AMADEUS_SHELLFISH_COMPANY - Accounts


Company Registration No. 04741727 (England and Wales)
AMADEUS SHELLFISH COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2021
PAGES FOR FILING WITH REGISTRAR
AMADEUS SHELLFISH COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
AMADEUS SHELLFISH COMPANY LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2021
31 August 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,279,731
2,047,421
Tangible assets
4
1,170,164
1,244,526
Investments
5
55
55
2,449,950
3,292,002
Current assets
Stocks
37,728
64,290
Debtors
6
3,689,073
88,778
Investments
7
881,275
3,232,211
Cash at bank and in hand
40,067
116,885
4,648,143
3,502,164
Creditors: amounts falling due within one year
8
(959,591)
(610,712)
Net current assets
3,688,552
2,891,452
Total assets less current liabilities
6,138,502
6,183,454
Creditors: amounts falling due after more than one year
9
(2,023,760)
(2,349,018)
Provisions for liabilities
(300,000)
(274,000)
Net assets
3,814,742
3,560,436
Capital and reserves
Called up share capital
6
6
Revaluation reserve
1,701,768
1,838,977
Profit and loss reserves
2,112,968
1,721,453
Total equity
3,814,742
3,560,436
AMADEUS SHELLFISH COMPANY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2021
31 August 2021
- 2 -

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

For the financial year ended 31 August 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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 and signed by the director and authorised for issue on 4 May 2022
Mr T R Bartlett
Director
Company Registration No. 04741727
AMADEUS SHELLFISH COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2021
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2019
6
1,930,186
1,659,991
3,590,183
Year ended 31 August 2020:
Loss for the year
-
-
(19,747)
(19,747)
Other comprehensive income:
Tax relating to other comprehensive income
-
20,000
-
0
20,000
Total comprehensive income for the year
-
0
20,000
(19,747)
253
Dividends
-
-
(30,000)
(30,000)
Transfers
-
(111,209)
111,209
-
Balance at 31 August 2020
6
1,838,977
1,721,453
3,560,436
Year ended 31 August 2021:
Profit for the year
-
-
280,306
280,306
Other comprehensive income:
Tax relating to other comprehensive income
-
(26,000)
-
0
(26,000)
Total comprehensive income for the year
-
0
(26,000)
280,306
254,306
Transfers
-
(111,209)
111,209
-
Balance at 31 August 2021
6
1,701,768
2,112,968
3,814,742
AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2021
- 4 -
1
Accounting policies
Company information

Amadeus Shellfish Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 20, Torbay Business Park, Paignton, Devon, TQ4 7HP.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 5 -

Amortisation 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:

Boat licence
Straight line over 20 years

During the year the company changed the rate at which the amortisation of licences are being incurred from 10 years straight line to 20 years straight line, in line with the depreciation policy of the vessel. The change has meant that the amortisation charge is reduced by £107,720 in the year.

1.5
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:

Plant and machinery
5% reducing balance
Fixtures, fittings & equipment
25% straight line
Gear & equipment
20% straight line
Motor vehicles
25% reducing balance

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.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 6 -

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
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.

1.9
Cash and cash equivalents

Cash and cash equivalents 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.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its 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.

AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 7 -
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.

1.11
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.12
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.

AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 8 -
1.13
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 profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss 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 leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2021
2020
Number
Number
Total
1
1
AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
- 9 -
3
Intangible fixed assets
Goodwill
Other
Total
£
£
£
Cost
At 1 September 2020
30,000
2,154,391
2,184,391
Disposals
-
0
(732,469)
(732,469)
At 31 August 2021
30,000
1,421,922
1,451,922
Amortisation and impairment
At 1 September 2020
29,250
107,720
136,970
Amortisation charged for the year
750
71,097
71,847
Disposals
-
0
(36,626)
(36,626)
At 31 August 2021
30,000
142,191
172,191
Carrying amount
At 31 August 2021
-
0
1,279,731
1,279,731
At 31 August 2020
750
2,046,671
2,047,421
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2020
1,498,544
Additions
845
At 31 August 2021
1,499,389
Depreciation and impairment
At 1 September 2020
254,018
Depreciation charged in the year
75,207
At 31 August 2021
329,225
Carrying amount
At 31 August 2021
1,170,164
At 31 August 2020
1,244,526
5
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
55
55
AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
5
Fixed asset investments
(Continued)
- 10 -
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 September 2020 & 31 August 2021
55
Carrying amount
At 31 August 2021
55
At 31 August 2020
55
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
339,069
84,794
Other debtors
3,925
3,984
342,994
88,778
2021
2020
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
3,346,079
-
0
Total debtors
3,689,073
88,778
7
Current asset investments
2021
2020
£
£
Other investments
881,275
3,232,211
AMADEUS SHELLFISH COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
- 11 -
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
207,801
4,370
Trade creditors
136,430
147,158
Amounts owed to group undertakings
55
55
Corporation tax
109,354
185,162
Other taxation and social security
92,512
57,175
Other creditors
413,439
216,792
959,591
610,712
9
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
1,015,760
1,342,118
Other creditors
1,008,000
1,006,900
2,023,760
2,349,018
10
Events after the reporting date

