Contents | |
Page | |
---|---|
Balance Sheet | 1—2 |
Statement of Changes in Equity | 3 |
Notes to the Financial Statements | 4—7 |
2016 | 2015 | ||||
---|---|---|---|---|---|
Notes | £ | £ | £ | £ | |
FIXED ASSETS | |||||
Intangible Assets | 7 |
|
|
||
Tangible Assets | 8 |
|
|
||
|
|
||||
CURRENT ASSETS | |||||
Stocks | 9 |
|
|
||
Debtors | 10 |
|
|
||
Cash at bank and in hand |
|
|
|||
|
|
||||
Creditors: Amounts Falling Due Within One Year | 11 |
( |
( |
||
NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
|
|||
NET ASSETS |
( |
|
|||
CAPITAL AND RESERVES | |||||
Called up share capital | 12 |
|
|
||
Profit and loss account |
( |
|
|||
SHAREHOLDERS' FUNDS | (33,912) | 7,180 | |||
|
|
Share Capital | Profit & Loss Account | Total | |
---|---|---|---|
£ | £ | £ | |
As at 1 January 2015 |
|
|
2,737 |
Profit for the year and total comprehensive income | - |
|
14,443 |
Dividends paid | - | (10,000) | (10,000) |
As at 31 December 2015 and 1 January 2016 |
|
|
7,180 |
Loss for the year and total comprehensive income | - |
( |
(41,092) |
As at |
|
( |
(33,912) |
Plant & Machinery |
|
Motor Vehicles |
|
Fixtures & Fittings |
|
Computer Equipment |
|
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Wages and salaries |
|
|
|
Social security costs |
|
|
|
|
|
||
2016 | 2015 | ||
---|---|---|---|
Sales, marketing and distribution |
|
|
|
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Other finance charges |
|
|
|
|
|
||
Goodwill | |||
---|---|---|---|
£ | |||
Cost | |||
As at |
|
||
As at |
|
||
Amortisation | |||
As at |
|
||
Provided during the period |
|
||
As at |
|
||
Net Book Value | |||
As at |
|
||
As at |
|
||
Plant & Machinery | Motor Vehicles | Fixtures & Fittings | Computer Equipment | 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 | 88,280 | 50,685 | |
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Due within one year | |||
Trade debtors |
|
|
|
Prepayments and accrued income |
|
|
|
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
Trade creditors |
|
|
|
Corporation tax |
|
|
|
Other taxes and social security |
|
|
|
VAT |
|
|
|
Accruals and deferred income |
|
|
|
Director's loan account |
|
|
|
|
|
||
2016 | 2015 | ||
---|---|---|---|
£ | £ | ||
On equity shares: | |||
Final dividend paid |
|
|
|
- | 10,000 | ||