The Real Image Limited - Accounts to registrar (filleted) - small 18.2

The Real Image Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.1.0.729 07584533 Board of Directors Board of Directors 1.9.17 31.8.18 31.8.18 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure075845332017-08-31075845332018-08-31075845332017-09-012018-08-31075845332016-08-31075845332016-09-012017-08-31075845332017-08-3107584533ns15:EnglandWales2017-09-012018-08-3107584533ns14:PoundSterling2017-09-012018-08-3107584533ns10:Director12017-09-012018-08-3107584533ns10:Director22017-09-012018-08-3107584533ns10:PrivateLimitedCompanyLtd2017-09-012018-08-3107584533ns10:SmallEntities2017-09-012018-08-3107584533ns10:AuditExempt-NoAccountantsReport2017-09-012018-08-3107584533ns10:SmallCompaniesRegimeForDirectorsReport2017-09-012018-08-3107584533ns10:SmallCompaniesRegimeForAccounts2017-09-012018-08-3107584533ns10:FullAccounts2017-09-012018-08-310758453312017-09-012018-08-3107584533ns10:Director32017-09-012018-08-3107584533ns10:RegisteredOffice2017-09-012018-08-3107584533ns5:CurrentFinancialInstruments2018-08-3107584533ns5:CurrentFinancialInstruments2017-08-3107584533ns5:Non-currentFinancialInstruments2018-08-3107584533ns5:Non-currentFinancialInstruments2017-08-3107584533ns5:ShareCapital2018-08-3107584533ns5:ShareCapital2017-08-3107584533ns5:RetainedEarningsAccumulatedLosses2018-08-3107584533ns5:RetainedEarningsAccumulatedLosses2017-08-3107584533ns5:NetGoodwill2017-09-012018-08-3107584533ns5:IntangibleAssetsOtherThanGoodwill2017-09-012018-08-3107584533ns5:LandBuildingsns5:ShortLeaseholdAssets2017-09-012018-08-3107584533ns5:FurnitureFittings2017-09-012018-08-3107584533ns5:NetGoodwill2017-08-3107584533ns5:NetGoodwill2018-08-3107584533ns5:NetGoodwill2017-08-3107584533ns5:LandBuildings2017-08-3107584533ns5:PlantMachinery2017-08-3107584533ns5:LandBuildings2017-09-012018-08-3107584533ns5:PlantMachinery2017-09-012018-08-3107584533ns5:LandBuildings2018-08-3107584533ns5:PlantMachinery2018-08-3107584533ns5:LandBuildings2017-08-3107584533ns5:PlantMachinery2017-08-3107584533ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-08-3107584533ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-08-3107584533ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2018-08-3107584533ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2017-08-3107584533ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2018-08-3107584533ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2017-08-3107584533ns10:Director112017-08-3107584533ns10:Director112016-08-3107584533ns10:Director112017-09-012018-08-3107584533ns10:Director112016-09-012017-08-3107584533ns10:Director112018-08-3107584533ns10:Director112017-08-3107584533ns10:Director222017-08-3107584533ns10:Director222016-08-3107584533ns10:Director222017-09-012018-08-3107584533ns10:Director222016-09-012017-08-3107584533ns10:Director222018-08-3107584533ns10:Director222017-08-31075845333ns10:Director32017-08-31075845333ns10:Director32016-08-31075845333ns10:Director32017-09-012018-08-31075845333ns10:Director32016-09-012017-08-31075845333ns10:Director32018-08-31075845333ns10:Director32017-08-31


REGISTERED NUMBER: 07584533 (England and Wales)












Unaudited Financial Statements

for the Year Ended 31 August 2018

for

The Real Image Limited

The Real Image Limited (Registered number: 07584533)






Contents of the Financial Statements
for the Year Ended 31 August 2018




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


The Real Image Limited

Company Information
for the Year Ended 31 August 2018







DIRECTORS: Mrs L M Daniels
Mrs J A Jones
Mrs C E Pilgrim





REGISTERED OFFICE: 4-5 Union Drive
Boldmere
Sutton Coldfield
West Midlands
B73 5TE





REGISTERED NUMBER: 07584533 (England and Wales)





