OFFLINE_GSM_LIMITED - Accounts


Company Registration No. 04686802 (England and Wales)
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
COMPANY INFORMATION
Directors
Mr D Newbold
Mr A Holden
Mr J Skinner
Secretary
Mr A Holden
Company number
04686802
Registered office
1 High Street
Lewes
East Sussex
BN7 2AD
Accountants
Knill James
One Bell Lane
Lewes
East Sussex
BN7 1JU
Business address
1 High Street
Lewes
East Sussex
BN7 2AD
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
3
15,360
11,798
Current assets
Stocks
13,422
15,406
Debtors
4
559,736
624,586
Cash at bank and in hand
376,110
269,282
949,268
909,274
Creditors: amounts falling due within one year
5
(297,033)
(270,081)
Net current assets
652,235
639,193
Total assets less current liabilities
667,595
650,991
Creditors: amounts falling due after more than one year
6
-
(13,991)
Provisions for liabilities
7
(418,300)
(356,140)
Net assets
249,295
280,860
Capital and reserves
Called up share capital
8
12
12
Profit and loss reserves
249,283
280,848
Total equity
249,295
280,860

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

For the financial year ended 31 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act 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.

OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2017
31 March 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 October 2017 and are signed on its behalf by:
Mr A Holden
Mr J Skinner
Director
Director
Company Registration No. 04686802
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 March 2016:
Balance at 1 April 2015
12
172,114
172,126
Year ended 31 March 2016:
Profit and total comprehensive income for the year
-
243,089
243,089
Dividends
-
(134,355)
(134,355)
Balance at 31 March 2016
12
280,848
280,860
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
136,435
136,435
Dividends
-
(168,000)
(168,000)
Balance at 31 March 2017
12
249,283
249,295
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 4 -
1
Accounting policies
Company information

Offline GSM Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 High Street, Lewes, East Sussex, BN7 2AD.

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.

These financial statements for the year ended 31 March 2017 are the first financial statements of Offline GSM Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 April 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 9.

1.2
Restatement of comparative amounts

The comparative amounts have been restated to correct the hardware fund transactions to cost of sales which had previously been debited to turnover. This adjustment has not affected the profit for the year.

 

In addition the hardware fund balance has now been shown as a provision rather than as a creditor due to the uncertainty of the timing of settlement.

1.3
Turnover

Turnover represents amounts receivable for the retail of mobile communications 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.

Commission income is recognised in full at the inception of the contract with the customer.

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.

OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 5 -

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:

Fixtures, fittings & equipment
25% reducing balance
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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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.

1.6
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.

1.7
Cash at bank and in hand

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.

OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 6 -
1.8
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.

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.

1.9
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 taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes.  The deferred tax balance has not been discounted.
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 7 -
1.10
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

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

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 29 (2016 - 29).

OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2016
55,388
Additions
8,683
At 31 March 2017
64,071
Depreciation and impairment
At 1 April 2016
43,590
Depreciation charged in the year
5,121
At 31 March 2017
48,711
Carrying amount
At 31 March 2017
15,360
At 31 March 2016
11,798
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
550,694
616,520
Other debtors
9,042
8,066
559,736
624,586
5
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
11,682
5,162
Trade creditors
102,833
100,868
Corporation tax
33,539
62,014
Other taxation and social security
58,966
7,213
Other creditors
90,013
94,824
297,033
270,081
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 9 -
6
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
-
13,991
7
Provisions for liabilities
2017
2016
£
£
Hardware fund
415,838
354,524
Deferred tax liabilities
2,462
1,616
418,300
356,140
Movements on provisions apart from retirement benefits and deferred tax liabilities:
Hardware fund
£
At 1 April 2016
354,524
Increase/(decrease) in provision
61,314
At 31 March 2017
415,838

The hardware fund provision represents the cost of the future settlement of the incentive arrangement offered to customers.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
12 Ordinary shares of £1 each
12
12
12
12
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 10 -
9
Reconciliations on adoption of FRS 102
Reconciliation of equity
At 1 April 2015
At 31 March 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
Fixed assets
Tangible assets
15,146
-
15,146
11,798
-
11,798
Current assets
Stocks
14,458
-
14,458
15,406
-
15,406
Debtors
605,534
-
605,534
624,282
304
624,586
Bank and cash
82,256
-
82,256
269,282
-
269,282
702,248
-
702,248
908,970
304
909,274
Creditors due within one year
Loans and overdrafts
(70,563)
-
(70,563)
(72,276)
-
(72,276)
Taxation
(38,195)
-
(38,195)
(69,521)
294
(69,227)
Other creditors
(414,376)
-
(414,376)
(481,327)
352,749
(128,578)
(523,134)
-
(523,134)
(623,124)
353,043
(270,081)
Net current assets
179,114
-
179,114
285,846
353,347
639,193
Total assets less current liabilities
194,260
-
194,260
297,644
353,347
650,991
Creditors due after one year
Loans and overdrafts
(20,012)
-
(20,012)
(13,991)
-
(13,991)
Provisions for liabilities
Deferred tax
(2,122)
-
(2,122)
(1,616)
-
(1,616)
Other provisions
-
-
-
-
(354,524)
(354,524)
(2,122)
-
(2,122)
(1,616)
(354,524)
(356,140)
Net assets
172,126
-
172,126
282,037
(1,177)
280,860
Capital and reserves
Share capital
12
-
12
12
-
12
Profit and loss
172,114
-
172,114
282,025
(1,177)
280,848
Total equity
172,126
-
172,126
282,037
(1,177)
280,860
OFFLINE GSM LIMITED
T/A LEWES MOBILE COMMUNICATIONS & THINK TELECOM SOLUTIONS
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
9
Reconciliations on adoption of FRS 102
(Continued)
- 11 -
Reconciliation of profit for the financial period
Year ended 31 March 2016
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
Turnover
1,973,242
182,356
2,155,598
Cost of sales
(1,115,855)
(182,356)
(1,298,211)
Gross profit
857,387
-
857,387
Administrative expenses
(549,793)
(1,468)
(551,261)
Interest payable and similar expenses
(1,529)
-
(1,529)
Taxation
(61,802)
294
(61,508)
Profit for the financial period
244,263
(1,174)
243,089
2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.200No description of principal activity046868022016-04-012017-03-3104686802bus:Director12016-04-012017-03-3104686802bus:CompanySecretaryDirector12016-04-012017-03-3104686802bus:Director22016-04-012017-03-3104686802bus:CompanySecretary12016-04-012017-03-3104686802bus:RegisteredOffice2016-04-012017-03-31046868022017-03-31046868022016-03-3104686802core:OtherPropertyPlantEquipment2017-03-3104686802core:OtherPropertyPlantEquipment2016-03-3104686802core:CurrentFinancialInstruments2017-03-3104686802core:CurrentFinancialInstruments2016-03-3104686802core:ShareCapital2017-03-3104686802core:ShareCapital2016-03-3104686802core:RetainedEarningsAccumulatedLosses2017-03-3104686802core:RetainedEarningsAccumulatedLosses2016-03-3104686802core:ShareCapitalcore:RestatedAmount2015-03-3104686802core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-3104686802core:RestatedAmount2015-03-3104686802core:HedgingReservecore:RestatedAmount2015-03-3104686802core:CapitalRedemptionReservecore:RestatedAmount2015-03-3104686802core:ShareCapitalOrdinaryShares2017-03-3104686802core:ShareCapitalOrdinaryShares2016-03-31046868022015-04-012016-03-3104686802core:RetainedEarningsAccumulatedLosses2015-04-012016-03-3104686802bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3104686802core:FurnitureFittings2016-04-012017-03-3104686802core:MotorVehicles2016-04-012017-03-3104686802core:OtherPropertyPlantEquipment2016-03-3104686802core:OtherPropertyPlantEquipment2016-04-012017-03-3104686802core:CurrentFinancialInstrumentscore:RestatedAmount2016-03-3104686802core:Non-currentFinancialInstruments2016-03-3104686802core:Non-currentFinancialInstruments2017-03-3104686802bus:OrdinaryShareClass12016-04-012017-03-3104686802bus:OrdinaryShareClass12017-03-3104686802core:ContinuingOperations2015-04-012016-03-3104686802bus:PrivateLimitedCompanyLtd2016-04-012017-03-3104686802bus:FRS1022016-04-012017-03-3104686802bus:AuditExemptWithAccountantsReport2016-04-012017-03-3104686802bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP