Daniel Foster Limited - Period Ending 2016-12-31

Daniel Foster Limited - Period Ending 2016-12-31


Daniel Foster Limited 09241829 false 2016-01-01 2016-12-31 2016-12-31 The principal activity of the company is that of hire pressure testing Digita Accounts Production Advanced 6.17.8165.0 Software true 09241829 2016-01-01 2016-12-31 09241829 2016-12-31 09241829 bus:Director1 1 2016-12-31 09241829 bus:Director1 2 2016-12-31 09241829 core:RetainedEarningsAccumulatedLosses 2016-12-31 09241829 core:ShareCapital 2016-12-31 09241829 core:CurrentFinancialInstruments 2016-12-31 09241829 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 09241829 core:Goodwill 2016-12-31 09241829 core:FurnitureFittingsToolsEquipment 2016-12-31 09241829 bus:SmallEntities 2016-01-01 2016-12-31 09241829 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 09241829 bus:FullAccounts 2016-01-01 2016-12-31 09241829 bus:RegisteredOffice 2016-01-01 2016-12-31 09241829 bus:Director1 2016-01-01 2016-12-31 09241829 bus:Director1 1 2016-01-01 2016-12-31 09241829 bus:Director1 2 2016-01-01 2016-12-31 09241829 bus:HighestPaidDirector 2016-01-01 2016-12-31 09241829 bus:OrdinaryShareClass1 2016-01-01 2016-12-31 09241829 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 09241829 bus:Agent1 2016-01-01 2016-12-31 09241829 core:RetainedEarningsAccumulatedLosses 2016-01-01 2016-12-31 09241829 core:ShareCapital 2016-01-01 2016-12-31 09241829 core:Goodwill 2016-01-01 2016-12-31 09241829 core:ComputerEquipment 2016-01-01 2016-12-31 09241829 core:FurnitureFittingsToolsEquipment 2016-01-01 2016-12-31 09241829 core:OfficeEquipment 2016-01-01 2016-12-31 09241829 countries:AllCountries 2016-01-01 2016-12-31 09241829 2015-12-31 09241829 core:RetainedEarningsAccumulatedLosses 2015-12-31 09241829 core:ShareCapital 2015-12-31 09241829 core:Goodwill 2015-12-31 09241829 2014-09-30 2015-12-31 09241829 2015-12-31 09241829 bus:Director1 1 2015-12-31 09241829 bus:Director1 2 2015-12-31 09241829 core:RetainedEarningsAccumulatedLosses 2015-12-31 09241829 core:ShareCapital 2015-12-31 09241829 core:CurrentFinancialInstruments 2015-12-31 09241829 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 09241829 core:Goodwill 2015-12-31 09241829 bus:Director1 1 2014-09-30 2015-12-31 09241829 bus:Director1 2 2014-09-30 2015-12-31 09241829 bus:HighestPaidDirector 2014-09-30 2015-12-31 09241829 bus:OrdinaryShareClass1 2014-09-30 2015-12-31 09241829 core:RetainedEarningsAccumulatedLosses 2014-09-30 2015-12-31 09241829 core:ShareCapital 2014-09-30 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 09241829

Daniel Foster Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2016

MJH Accountants Limited
129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF

 

Daniel Foster Limited

Contents

Company Information

1

Director's Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6 to 7

Statement of Changes in Equity

8

Notes to the Financial Statements

9 to 17

 

Daniel Foster Limited

Company Information

Director

Mr D P Foster

Registered office

129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF

Bankers

Barclays Bank plc
Preston Branch
38 Fishergate
Preston
Lancashire
PR1 2DD

Accountants

MJH Accountants Limited
129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF

 

Daniel Foster Limited

Director's Report for the Year Ended 31 December 2016

The director presents his report and the financial statements for the year ended 31 December 2016.

Director of the company

The director who held office during the year was as follows:

Mr D P Foster

Principal activity

The principal activity of the company is that of hire pressure testing

Small companies provision statement

This report has 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.

Approved by the Board on 23 May 2017 and signed on its behalf by:

.........................................
Mr D P Foster
Director

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Daniel Foster Limited
for the Year Ended 31 December 2016

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Daniel Foster Limited for the year ended 31 December 2016 as set out on pages 4 to 17 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 Daniel Foster Limited, 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 Daniel Foster Limited and state those matters that we have agreed to state to the Board of Directors of Daniel Foster Limited, 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 Daniel Foster Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Daniel Foster Limited 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 Daniel Foster Limited. You consider that Daniel Foster Limited 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 Daniel Foster Limited. 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.

