JOHN_SHEPPARD_BUTCHERS_LI - Accounts


Company Registration No. 02727662 (England and Wales)
JOHN SHEPPARD BUTCHERS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
JOHN SHEPPARD BUTCHERS LIMITED
COMPANY INFORMATION
Directors
Mr Richard Sheppard
Mrs Bessie Sheppard
Secretary
Mr Richard Sheppard
Company number
02727662
Registered office
Unit 6 Ashley Trading Estate
Ashley Parade
Bristol
BS2 9XS
Auditor
HJS Accountants Limited
12 -14 Carlton Place
Southampton
Hampshire
England
SO15 2EA
JOHN SHEPPARD BUTCHERS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 19
JOHN SHEPPARD BUTCHERS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2018
- 1 -

The directors present the strategic report for the year ended 30 June 2018.

Fair review of the business

The principal activity of the company continued to be that of a wholesale butchers.

 

During the year the company saw a loss of a large contract which resulted in the decrease in turnover but the company was still able to turn a net profit.

The impact of the introduction of the national Living Wage is as yet to be fully factored in. In addition, at year end raw material prices were beginning to rise across all species after an extended period of stability.

Principal risks and uncertainties

The directors recognise the following risks and uncertanties:

  • The increase in raw material costs

  • The impact of exit from the European Union and the weakness of the sterling affecting imported product pricing.

  • Further increases in the national living wage and the inflationary pressure on wages in general.

The directors have sought to address the above by:

  • Negotiating shorter term and more flexible price agreements with clients - allowing the company to be more reactive in case of any market movements.

  • Reviewing the supply chain and putting greater emphasis on the purchasing of UK products.

  • Rationalisation of staff members and more flexible working rotas to reduce impact of wage increases.

  • Investment in more modern production/packing machinery to increase efficiency and reduce the number of personnel required.

Development and performance

The company forecasts growth into the next financial year. To facilitate this and improve the company’s production capability, an expansion of the company’s premises will be undertaken on the existing site. This should be completed in the short term.

Key performance indicators

Turnover has decreased by 5.7% while gross margin remains consistent at 19%.

Other information and explanations

Contracts with the majority of major clients are in place for an extended period. The company envisages growth going forward at a sustainable rate.

On behalf of the board

Mr Richard Sheppard
Director
11 February 2019
JOHN SHEPPARD BUTCHERS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2018
- 2 -

The directors present their annual report and financial statements for the year ended 30 June 2018.

Principal activities

The principal activity of the company continued to be that of a wholesale butchers.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr Richard Sheppard
Mrs Bessie Sheppard
Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £114,000. The directors do not recommend payment of a final dividend.

Financial instruments
Treasury operations and financial instruments

In considering the financial risk management objectives and policies of the company and the exposure to risk on financial instruments, the directors consider that such information is not material for the assessment of the assets, liabilities, financial position and profit or loss of the company.

Auditor

In accordance with the company's articles, a resolution proposing that HJS Accountants Limited be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr Richard Sheppard
Director
11 February 2019
JOHN SHEPPARD BUTCHERS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 JUNE 2018
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

JOHN SHEPPARD BUTCHERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF JOHN SHEPPARD BUTCHERS LIMITED
- 4 -
Opinion

We have audited the financial statements of John Sheppard Butchers Limited (the 'company') for the year ended 30 June 2018 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 June 2018 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

JOHN SHEPPARD BUTCHERS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF JOHN SHEPPARD BUTCHERS LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Mark Rogers FCCA (Senior Statutory Auditor)
for and on behalf of HJS Accountants Limited
12 February 2019
Chartered Accountants and Statutory Auditor
12 -14 Carlton Place
Southampton
Hampshire
England
SO15 2EA
JOHN SHEPPARD BUTCHERS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2018
- 6 -
2018
2017
Notes
£
£
Turnover
3
15,068,113
15,977,026
Cost of sales
(12,138,492)
(12,887,762)
Gross profit
2,929,621
3,089,264
Distribution costs
(1,354,853)
(1,555,888)
Administrative expenses
(1,369,897)
(1,300,134)
Other operating income
-
12,500
Operating profit
4
204,871
245,742
Interest receivable and similar income
7
21
-
Interest payable and similar expenses
8
(55,949)
(48,201)
Profit before taxation
148,943
197,541
Tax on profit
9
(29,566)
(37,259)
Profit for the financial year
119,377
160,282