ACCOUNTANTS: Colin Meager & Co. Limited
Chartered Accountants
Regent Court
68 Caroline Street
Jewellery Quarter
Birmingham
West Midlands
B3 1UG

The Real Image Limited (Registered number: 07584533)

Balance Sheet
31 August 2018

31.8.18 31.8.17
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 19,145 28,716
Tangible assets 5 18,596 22,648
37,741 51,364

CURRENT ASSETS
Stocks 82,360 31,668
Debtors 6 66,730 76,329
Cash at bank and in hand 1,967 11,935
151,057 119,932
CREDITORS
Amounts falling due within one year 7 110,180 78,452
NET CURRENT ASSETS 40,877 41,480
TOTAL ASSETS LESS CURRENT
LIABILITIES

78,618

92,844

CREDITORS
Amounts falling due after more than one
year

8

10,369

18,575
NET ASSETS 68,249 74,269

CAPITAL AND RESERVES
Called up share capital 68,000 68,000
Retained earnings 249 6,269
SHAREHOLDERS' FUNDS 68,249 74,269

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 August 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 August 2018 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

The Real Image Limited (Registered number: 07584533)

Balance Sheet - continued
31 August 2018


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 15 May 2019 and were signed on its behalf by:




Mrs J A Jones - Director



Mrs C E Pilgrim - Director


The Real Image Limited (Registered number: 07584533)

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

1. STATUTORY INFORMATION

The Real Image Limited is a private company, limited by shares , registered in England and Wales. The
company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates,
value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2013, is being amortised evenly over its estimated useful life of seven years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost
less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - Over the period of the lease
Fixtures and fittings - 20% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

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

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

The Real Image Limited (Registered number: 07584533)

Notes to the Financial Statements - continued
for the Year Ended 31 August 2018

2. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 12 (2017 - 10 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 September 2017
and 31 August 2018 67,000
AMORTISATION
At 1 September 2017 38,284
Charge for year 9,571
At 31 August 2018 47,855
NET BOOK VALUE
At 31 August 2018 19,145
At 31 August 2017 28,716

5. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 September 2017
and 31 August 2018 25,616 2,706 28,322
DEPRECIATION
At 1 September 2017 3,510 2,164 5,674
Charge for year 3,510 542 4,052
At 31 August 2018 7,020 2,706 9,726
NET BOOK VALUE
At 31 August 2018 18,596 - 18,596
At 31 August 2017 22,106 542 22,648

The Real Image Limited (Registered number: 07584533)

Notes to the Financial Statements - continued
for the Year Ended 31 August 2018

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.8.18 31.8.17
£    £   
Trade debtors 32,702 43,566
Other debtors 9,221 9,200
Directors' current accounts 23,307 22,063
Prepayments and accrued income 1,500 1,500
66,730 76,329

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.8.18 31.8.17
£    £   
Bank loans and overdrafts 12,177 7,181
Trade creditors 30,412 39,515
Tax 13,341 7,214
Social security and other taxes 775 1,634
VAT 10,586 14,770
B & A Sendall (26,414 ) (12,023 )
Net wages payable - 10,496
Pensions payable 446 -
Directors' current accounts 2,769 1,618
Accruals and deferred income 66,088 8,047
110,180 78,452

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.8.18 31.8.17
£    £   
Bank loans - 1-2 years 9,289 8,157
Bank loans - 2-5 years 1,080 10,418
10,369 18,575

9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 August 2018 and
31 August 2017:

31.8.18 31.8.17
£    £   
Mrs J A Jones
Balance outstanding at start of year 8,635 -
Amounts advanced 27,795 8,635
Amounts repaid (25,797 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 10,633 8,635

The Real Image Limited (Registered number: 07584533)

Notes to the Financial Statements - continued
for the Year Ended 31 August 2018

9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES - continued

Mrs C E Pilgrim
Balance outstanding at start of year 6,770 -
Amounts advanced 24,543 6,770
Amounts repaid (25,295 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 6,018 6,770

Mrs L M Daniels
Balance outstanding at start of year 6,658 -
Amounts advanced 23,806 6,658
Amounts repaid (24,959 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 5,505 6,658