On the 1 April 2022 the shipping vessel was sold for £1,125,000.

2021-08-312020-09-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr T R Bartlett047417272020-09-012021-08-31047417272021-08-31047417272020-08-3104741727core:NetGoodwill2021-08-3104741727core:IntangibleAssetsOtherThanGoodwill2021-08-3104741727core:NetGoodwill2020-08-3104741727core:IntangibleAssetsOtherThanGoodwill2020-08-3104741727core:OtherPropertyPlantEquipment2021-08-3104741727core:OtherPropertyPlantEquipment2020-08-3104741727core:CurrentFinancialInstrumentscore:WithinOneYear2021-08-3104741727core:CurrentFinancialInstrumentscore:WithinOneYear2020-08-3104741727core:Non-currentFinancialInstrumentscore:AfterOneYear2021-08-3104741727core:Non-currentFinancialInstrumentscore:AfterOneYear2020-08-3104741727core:CurrentFinancialInstruments2021-08-3104741727core:CurrentFinancialInstruments2020-08-3104741727core:Non-currentFinancialInstruments2021-08-3104741727core:Non-currentFinancialInstruments2020-08-3104741727core:ShareCapital2021-08-3104741727core:ShareCapital2020-08-3104741727core:RevaluationReserve2021-08-3104741727core:RevaluationReserve2020-08-3104741727core:RetainedEarningsAccumulatedLosses2021-08-3104741727core:RetainedEarningsAccumulatedLosses2020-08-3104741727core:ShareCapital2019-08-3104741727core:RevaluationReserve2019-08-3104741727core:RetainedEarningsAccumulatedLosses2019-08-31047417272019-08-3104741727bus:Director12020-09-012021-08-3104741727core:RetainedEarningsAccumulatedLosses2019-09-012020-08-31047417272019-09-012020-08-3104741727core:RetainedEarningsAccumulatedLosses2020-09-012021-08-3104741727core:RevaluationReserve2019-09-012020-08-3104741727core:RevenueReservesInvestmentFundsOnly2019-09-012020-08-3104741727core:RevaluationReserve2020-09-012021-08-3104741727core:ShareCapital2019-09-012020-08-3104741727core:ShareCapital2020-09-012021-08-3104741727core:Goodwill2020-09-012021-08-3104741727core:IntangibleAssetsOtherThanGoodwill2020-09-012021-08-3104741727core:PlantMachinery2020-09-012021-08-3104741727core:FurnitureFittings2020-09-012021-08-3104741727core:ComputerEquipment2020-09-012021-08-3104741727core:MotorVehicles2020-09-012021-08-3104741727core:NetGoodwill2020-08-3104741727core:IntangibleAssetsOtherThanGoodwill2020-08-31047417272020-08-3104741727core:NetGoodwill2020-09-012021-08-3104741727core:OtherPropertyPlantEquipment2020-08-3104741727core:OtherPropertyPlantEquipment2020-09-012021-08-3104741727core:WithinOneYear2021-08-3104741727core:WithinOneYear2020-08-3104741727bus:PrivateLimitedCompanyLtd2020-09-012021-08-3104741727bus:SmallCompaniesRegimeForAccounts2020-09-012021-08-3104741727bus:FRS1022020-09-012021-08-3104741727bus:AuditExemptWithAccountantsReport2020-09-012021-08-3104741727bus:FullAccounts2020-09-012021-08-31xbrli:purexbrli:sharesiso4217:GBP