Forbes CP Limited - Period Ending 2019-06-30

Forbes CP Limited - Period Ending 2019-06-30


Forbes CP Limited SC183591 false 2018-07-01 2019-06-30 2019-06-30 The principal activity of the company is the provision of childrens' nursery facilities. Digita Accounts Production Advanced 6.24.8820.0 Software true true SC183591 2018-07-01 2019-06-30 SC183591 2019-06-30 SC183591 core:RetainedEarningsAccumulatedLosses 2019-06-30 SC183591 core:RevaluationReserve 2019-06-30 SC183591 core:ShareCapital 2019-06-30 SC183591 core:CurrentFinancialInstruments 2019-06-30 SC183591 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 SC183591 core:ConstructionInProgressAssetsUnderConstruction 2019-06-30 SC183591 core:FurnitureFittingsToolsEquipment 2019-06-30 SC183591 core:LandBuildings 2019-06-30 SC183591 core:MotorVehicles 2019-06-30 SC183591 bus:SmallEntities 2018-07-01 2019-06-30 SC183591 bus:AuditExemptWithAccountantsReport 2018-07-01 2019-06-30 SC183591 bus:FullAccounts 2018-07-01 2019-06-30 SC183591 bus:SmallCompaniesRegimeForAccounts 2018-07-01 2019-06-30 SC183591 bus:RegisteredOffice 2018-07-01 2019-06-30 SC183591 bus:CompanySecretary1 2018-07-01 2019-06-30 SC183591 bus:Director1 2018-07-01 2019-06-30 SC183591 bus:Director3 2018-07-01 2019-06-30 SC183591 bus:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 SC183591 core:ComputerEquipment 2018-07-01 2019-06-30 SC183591 core:ConstructionInProgressAssetsUnderConstruction 2018-07-01 2019-06-30 SC183591 core:FurnitureFittings 2018-07-01 2019-06-30 SC183591 core:FurnitureFittingsToolsEquipment 2018-07-01 2019-06-30 SC183591 core:LandBuildings 2018-07-01 2019-06-30 SC183591 core:MotorVehicles 2018-07-01 2019-06-30 SC183591 core:OfficeEquipment 2018-07-01 2019-06-30 SC183591 core:Vehicles 2018-07-01 2019-06-30 SC183591 countries:Scotland 2018-07-01 2019-06-30 SC183591 2018-06-30 SC183591 core:ConstructionInProgressAssetsUnderConstruction 2018-06-30 SC183591 core:FurnitureFittingsToolsEquipment 2018-06-30 SC183591 core:LandBuildings 2018-06-30 SC183591 core:MotorVehicles 2018-06-30 SC183591 2017-07-01 2018-06-30 SC183591 2018-06-30 SC183591 core:RetainedEarningsAccumulatedLosses 2018-06-30 SC183591 core:RevaluationReserve 2018-06-30 SC183591 core:ShareCapital 2018-06-30 SC183591 core:CurrentFinancialInstruments 2018-06-30 SC183591 core:CurrentFinancialInstruments core:WithinOneYear 2018-06-30 SC183591 core:ConstructionInProgressAssetsUnderConstruction 2018-06-30 SC183591 core:FurnitureFittingsToolsEquipment 2018-06-30 SC183591 core:LandBuildings 2018-06-30 SC183591 core:MotorVehicles 2018-06-30 iso4217:GBP xbrli:pure

Registration number: SC183591

Forbes CP Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2019

Sense Accounting & Bookkeeping Limited
36 Bruntsfield Place
Edinburgh
EH10 4HJ

 

Forbes CP Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Forbes CP Limited

Company Information

Directors

PCA Duriez

ATEM Duriez

Company secretary

MJ Duriez

Registered office

12 Claremont Park
Edinburgh
Midlothian
EH6 7PJ

Accountants

Sense Accounting & Bookkeeping Limited
36 Bruntsfield Place
Edinburgh
EH10 4HJ

 

Forbes CP Limited

(Registration number: SC183591)
Balance Sheet as at 30 June 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

1,328,120

1,337,730

Current assets

 

Stocks

5

1,660

1,440

Debtors

6

743,891

613,363

Cash at bank and in hand

 

360,987

277,594

 

1,106,538

892,397

Creditors: Amounts falling due within one year

7

(80,196)

(78,077)

Net current assets

 

1,026,342

814,320

Total assets less current liabilities

 

2,354,462

2,152,050

Provisions for liabilities

(124,489)

(112,560)

Net assets

 

2,229,973

2,039,490

Capital and reserves

 

Called up share capital

1

1

Fair value reserve

782,019

782,019

Profit and loss account

1,447,953

1,257,470

Total equity

 

2,229,973

2,039,490

For the financial year ending 30 June 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Forbes CP Limited

(Registration number: SC183591)
Balance Sheet as at 30 June 2019

Approved and authorised by the Board on 16 January 2020 and signed on its behalf by:

.........................................

PCA Duriez

Director

.........................................

ATEM Duriez

Director

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
12 Claremont Park
Edinburgh
Midlothian
EH6 7PJ
Scotland

These financial statements were authorised for issue by the Board on 16 January 2020.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover represents amounts chargeable, net of value added tax, in respect of the sale of goods and services to customers.

