ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-03-312017-03-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueNo description of principal activityfalse2016-04-01 06491087 2016-04-01 2017-03-31 06491087 2015-03-01 2016-03-31 06491087 2017-03-31 06491087 2016-03-31 06491087 c:Director1 2016-04-01 2017-03-31 06491087 d:PlantMachinery 2016-04-01 2017-03-31 06491087 d:PlantMachinery 2017-03-31 06491087 d:PlantMachinery 2016-03-31 06491087 d:PlantMachinery d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 06491087 d:MotorVehicles 2016-04-01 2017-03-31 06491087 d:MotorVehicles 2017-03-31 06491087 d:MotorVehicles 2016-03-31 06491087 d:MotorVehicles d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 06491087 d:FurnitureFittings 2016-04-01 2017-03-31 06491087 d:FurnitureFittings 2017-03-31 06491087 d:FurnitureFittings 2016-03-31 06491087 d:FurnitureFittings d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 06491087 d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 06491087 d:PatentsTrademarksLicencesConcessionsSimilar 2017-03-31 06491087 d:PatentsTrademarksLicencesConcessionsSimilar 2016-03-31 06491087 d:CopyrightsPatentsTrademarksServiceOperatingRights 2016-04-01 2017-03-31 06491087 d:CopyrightsPatentsTrademarksServiceOperatingRights 2017-03-31 06491087 d:CopyrightsPatentsTrademarksServiceOperatingRights 2016-03-31 06491087 d:CurrentFinancialInstruments 2017-03-31 06491087 d:CurrentFinancialInstruments 2016-03-31 06491087 d:CurrentFinancialInstruments d:WithinOneYear 2017-03-31 06491087 d:CurrentFinancialInstruments d:WithinOneYear 2016-03-31 06491087 d:ShareCapital 2017-03-31 06491087 d:ShareCapital 2016-03-31 06491087 d:RetainedEarningsAccumulatedLosses 2017-03-31 06491087 d:RetainedEarningsAccumulatedLosses 2016-03-31 06491087 c:FRS102 2016-04-01 2017-03-31 06491087 c:AuditExempt-NoAccountantsReport 2016-04-01 2017-03-31 06491087 c:FullAccounts 2016-04-01 2017-03-31 06491087 c:PrivateLimitedCompanyLtd 2016-04-01 2017-03-31 iso4217:GBP xbrli:pure

Registered number: 06491087









PHONEDEVIL LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2017

 
PHONEDEVIL LIMITED
REGISTERED NUMBER: 06491087

BALANCE SHEET
AS AT 31 MARCH 2017

2017
2016
Note
£
£

Fixed assets
  

Intangible assets
 4 
31,909
34,124

Tangible assets
 5 
10,364
13,765

  
42,273
47,889

Current assets
  

Stocks
 6 
719,527
795,214

Debtors: amounts falling due within one year
 7 
125,062
42,017

Cash at bank and in hand
 8 
299,069
357,762

  
1,143,658
1,194,993

Creditors: amounts falling due within one year
 9 
(826,435)
(753,834)

Net current assets
  
 
 
317,223
 
 
441,159

Total assets less current liabilities
  
359,496
489,048

  

Net assets
  
359,496
489,048


Capital and reserves
  

Called up share capital 
  
102
102

Profit and loss account
  
359,394
488,946

  
359,496
489,048


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 December 2017.



C Bush
Page 1

 
PHONEDEVIL LIMITED
REGISTERED NUMBER: 06491087
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2017

Director
The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

1.


General information

Phonedevil Limited is a company limited by shares and incorporated in England within the United Kingdom.  The address of the registered office is given in the company information page of these financial statements.  

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.3

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant & machinery
-
25%
reducing balance
Motor vehicles
-
20%
reducing balance
Fixtures, fittings and equipment
-
25%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of income and retained earnings.

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.6

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)

 
2.9

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of income and retained earnings except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of income and retained earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of income and retained earnings within 'other operating income'.

 
2.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

 
2.11

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of income and retained earnings on a straight line basis over the lease term.

 
2.12

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of income and retained earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 5

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)

 
2.13

Taxation

Tax is recognised in the Statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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


3.


Employees

Staff costs, including directors' remuneration, were as follows:


The average monthly number of employees, including directors, during the year was 14 (2016 - 14).


4.


Intangible assets




Website
Trademarks
Total

£
£
£



Cost


At 1 April 2016
53,121
44,292
97,413



At 31 March 2017

53,121
44,292
97,413



Amortisation


At 1 April 2016
53,121
10,168
63,289


Charge for the year
-
2,215
2,215



At 31 March 2017

53,121
12,383
65,504



Net book value



At 31 March 2017
-
31,909
31,909



At 31 March 2016
-
34,124
34,124

Page 6

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

5.


Tangible fixed assets





Plant & machinery
Motor vehicles
Fixtures & fittings
Total

£
£
£
£



Cost or valuation


At 1 April 2016
35,991
1,000
13,229
50,220



At 31 March 2017

35,991
1,000
13,229
50,220



Depreciation


At 1 April 2016
26,724
200
9,531
36,455


Charge owned for the period
2,317
160
924
3,401



At 31 March 2017

29,041
360
10,455
39,856



Net book value



At 31 March 2017
6,950
640
2,774
10,364



At 31 March 2016
9,267
800
3,698
13,765


6.


Stocks

2017
2016
£
£

Finished goods and goods for resale
719,527
795,214

719,527
795,214



7.


Debtors

2017
2016
£
£


Trade debtors
99,914
18,917

Other debtors
25,148
23,100

125,062
42,017


Page 7

 
PHONEDEVIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

8.


Cash and cash equivalents

2017
2016
£
£

Cash at bank and in hand
299,069
357,762

299,069
357,762



9.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
449,434
399,569

Corporation tax
-
2,220

Other taxation and social security
17,702
10,511

Other creditors
354,009
336,244

Accruals and deferred income
5,290
5,290

826,435
753,834


2017
2016
£
£

Other taxation and social security

PAYE/NI control
1,873
4,129

VAT control
15,829
6,382

17,702
10,511



10.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £1,200 (2016 - £nil).


11.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.

 
Page 8