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

MJH Accountants Limited
129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF

23 May 2017

 

Daniel Foster Limited

Profit and Loss Account for the Year Ended 31 December 2016

Note

Total
31 December
2016
£

Total
31 December
2015
£

Turnover

 

54,593

40,900

Administrative expenses

 

(30,267)

(28,040)

Other operating income

 

88

384

Operating profit

 

24,414

13,244

Other interest receivable and similar income

 

58

-

Interest payable and similar expenses

 

(4)

-

 

54

-

Profit before tax

4

24,468

13,244

Taxation

 

(4,893)

(2,692)

Profit for the financial year

 

19,575

10,552

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Daniel Foster Limited

Statement of Comprehensive Income for the Year Ended 31 December 2016

Note

2016
£

2015
£

Profit for the year

 

19,575

10,552

Total comprehensive income for the year

 

19,575

10,552

 

Daniel Foster Limited

(Registration number: 09241829)
Balance Sheet as at 31 December 2016

Note

2016
£

2015
£

Fixed assets

 

Intangible assets

5

3,300

4,500

Tangible assets

6

2,011

-

 

5,311

4,500

Current assets

 

Debtors

7

-

979

Cash at bank and in hand

 

17,157

-

 

17,157

979

Creditors: Amounts falling due within one year

8

(16,839)

(4,827)

Net current assets/(liabilities)

 

318

(3,848)

Total assets less current liabilities

 

5,629

652

Provisions for liabilities

(402)

-

Net assets

 

5,227

652

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

5,127

552

Total equity

 

5,227

652

 

Daniel Foster Limited

(Registration number: 09241829)
Balance Sheet as at 31 December 2016

For the financial year ending 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

Approved and authorised by the director on 23 May 2017
 

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

Mr D P Foster

Director

 

Daniel Foster Limited

Statement of Changes in Equity for the Year Ended 31 December 2016

Share capital
£

Profit and loss account
£

Total
£

At 1 January 2016

100

552

652

Profit for the year

-

19,575

19,575

Total comprehensive income

-

19,575

19,575

Dividends

-

(15,000)

(15,000)

At 31 December 2016

100

5,127

5,227

Share capital
£

Profit and loss account
£

Total
£

Profit for the year

-

10,552

10,552

Total comprehensive income

-

10,552

10,552

Dividends

-

(10,000)

(10,000)

New share capital subscribed

100

-

100

At 31 December 2015

100

552

652

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

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:
129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF

The principal place of business is:
52 Ullswater Crescent
Newton
Chester
Cheshire
CH2 2PW

These financial statements were authorised for issue by the director on 23 May 2017.

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.

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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

Office equipment

25% on written down value

Computer equipment

33.3% on cost

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

20% on cost

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.

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

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.

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.

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.

Share based payments

The company operates an equity-settled, share-based compensation plan, under which the entity receives services from employees as consideration for equity instruments (options) of the entity. The fair value of the employee services received is measured by reference to the estimated fair value at the grant date of equity instruments granted and is recognised as an expense over the vesting period. The estimated fair value of the option granted is calculated using the Black Scholes option pricing model. The total amount expensed is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied.

The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2015 - 1).

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

4

Profit before tax

Arrived at after charging/(crediting)

2016
£

2015
£

Depreciation expense

141

-

Amortisation expense

1,200

1,500

5

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2016

6,000

6,000

At 31 December 2016

6,000

6,000

Amortisation

At 1 January 2016

1,500

1,500

Amortisation charge

1,200

1,200

At 31 December 2016

2,700

2,700

Carrying amount

At 31 December 2016

3,300

3,300

At 31 December 2015

4,500

4,500

The aggregate amount of research and development expenditure recognised as an expense during the period is £Nil (2015 - £Nil).
 

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

6

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

Additions

2,152

2,152

At 31 December 2016

2,152

2,152

Depreciation

Charge for the period

141

141

At 31 December 2016

141

141

Carrying amount

At 31 December 2016

2,011

2,011

7

Debtors

2016
£

2015
£

Other debtors

-

979

Total current trade and other debtors

-

979

8

Creditors

Note

2016
£

2015
£

Due within one year

 

Bank loans and overdrafts

9

-

7

Amounts owed to group undertakings and undertakings in which the company has a participating interest

11

12,059

-

Taxation and social security

 

861

744

Other creditors

 

3,919

4,076

 

16,839

4,827

9

Loans and borrowings

2016
£

2015
£

Current loans and borrowings

Bank overdrafts

-

7

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

10

Dividends

The director is proposing a final dividend of £Nil (2015 - £Nil) per share totalling £Nil (2015 - £Nil). This dividend has not been accrued in the Balance Sheet.

