ISLAND_JOINERY_LIMITED - Accounts


Company Registration No. 04340680 (England and Wales)
ISLAND JOINERY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
ISLAND JOINERY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ISLAND JOINERY LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
4
56,524
73,903
Investment properties
5
487,574
487,574
Investments
6
2,550,211
1,007
3,094,309
562,484
Current assets
Debtors
7
255,862
976,179
Cash at bank and in hand
49,662
15,758
305,524
991,937
Creditors: amounts falling due within one year
8
(418,597)
(355,453)
Net current (liabilities)/assets
(113,073)
636,484
Total assets less current liabilities
2,981,236
1,198,968
Creditors: amounts falling due after more than one year
9
(1,685,477)
(217,536)
Provisions for liabilities
(1,604)
(2,125)
Net assets
1,294,155
979,307
Capital and reserves
Called up share capital
10
100
100
Capital redemption reserve
100
100
Profit and loss reserves
1,293,955
979,107
Total equity
1,294,155
979,307

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

ISLAND JOINERY LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2018
31 December 2018
- 2 -

For the financial year ended 31 December 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2019 and are signed on its behalf by:
Mr I C Brooking
Director
Company Registration No. 04340680
ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Island Joinery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Airport Business Centre, 10 Thornbury Road, Estover, Plymouth, Devon, PL6 7PP.

1.1
Accounting convention
The financial statements are prepared under the historical cost convention.

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 £1.

The financial statements have been prepared under 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.

1.2
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future. However, the directors are aware of certain material uncertainties which may cause doubt on the company's ability to continue as a going concern.

1.3
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on 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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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.

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Land and buildings Leasehold Improvements
straight line basis over 2 years
Plant and machinery
25% net book value
Fixtures, fittings & equipment
15% net book value
Motor vehicles
25% net book value

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.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

1.6
Cash and cash equivalents

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.

1.7
Financial instruments

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. Financial assets classified as receivable within one year are not amortised.

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.

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. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
1.9
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 5 (2017 - 6).

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 6 -
3
Directors' remuneration and dividends
2018
2017
£
£
Remuneration paid to directors
12,000
12,000
Dividends paid to directors
49,000
49,000
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2018
53,000
128,730
181,730
Additions
-
577
577
At 31 December 2018
53,000
129,307
182,307
Depreciation and impairment
At 1 January 2018
53,000
54,827
107,827
Depreciation charged in the year
-
17,956
17,956
At 31 December 2018
53,000
72,783
125,783
Carrying amount
At 31 December 2018
-
56,524
56,524
At 31 December 2017
-
73,903
73,903
5
Investment property
2018
£
Fair value
At 1 January 2018 and 31 December 2018
487,574

The fair value of the investment property has been arrived at on the basis of an assessment of the value of the property with local estate agents and developers. The Directors are of the opinion that at 31 December 2016 the market value of the Investment Property was the equivalent to the carrying value.

6
Fixed asset investments
2018
2017
£
£
Investments
2,550,211
1,007
ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
6
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 January 2018
1,007
Additions
2,549,204
At 31 December 2018
2,550,211
Carrying amount
At 31 December 2018
2,550,211
At 31 December 2017
1,007
7
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
61,866
129,798
Other debtors
178,929
833,985
Prepayments and accrued income
15,067
12,396
255,862
976,179
8
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Obligations under finance leases
21,435
21,435
Other borrowings
98,236
27,500
Trade creditors
144,789
149,110
Corporation tax
102,505
103,976
Other taxation and social security
9,713
35,862
Other creditors
39,919
15,570
Accruals and deferred income
2,000
2,000
418,597
355,453

Amounts included in obligations under finance leases of £21,435 (2017: £21,435) are secured against the assets to which they relate.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
9
Creditors: amounts falling due after more than one year
2018
2017
Notes
£
£
Obligations under finance leases
32,935
52,420
Other borrowings
1,652,542
165,116
1,685,477
217,536

Amounts included in obligations under finance leases of £32,935 (2017: £52,420) are secured against the assets to which they relate.

10
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary A shares of £1 each
100
100
100
100
11
Related party transactions
Transactions with related parties

During the year the company made sales to the following companies in which one of the directors had an interest: The Una Group Ltd - £83,645 (2017 - £519,494), Carbonarius Ltd - £2,000 (2017 - £4,000) and Cogen Limited £475,954 (2017: £345,577).

 

At 31 December 2018 Island Joinery Ltd was owed the following by these companies in which one of the directors had an interest: The Una Group Ltd - £1,949 (2017 - £1,949), Carbonarius Ltd £Nil ( 2017 - £75,971) and Cogen Limited £46,917 (2017: £80,884).

 

At 31 December 2018 Island Joinery was owed £29,000 (2017 - £24,000) from a close relative of one of the directors.

 

 

 

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activity30 September 2019Mrs L BrookingMr I C BrookingMrs L Brooking043406802018-01-012018-12-31043406802018-12-31043406802017-12-3104340680core:OtherPropertyPlantEquipment2018-12-3104340680core:OtherPropertyPlantEquipment2017-12-3104340680core:CurrentFinancialInstruments2018-12-3104340680core:CurrentFinancialInstruments2017-12-3104340680core:Non-currentFinancialInstruments2018-12-3104340680core:Non-currentFinancialInstruments2017-12-3104340680core:ShareCapital2018-12-3104340680core:ShareCapital2017-12-3104340680core:CapitalRedemptionReserve2018-12-3104340680core:CapitalRedemptionReserve2017-12-3104340680core:RetainedEarningsAccumulatedLosses2018-12-3104340680core:RetainedEarningsAccumulatedLosses2017-12-3104340680core:ShareCapitalOrdinaryShares2018-12-3104340680core:ShareCapitalOrdinaryShares2017-12-3104340680bus:Director12018-01-012018-12-3104340680core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-01-012018-12-3104340680core:PlantMachinery2018-01-012018-12-3104340680core:FurnitureFittings2018-01-012018-12-3104340680core:MotorVehicles2018-01-012018-12-3104340680core:LandBuildings2017-12-3104340680core:OtherPropertyPlantEquipment2017-12-31043406802017-12-3104340680core:LandBuildings2018-12-3104340680core:OtherPropertyPlantEquipment2018-01-012018-12-3104340680bus:OrdinaryShareClass12018-01-012018-12-3104340680bus:OrdinaryShareClass12018-12-3104340680bus:PrivateLimitedCompanyLtd2018-01-012018-12-3104340680bus:FRS1022018-01-012018-12-3104340680bus:AuditExemptWithAccountantsReport2018-01-012018-12-3104340680bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3104340680bus:Director22018-01-012018-12-3104340680bus:CompanySecretary12018-01-012018-12-3104340680bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP