £ | £ | £ | |
FIXED ASSETS | |||||
Tangible Assets | 7 |
|
|
||
|
|
||||
CURRENT ASSETS | |||||
Stocks | 8 |
|
|
||
Debtors | 9 |
|
|
||
Cash at bank and in hand |
|
|
|||
|
|
||||
Creditors: Amounts Falling Due Within One Year | 10 |
( |
( |
||
NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
NET ASSETS |
|
|
|||
CAPITAL AND RESERVES | |||||
Called up share capital | 11 |
|
|
||
Profit and loss account |
|
|
|||
SHAREHOLDERS' FUNDS | 452,421 | 441,434 | |||
|
|
Share Capital | Profit & Loss Account | Total | |
---|---|---|---|
£ | £ | £ | |
As at 1 January 2015 |
|
|
444,847 |
Profit for the year and total comprehensive income | - |
|
121,587 |
Dividends paid | - | (125,000) | (125,000) |
As at 31 December 2015 and 1 January 2016 |
|
|
441,434 |
Profit for the year and total comprehensive income | - |
|
10,987 |
As at |
|
|
452,421 |
Plant & Machinery |
|
Motor Vehicles |
|
Fixtures & Fittings |
|
Computer Equipment |
|
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
United Kingdom | 2,069,595 | 2,161,777 | |
Europe | 241,906 | 242,247 | |
2,311,501 | 2,404,024 | ||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Bad debts | 2,085 | 313 | |
Research and Development Costs |
|
|
|
Directors' remuneration |
|
|
|
Audit fees |
|
|
|
Depreciation of tangible fixed assets |
|
|
|
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Wages and salaries |
|
|
|
Other pension costs |
|
|
|
|
|
||
2016 | 2015 | ||
---|---|---|---|
Office and administration |
|
|
|
Sales, marketing and distribution |
|
|
|
|
|
||
Tax Rate | 2016 | 2015 | |||
---|---|---|---|---|---|
2016 | 2015 | £ | £ | ||
UK Corporation Tax | 20% | 20% |
|
|
|
Total Current Tax Charge |
|
|
|||
Deferred Taxation |
|
( |
|||
|
|
||||
2016 | 2015 | ||||
£ | £ | ||||
Profit on ordinary activities before tax | 16,224 | 146,898 | |||
Breakdown of Tax Charge is: | |||||
Tax on profit at 20% (UK standard rate) |
|
|
|||
Expenses not deductible for tax purposes |
|
|
|||
minus the following: | |||||
Capital allowances in excess of depreciation |
( |
|
|||
Current tax charge for the period | 5,237 | 29,175 | |||
Motor Vehicles | Fixtures & Fittings | Total | |
---|---|---|---|
£ | £ | £ | |
Cost | |||
As at |
|
|
|
Additions |
|
|
|
Disposals |
( |
( |
( |
As at |
|
|
|
Depreciation | |||
As at |
|
|
|
Provided during the period |
|
|
|
Disposals |
( |
( |
( |
As at |
|
|
|
Net Book Value | |||
As at |
|
|
|
As at |
|
|
|
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Stock - materials and work in progress | 2,983 | 125,812 | |
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Due within one year | |||
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
Other debtors |
|
|
|
Corporation tax recoverable assets |
|
|
|
Amounts owed by other participating interests | 21,668 | 968 | |
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Trade creditors |
|
|
|
Other taxes and social security |
|
|
|
VAT |
|
|
|
Accruals and deferred income |
|
|
|
Amounts owed to parent undertaking |
|
|
|
Amounts owed to other participating interests | 1,085 | 217,681 | |
|
|
||
Land and buildings | ||
---|---|---|
2016 | 2015 | |
£ | £ | |
Leases due to expire | ||
Within 1 year | - | 3,978 |
Between 1 and 5 years | 22,950 | - |
22,950 | 3,978 | |
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
On equity shares: | |||
Interim dividend paid |
|
|
|
- | 125,000 | ||
ODU GmbH & Co. KG
A company, based in Germany, also owned by Otto Dunkel GmbH
During the period the company received commission income of £19,450 (2015: £18,977), purchased stock of £1,456,423 (2015: £1,245,343), incurred management cost charges of £Nil (2015: £15,257), made salary recharges of £96,494 (2015: £89,384), incurred development costs of £Nil (2015: £150,000) and incurred royalty costs of £Nil (2015: £11,478). At the balance sheet date the amount due from ODU GmbH & Co. KG was £21,668 (2015 - (due to ODU GmbH & Co. KG) £211,440).
ODU Automotive GmbH
A company, based in Germany, also owned by Otto Dunkel GmbH
At the balance sheet date the amount due from ODU Automotive GmbH was £Nil (2015 - £968).
ODU ROM Manufacturing SRL
A company, based in Romania, also owned by Otto Dunkel GmbH
During the period the company purchased stock of £71,234 (2015: £36,380). At the balance sheet date the amount due to ODU ROM Manufacturing SRL was £1,085 (2015 - £6,241).
Otto Dunkel GmbH
Parent company, based in Germany
During the period the company made purchases of £8,276 (2015: £7,505) and paid dividends of £Nil (2015: £125,000) to Otto Dunkel GmbH. At the balance sheet date the amount due to Otto Dunkel GmbH was £8,276 (2015 - £7,505).