Interim dividends paid

 

2016
£

2015
£

Interim dividend of £150 (2015 - £100) per each Ordinary share share

15,000

10,000

     

11

Related party transactions

Transactions with directors

2016

At 1 January 2016
£

Advances to directors
£

Repayments by director
£

At 31 December 2016
£

Mr D P Foster

Director's loan account

(979)

(32,967)

31,006

(2,940)

Dividends

-

-

15,000

15,000

 

(979)

(32,967)

46,006

12,060

       

 

2015

Advances to directors
£

Repayments by director
£

At 31 December 2015
£

Mr D P Foster

Director's loan account

(31,009)

20,030

(10,979)

Dividends

-

10,000

10,000

 

(31,009)

30,030

(979)

     

 

Directors' remuneration

The director's remuneration for the year was as follows:

2016
£

2015
£

Remuneration

8,698

12,998

In respect of the highest paid director:

2016
£

2015
£

Remuneration

8,698

12,998

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

12

Transition to FRS 102

These financial statements for the year ended 31 December 2016 are the first financial statements that comply with FRS 102 Section 1A for small entities. The transition to FRS 102 Section 1A for small entities has resulted in a small number of changes in accounting policies to those used previously, as detailed below:

Balance Sheet at 30 September 2014
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Capital and reserves

 

Total equity

 

-

-

-

-

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

Balance Sheet at 31 December 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

 

Intangible assets

 

4,500

-

-

4,500

Current assets

 

Debtors

 

979

-

-

979

Creditors: Amounts falling due within one year

 

(4,827)

-

-

(4,827)

Net current liabilities

 

(3,848)

-

-

(3,848)

Net assets

 

652

-

-

652

Capital and reserves

 

Called up share capital

 

(100)

-

-

(100)

Profit and loss account

 

(552)

-

-

(552)

Total equity

 

(652)

-

-

(652)

 

Daniel Foster Limited

Notes to the Financial Statements for the Year Ended 31 December 2016

Profit and Loss Account for the period from 30 September 2014 to 31 December 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Turnover

 

40,900

-

-

40,900

Administrative expenses

 

(28,040)

-

-

(28,040)

Other operating income

 

384

-

-

384

Operating profit

 

13,244

-

-

13,244

Profit before tax

 

13,244

-

-

13,244

Taxation

 

(2,692)

-

-

(2,692)

Profit for the financial year

 

10,552

-

-

10,552

 

Daniel Foster Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2016

2016
£

2015
£

Turnover (analysed below)

54,593

40,900

Gross profit (%)

100%

100%

Administrative expenses

Employment costs (analysed below)

(9,038)

(13,592)

Establishment costs (analysed below)

(6,486)

(3,478)

General administrative expenses (analysed below)

(13,306)

(9,301)

Finance charges (analysed below)

(96)

(169)

Depreciation costs (analysed below)

(1,341)

(1,500)

(30,267)

(28,040)

Other operating income (analysed below)

88

384

Operating profit

24,414

13,244

Other interest receivable and similar income (analysed below)

58

-

Interest payable and similar expenses (analysed below)

(4)

-

54

-

Profit before tax

24,468

13,244

 

Daniel Foster Limited

Detailed Profit and Loss Account for the Year Ended 31 December 2016

2016
£

2015
£

   

Turnover

Income

54,593

40,900

   

Employment costs

Directors remuneration

(8,698)

(12,998)

Director's national insurance

(88)

(384)

Staff training

(252)

(210)

(9,038)

(13,592)

   

Establishment costs

Rent

(2,800)

(2,800)

Insurance

(623)

(678)

Repairs and maintenance

(3,063)

-

(6,486)

(3,478)

   

General administrative expenses

Telephone and internet

(211)

(1,794)

Computer software and maintenance costs

(150)

(149)

Printing, postage and stationery

(70)

(65)

Sundry expenses

(790)

(74)

Motor and travelling

(10,915)

(4,505)

Accountancy fees

(1,170)

(1,941)

Legal and professional fees

-

(773)

(13,306)

(9,301)

   

Finance charges

Bank charges

(96)

(169)

   

Depreciation costs

Amortisation of goodwill

(1,200)

(1,500)

Depreciation of office equipment (owned)

(141)

-

(1,341)

(1,500)

   

Other operating income

Other operating income

88

384

   

Other interest receivable and similar income

Bank interest receivable

58

-

   

Interest payable and similar expenses

Other interest payable

4

-