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

JOHN SHEPPARD BUTCHERS LIMITED
BALANCE SHEET
AS AT
30 JUNE 2018
30 June 2018
- 7 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
11
220,385
205,824
Current assets
Stocks
12
277,259
406,502
Debtors
13
5,230,589
4,965,620
Cash at bank and in hand
52,033
30,140
5,559,881
5,402,262
Creditors: amounts falling due within one year
14
(4,229,123)
(4,044,320)
Net current assets
1,330,758
1,357,942
Total assets less current liabilities
1,551,143
1,563,766
Creditors: amounts falling due after more than one year
15
(30,000)
(48,000)
Net assets
1,521,143
1,515,766
Capital and reserves
Called up share capital
18
10,000
10,000
Profit and loss reserves
1,511,143
1,505,766
Total equity
1,521,143
1,515,766
The financial statements were approved by the board of directors and authorised for issue on 11 February 2019 and are signed on its behalf by:
Mr Richard Sheppard
Director
Company Registration No. 02727662
JOHN SHEPPARD BUTCHERS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2018
- 8 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2016
10,000
1,465,484
1,475,484
Year ended 30 June 2017:
Profit and total comprehensive income for the year
-
160,282
160,282
Dividends
10
-
(120,000)
(120,000)
Balance at 30 June 2017
10,000
1,505,766
1,515,766
Year ended 30 June 2018:
Profit and total comprehensive income for the year
-
119,377
119,377
Dividends
10
-
(114,000)
(114,000)
Balance at 30 June 2018
10,000
1,511,143
1,521,143
JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
- 9 -
1
Accounting policies
Company information

John Sheppard Butchers Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 6 Ashley Trading Estate, Ashley Parade, Bristol, BS2 9XS.

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.

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 on 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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’ – Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of JSB Companies Limited. These consolidated financial statements are available from its registered office, Brooks House, 1 Albion Place, Maidstone, Kent, ME14 5DY.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 10 -
1.3
Turnover

The turnover shown in the profit and loss account represents amounts invoiced during the year, less discounts allowed and Value Added Tax.

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the which is upon 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.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Fixtures & fittings
10% straight line
Motor vehicles
25% reducing balance

Assets in the course of construction are not depreciated.

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 fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets. A provision is made for any impairment loss and taken to the profit and loss account.

1.6
Stocks

Stocks 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 stocks to their present location and condition.

 

Stocks 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 stocks 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.

1.7
Cash at bank and in hand

Cash at bank and in hand 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.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 11 -
1.8
Financial instruments

The company only enters into basic financial instrument transactions.

 

Financial instruments are recognised in the company's balance sheet 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 debtors 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 12 -
Basic financial liabilities

Basic financial liabilities, including creditors, 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.

Other financial liabilities

Financial assets and liabilities classified as receivable or payable within one year are not amortised.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

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
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
Taxation

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

Current tax

The current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exceptions:

Deferred tax assets are recognised only to the extent that the directors consider that it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

 

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 13 -
1.12
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 fixed 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.

