B38 Projects Ltd - Period Ending 2019-05-31

B38 Projects Ltd - Period Ending 2019-05-31


B38 Projects Ltd 08945716 false 2018-06-01 2019-05-31 2019-05-31 The principal activity of the company is property development. Digita Accounts Production Advanced 6.24.8820.0 Software true 08945716 2018-06-01 2019-05-31 08945716 2019-05-31 08945716 bus:Director2 1 2019-05-31 08945716 bus:Director3 1 2019-05-31 08945716 bus:Director5 1 2019-05-31 08945716 bus:OrdinaryShareClass1 2019-05-31 08945716 bus:OrdinaryShareClass2 2019-05-31 08945716 bus:OrdinaryShareClass3 2019-05-31 08945716 core:RetainedEarningsAccumulatedLosses 2019-05-31 08945716 core:ShareCapital 2019-05-31 08945716 core:CurrentFinancialInstruments 2019-05-31 08945716 core:CurrentFinancialInstruments core:WithinOneYear 2019-05-31 08945716 core:Non-currentFinancialInstruments 2019-05-31 08945716 core:Non-currentFinancialInstruments core:AfterOneYear 2019-05-31 08945716 core:FurnitureFittingsToolsEquipment 2019-05-31 08945716 core:MotorVehicles 2019-05-31 08945716 bus:SmallEntities 2018-06-01 2019-05-31 08945716 bus:AuditExemptWithAccountantsReport 2018-06-01 2019-05-31 08945716 bus:FullAccounts 2018-06-01 2019-05-31 08945716 bus:SmallCompaniesRegimeForAccounts 2018-06-01 2019-05-31 08945716 bus:RegisteredOffice 2018-06-01 2019-05-31 08945716 bus:Director2 2018-06-01 2019-05-31 08945716 bus:Director2 1 2018-06-01 2019-05-31 08945716 bus:Director3 2018-06-01 2019-05-31 08945716 bus:Director3 1 2018-06-01 2019-05-31 08945716 bus:Director4 2018-06-01 2019-05-31 08945716 bus:Director5 2018-06-01 2019-05-31 08945716 bus:Director5 1 2018-06-01 2019-05-31 08945716 bus:OrdinaryShareClass1 2018-06-01 2019-05-31 08945716 bus:OrdinaryShareClass2 2018-06-01 2019-05-31 08945716 bus:OrdinaryShareClass3 2018-06-01 2019-05-31 08945716 bus:PrivateLimitedCompanyLtd 2018-06-01 2019-05-31 08945716 bus:Agent1 2018-06-01 2019-05-31 08945716 core:ComputerEquipment 2018-06-01 2019-05-31 08945716 core:FurnitureFittingsToolsEquipment 2018-06-01 2019-05-31 08945716 core:MotorVehicles 2018-06-01 2019-05-31 08945716 countries:AllCountries 2018-06-01 2019-05-31 08945716 2018-05-31 08945716 core:FurnitureFittingsToolsEquipment 2018-05-31 08945716 core:MotorVehicles 2018-05-31 08945716 2017-06-01 2018-05-31 08945716 2018-05-31 08945716 bus:OrdinaryShareClass1 2018-05-31 08945716 bus:OrdinaryShareClass2 2018-05-31 08945716 bus:OrdinaryShareClass3 2018-05-31 08945716 core:RetainedEarningsAccumulatedLosses 2018-05-31 08945716 core:ShareCapital 2018-05-31 08945716 core:CurrentFinancialInstruments 2018-05-31 08945716 core:CurrentFinancialInstruments core:WithinOneYear 2018-05-31 08945716 core:Non-currentFinancialInstruments 2018-05-31 08945716 core:Non-currentFinancialInstruments core:AfterOneYear 2018-05-31 08945716 core:FurnitureFittingsToolsEquipment 2018-05-31 08945716 core:MotorVehicles 2018-05-31 08945716 bus:OrdinaryShareClass1 2017-06-01 2018-05-31 08945716 bus:OrdinaryShareClass2 2017-06-01 2018-05-31 08945716 bus:OrdinaryShareClass3 2017-06-01 2018-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08945716

B38 Projects Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2019

Paramount Accountancy Ltd
Chartered Accountants
Independence House
Holly Bank Road
Huddersfield
West Yorkshire
HD3 3LX

 

B38 Projects Ltd

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 11

 

B38 Projects Ltd

Company Information

Directors

Mr Richard Sommerville

Mr Paul Needham

Mr John Henderson

Registered office

C/o Paramount Accountancy Ltd
Independence House
Holly Bank Road
Huddersfield
West Yorkshire
HD3 3LX