Turnover for the sale of services is recognised when the amount of revenue can be measured reliably; it is probable that the economic benefits associated with the transaction will be received by the company and the stage of completion at the balance sheet date can be measured reliably.

Turnover from the sale of goods is recognised when the risks and rewards of ownership have been transferred to the buyer. Revenue is stated after sales discounts and other sales taxes, and is net of VAT.

Tax

The tax expense for the period comprises current tax. Tax is recognised in the profit and loss account except to the extent that it relates to items recognised directly in equity or other comprehensive income, in which case it is recognised directly in equity or other comprehensive income.

Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

Deferred tax is provided on timing differences which arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements. The following timing differences are not provided for: differences between accumulated depreciation and tax allowances for the cost of a fixed asset if and when all conditions for retaining the tax allowances have been met; and differences relating to investments in subsidiaries, to the extent that it is not probable that they will reverse in the foreseeable future and the reporting entity is able to control the reversal of the timing difference.

Deferred tax is not recognised on permanent differences arising because certain types of income or expense are non-taxable or are disallowable for tax or because certain tax charges or allowances are greater or smaller than the corresponding income or expense.

Deferred tax is measured at the tax rate that is expected to apply to the reversal of the related difference, using tax rates enacted or substantively enacted at the balance sheet date. Deferred tax balances are not discounted. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that is it probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Tangible assets

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses.

Depreciation

Depreciation is charged to the profit and loss account on a straight-line basis at the following rates over the estimated useful lives of each part of an item of tangible fixed assets. Leased assets are depreciated over the shorter of the lease term and their useful lives.

Asset class

Depreciation method and rate

Motor vehicles

25% reducing balance

Office equipment

25% straight line

Computer equipment

33.3% straight line

Fixtures and fittings

20% straight line

Improvements and alterations

10% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand and form an integral part of the Company’s cash management are included as a component of cash and cash equivalents for the purpose only of the cash flow statement.

Trade debtors

Trade and other debtors are recognised initially at transaction price less attributable transaction costs. Subsequent to initial recognition they are measured at amortised cost using the effective interest method, less any impairment losses in the case of trade debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the first-in, first-out (FIFO) principle and includes expenditure incurred in acquiring the stocks, production or conversion costs and other costs in bringing them to their existing location and condition. In the case of manufactured stocks and work in progress, cost includes an appropriate share of overheads based on normal operating capacity. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

Trade creditors

Trade and other creditors are recognised initially at transaction price plus attributable transaction costs. Subsequent to initial recognition they are measured at amortised cost using the effective interest method.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 22 (2018 - 23).

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Improvements and alterations
£

Total
£

Cost or valuation

At 1 July 2018

1,250,000

56,789

17,200

176,011

1,500,000

Additions

-

705

-

-

705

At 30 June 2019

1,250,000

57,494

17,200

176,011

1,500,705

Depreciation

At 1 July 2018

-

50,194

7,167

104,909

162,270

Charge for the year

-

697

2,508

7,110

10,315

At 30 June 2019

-

50,891

9,675

112,019

172,585

Carrying amount

At 30 June 2019

1,250,000

6,603

7,525

63,992

1,328,120

At 30 June 2018

1,250,000

6,595

10,033

71,102

1,337,730

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

5

Stocks

2019
£

2018
£

Other inventories

1,660

1,440

6

Debtors

2019
£

2018
£

Other debtors

743,891

613,363

743,891

613,363

7

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Trade creditors

 

1,096

-

Taxation and social security

 

66,077

58,508

Other creditors

 

13,023

19,569

 

80,196

78,077

8

Dividends

Interim dividends paid

   

2019
£

 

2018
£

Interim dividend of 550.00 (2018 - 250.00) per each Ordinary shares

 

55,000

 

25,000

         

9

Related party transactions

Other transactions with directors

At the balance sheet date there was an outstanding loan due from PCA Duriez to the company of £38,821 (2018: 54,819). Interest is being charged on the loan at 3% annum.

 

Forbes CP Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

Summary of transactions with other related parties

Included within other creditors is an amount of £34 (2018: £124) due to Forbes Bruntsfield in relation to various costs paid for by Forbes CP Limited. Forbes Bruntsfield is a related party by virtue of common ownership. ATEM Duriez is sole proprietor of Forbes Bruntsfield.

Included within other debtors is a loan of £336,125 (2018: £336,137) made to Forbes GR Ltd. The loan is interest free with no fixed terms of repayment. Forbes GR Ltd is a related party by virtue of common ownership. ATEM Duriez and PCA Duriez are also directors of Forbes GR Ltd.

A floating charge exists in relation to finance provided for Forbes GR Ltd.

Included within other debtors is a loan of £350,000 (2018: £200,000) made to Forbes CN Holdings Ltd. The loan is interest free with no fixed terms of repayment. Forbes CN Holdings Ltd is a related party by virtue of common ownership. PCA Duriez is also a director of Forbes CN Holdings Ltd.

Included within other debtors is a loan of £5,000 (2018: £5,000) made to Forbes BP Ltd. The loan is interest free with no fixed terms of repayment. Forbes BP Ltd is a related party by virtue of common ownership. PCA Duriez is also a director of Forbes BP Ltd.