1.13
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.14
Leases

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.15

Financial instruments

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

The directors have valued stock based on a calculation which includes an element of labour costs which has been estimated and apportioned in line with their industry experience.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 14 -
3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2018
2017
£
£
Turnover analysed by class of business
Sales of goods
15,068,113
15,977,026
2018
2017
£
£
Other significant revenue
Interest income
21
-
2018
2017
£
£
Turnover analysed by geographical market
United Kingdom
15,068,113
15,977,026
4
Operating profit
2018
2017
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
29,071
26,991
Depreciation of owned tangible fixed assets
21,724
16,590
Profit on disposal of tangible fixed assets
(4,700)
(3,311)
Cost of stocks recognised as an expense
10,653,593
11,332,269
Operating lease charges
101,151
99,426
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2018
2017
Number
Number
Production Staff
78
80
Distribution Staff
31
33
Administrative Staff
25
25
Other Staff - Sales
1
1
Other Staff - Maintenance
3
2
138
141
JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
5
Employees
(Continued)
- 15 -

Their aggregate remuneration comprised:

2018
2017
£
£
Wages and salaries
2,568,481
2,610,610
Social security costs
206,580
208,772
Pension costs
97,607
92,163
2,872,668
2,911,545
6
Directors' remuneration
2018
2017
£
£
Remuneration for qualifying services
11,960
24,006
Company pension contributions to defined contribution schemes
46,984
44,176
58,944
68,182
7
Interest receivable and similar income
2018
2017
£
£
Interest income
Interest on bank deposits
21
-
8
Interest payable and similar expenses
2018
2017
£
£
Interest on bank overdrafts and loans
3,395
4,761
Other interest
52,554
43,440
55,949
48,201
9
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
29,566
37,259
JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
(Continued)
- 16 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2018
2017
£
£
Profit before taxation
148,943
197,541
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2017: 20.00%)
28,299
39,508
Tax effect of expenses that are not deductible in determining taxable profit
3,933
4,862
Effect of change in corporation tax rate
-
(1,794)
Permanent capital allowances in excess of depreciation
(2,666)
(5,979)
Capital allowances for period in excess of depreciation
-
662
Taxation charge for the year
29,566
37,259
10
Dividends
2018
2017
£
£
Interim paid
114,000
120,000
11
Tangible fixed assets
Assets under construction
Fixtures & fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 July 2017
101,078
132,297
57,357
290,732
Additions
-
8,480
33,192
41,672
Disposals
-
(1,276)
(8,450)
(9,726)
At 30 June 2018
101,078
139,501
82,099
322,678
Depreciation and impairment
At 1 July 2017
-
58,528
26,380
84,908
Depreciation charged in the year
-
10,141
11,583
21,724
Eliminated in respect of disposals
-
(148)
(4,191)
(4,339)
At 30 June 2018
-
68,521
33,772
102,293
Carrying amount
At 30 June 2018
101,078
70,980
48,327
220,385
At 30 June 2017
101,078
73,769
30,977
205,824
JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 17 -
12
Stocks
2018
2017
£
£
Finished goods and goods for resale
277,259
406,502
13
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
2,823,004
3,067,283
Amounts owed by group undertakings
1,801,724
1,379,323
Other debtors
277,822
250,048
Prepayments and accrued income
328,039
268,966
5,230,589
4,965,620
14
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Bank loans and overdrafts
16
18,000
18,000
Trade creditors
1,393,880
1,179,693
Corporation tax
29,566
37,259
Other taxation and social security
44,852
52,594
Other creditors
1,824,607
2,036,482
Accruals and deferred income
918,218
720,292
4,229,123
4,044,320

The aggregate amount of creditors due within one year of which security has been given total to £1,794,232 (2017: £1,995,960). The security comprises a fixed and floating charge over the assets of the company.

 

Included within other creditors is an amount owed for invoice discounting. The amount of debts discounted still owing at the balance sheet date totalled £1,776,232 (2017: £1,977,960).

15
Creditors: amounts falling due after more than one year
2018
2017
Notes
£
£
Bank loans and overdrafts
16
30,000
48,000

The aggregate amount of creditors due over one year of which security has been given total £30,000 (2017: £48,000). The security compromises a fixed and floating charge over the assets of the company.

JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 18 -
16
Loans and overdrafts
2018
2017
£
£
Bank loans
48,000
66,000
Payable within one year
18,000
18,000
Payable after one year
30,000
48,000
17
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
97,607
92,163

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
10,000 Ordinary Shares of £1 each
10,000
10,000
10,000
10,000
19
Operating lease commitments
Lessee

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

2018
2017
£
£
Within one year
73,742
93,738
Between two and five years
60,680
33,222
134,422
126,960
JOHN SHEPPARD BUTCHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 19 -
20
Related party transactions

At the period end, there is a Composite Company Limited Multilateral Guarantee dated 12 December 2014 with HSBC given by Bristolian Properties Limited, John Sheppard Butchers Limited and JSB Companies Limited,

The company has taken advantage of the exemption in FRS 102 Section 33.1A in respect of disclosure of related party transactions with group companies.

 

21
Directors' transactions

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

 

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr Richard Sheppard - Advance
-
(7,762)
56,115
48,353
(7,762)
56,115
48,353
22
Controlling party

Parent and Ultimate Parent Company

 

The parent and ultimate parent company is JSB Companies Limited, a company registered in England & Wales.

 

The results of this company are included in the consolidated accounts of JSB Companies Limited and the consolidated accounts are available from their registered office at Brooks House, 1 Albion Place, Maidstone, Kent, ME14 5DY. This is the largest and smallest group into which this company is consolidated.

 

Ultimate Controlling Party

 

The ultimate controlling party is Mr Richard Sheppard by virtue of his shareholding in JSB Companies Limited.

2018-06-302017-07-01falseCCH SoftwareCCH Accounts Production 2018.310Mr Richard SheppardMrs Bessie SheppardMr Richard Sheppard027276622017-07-012018-06-3002727662bus:CompanySecretaryDirector12017-07-012018-06-3002727662bus:Director22017-07-012018-06-3002727662bus:Director12017-07-012018-06-3002727662bus:CompanySecretary12017-07-012018-06-3002727662bus:RegisteredOffice2017-07-012018-06-30027276622018-06-30027276622016-07-012017-06-3002727662core:RetainedEarningsAccumulatedLosses2017-07-012018-06-30027276622017-06-3002727662core:ConstructionInProgressAssetsUnderConstruction2018-06-3002727662core:FurnitureFittings2018-06-3002727662core:MotorVehicles2018-06-3002727662core:ConstructionInProgressAssetsUnderConstruction2017-06-3002727662core:FurnitureFittings2017-06-3002727662core:MotorVehicles2017-06-3002727662core:CurrentFinancialInstruments2018-06-3002727662core:CurrentFinancialInstruments2017-06-3002727662core:Non-currentFinancialInstruments2018-06-3002727662core:Non-currentFinancialInstruments2017-06-3002727662core:ShareCapital2018-06-3002727662core:ShareCapital2017-06-3002727662core:RetainedEarningsAccumulatedLosses2018-06-3002727662core:RetainedEarningsAccumulatedLosses2017-06-3002727662core:ShareCapitalcore:RestatedAmount2016-06-3002727662core:RestatedAmount2016-06-3002727662core:ShareCapitalOrdinaryShares2018-06-3002727662core:ShareCapitalOrdinaryShares2017-06-3002727662core:RetainedEarningsAccumulatedLosses2016-07-012017-06-3002727662core:FurnitureFittings2017-07-012018-06-3002727662core:MotorVehicles2017-07-012018-06-3002727662core:OwnedAssets2017-07-012018-06-3002727662core:OwnedAssets2016-07-012017-06-3002727662core:UKTax2017-07-012018-06-3002727662core:UKTax2016-07-012017-06-300272766212016-07-012017-06-3002727662core:ConstructionInProgressAssetsUnderConstruction2017-06-3002727662core:FurnitureFittings2017-06-3002727662core:MotorVehicles2017-06-30027276622017-06-3002727662bus:OrdinaryShareClass12017-07-012018-06-3002727662bus:OrdinaryShareClass12018-06-3002727662bus:PrivateLimitedCompanyLtd2017-07-012018-06-3002727662bus:FRS1022017-07-012018-06-3002727662bus:Audited2017-07-012018-06-3002727662bus:FullAccounts2017-07-012018-06-30xbrli:purexbrli:sharesiso4217:GBP