Accountants

Paramount Accountancy Ltd
Chartered Accountants
Independence House
Holly Bank Road
Huddersfield
West Yorkshire
HD3 3LX

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
B38 Projects Ltd
for the Year Ended 31 May 2019

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of B38 Projects Ltd for the year ended 31 May 2019 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of B38 Projects Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of B38 Projects Ltd and state those matters that we have agreed to state to the Board of Directors of B38 Projects Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than B38 Projects Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that B38 Projects Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of B38 Projects Ltd. You consider that B38 Projects Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of B38 Projects Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Paramount Accountancy Ltd
Chartered Accountants
Independence House
Holly Bank Road
Huddersfield
West Yorkshire
HD3 3LX

15 August 2019

 

B38 Projects Ltd

(Registration number: 08945716)
Balance Sheet as at 31 May 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

45,043

99,107

Current assets

 

Debtors

5

1,747,228

1,106,958

Cash at bank and in hand

 

229,115

105,141

 

1,976,343

1,212,099

Creditors: Amounts falling due within one year

6

(1,169,746)

(629,809)

Net current assets

 

806,597

582,290

Total assets less current liabilities

 

851,640

681,397

Creditors: Amounts falling due after more than one year

6

(324,150)

(88,539)

Provisions for liabilities

(3,019)

(5,011)

Net assets

 

524,471

587,847

Capital and reserves

 

Called up share capital

200

200

Profit and loss account

524,271

587,647

Total equity

 

524,471

587,847

For the financial year ending 31 May 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.

 

B38 Projects Ltd

(Registration number: 08945716)
Balance Sheet as at 31 May 2019

Approved and authorised by the Board on 15 August 2019 and signed on its behalf by:
 

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

Mr Richard Sommerville
Director

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

Mr Paul Needham
Director

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

Mr John Henderson
Director

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
C/o Paramount Accountancy Ltd
Independence House
Holly Bank Road
Huddersfield
West Yorkshire
HD3 3LX
England

These financial statements were authorised for issue by the Board on 15 August 2019.

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor vehicles

25% reducing balance

Computer equipment

3 years straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 7 (2018 - 6).

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2018

4,947

182,542

187,489

Additions

1,187

-

1,187

Disposals

-

(92,300)

(92,300)

At 31 May 2019

6,134

90,242

96,376

Depreciation

At 1 June 2018

4,844

83,538

88,382

Charge for the year

498

14,750

15,248

Eliminated on disposal

-

(52,297)

(52,297)

At 31 May 2019

5,342

45,991

51,333

Carrying amount

At 31 May 2019

792

44,251

45,043

At 31 May 2018

103

99,004

99,107

5

Debtors

2019
£

2018
£

Trade debtors

18,401

-

Prepayments

34,226

25,445

Gross amount due from customers for contract work

1,574,107

1,051,513

Other debtors

120,494

30,000

1,747,228

1,106,958

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

6

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Loans and borrowings

8

78,690

39,588

Trade creditors

 

952,562

396,735

Corporation tax

 

72,701

142,211

Social security and other taxes

 

30,361

38,181

Other creditors

 

369

744

Accrued expenses

 

35,063

12,350

 

1,169,746

629,809

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

8

324,150

88,539

7

Share capital

Allotted, called up and fully paid shares

 

2019

2018

 

No.

£

No.

£

Ordinary A of £1 each

75

75

75

75

Ordinary B of £1 each

50

50

50

50

Ordinary C of £1 each

75

75

75

75

 

200

200

200

200

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

8

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Finance lease liabilities

39,909

88,539

Other borrowings

284,241

-

324,150

88,539

2019
£

2018
£

Current loans and borrowings

Finance lease liabilities

21,694

39,588

Other borrowings

56,996

-

78,690

39,588

9

Dividends

Interim dividends paid

 

2019
£

2018
£

Interim dividend of £302.60 (2018 - £1,409.45) per each Ordinary A share

22,695

105,708

Interim dividend of £412.16 (2018 - £1,812.30) per each Ordinary B share

20,608

90,615

Interim dividend of £288.87 (2018 - £1,152.82) per each Ordinary C share

21,666

86,462

 

64,969

282,785

 

B38 Projects Ltd

Notes to the Financial Statements for the Year Ended 31 May 2019

10

Related party transactions

Transactions with directors

2019

Advances to directors
£

At 31 May 2019
£

Mr Richard Sommerville

Loan

13,447

13,447

     
   

Mr Paul Needham

Loan

19,784

19,784

     
   

Mr John Henderson

Loan

22,128

22,128

     
   

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2019
£

2018
£

Remuneration

144,640

51,818

Contributions paid to money purchase schemes

1,394

338

146,034

52,156