ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-07-312017-07-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueNo description of principal activityfalse2016-08-01 02049351 2016-08-01 2017-07-31 02049351 2015-08-01 2016-07-31 02049351 2017-07-31 02049351 2016-07-31 02049351 c:Director2 2016-08-01 2017-07-31 02049351 c:Director3 2016-08-01 2017-07-31 02049351 d:Buildings d:LongLeaseholdAssets 2016-08-01 2017-07-31 02049351 d:Buildings d:LongLeaseholdAssets 2017-07-31 02049351 d:Buildings d:LongLeaseholdAssets 2016-07-31 02049351 d:PlantMachinery 2016-08-01 2017-07-31 02049351 d:PlantMachinery 2017-07-31 02049351 d:PlantMachinery 2016-07-31 02049351 d:PlantMachinery d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:MotorVehicles 2016-08-01 2017-07-31 02049351 d:MotorVehicles 2017-07-31 02049351 d:MotorVehicles 2016-07-31 02049351 d:MotorVehicles d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:FurnitureFittings 2016-08-01 2017-07-31 02049351 d:FurnitureFittings 2017-07-31 02049351 d:FurnitureFittings 2016-07-31 02049351 d:FurnitureFittings d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:OfficeEquipment 2016-08-01 2017-07-31 02049351 d:OfficeEquipment 2017-07-31 02049351 d:OfficeEquipment 2016-07-31 02049351 d:OfficeEquipment d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:ComputerEquipment 2016-08-01 2017-07-31 02049351 d:ComputerEquipment 2017-07-31 02049351 d:ComputerEquipment 2016-07-31 02049351 d:ComputerEquipment d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:OwnedOrFreeholdAssets 2016-08-01 2017-07-31 02049351 d:CurrentFinancialInstruments 2017-07-31 02049351 d:CurrentFinancialInstruments 2016-07-31 02049351 d:CurrentFinancialInstruments d:WithinOneYear 2017-07-31 02049351 d:CurrentFinancialInstruments d:WithinOneYear 2016-07-31 02049351 d:ShareCapital 2017-07-31 02049351 d:ShareCapital 2016-07-31 02049351 d:CapitalRedemptionReserve 2017-07-31 02049351 d:CapitalRedemptionReserve 2016-07-31 02049351 d:RetainedEarningsAccumulatedLosses 2017-07-31 02049351 d:RetainedEarningsAccumulatedLosses 2016-07-31 02049351 c:FRS102 2016-08-01 2017-07-31 02049351 c:AuditExempt-NoAccountantsReport 2016-08-01 2017-07-31 02049351 c:FullAccounts 2016-08-01 2017-07-31 02049351 c:PrivateLimitedCompanyLtd 2016-08-01 2017-07-31 02049351 d:WithinOneYear 2017-07-31 02049351 d:BetweenOneFiveYears 2017-07-31 02049351 d:BetweenOneFiveYears 2016-07-31 iso4217:GBP xbrli:pure
                                                                                                                     Registered number: 02049351















CAMBRIDGE OCCUPATIONAL ANALYSTS LTD




UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2017

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
REGISTERED NUMBER:02049351

STATEMENT OF FINANCIAL POSITION
AS AT 31 JULY 2017

2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 4 
34,596
34,016

  
34,596
34,016

Current assets
  

Stocks
  
38,291
34,864

Debtors Within One Year
 5 
150,045
159,486

Cash at bank and in hand
  
1,060,838
1,071,676

  
1,249,174
1,266,026

Creditors: amounts falling due within one year
 6 
(76,205)
(98,048)

Net current assets
  
 
 
1,172,969
 
 
1,167,978

Total assets less current liabilities
  
1,207,565
1,201,994

Provisions for liabilities
  

Deferred tax
  
(3,526)
(3,056)

  
 
 
(3,526)
 
 
(3,056)

Net assets
  
1,204,039
1,198,938


Capital and reserves
  

Called up share capital 
  
3,500
3,500

Capital redemption reserve
  
1,500
1,500

Profit and loss account
  
1,199,039
1,193,938

  
1,204,039
1,198,938


Page 1

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
REGISTERED NUMBER:02049351
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JULY 2017

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 profit and loss account 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 by: 



................................................
C A Mainstone
................................................
T Mainstone
Director
Director


Date: 26 April 2018
The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

1.


General information

Cambridge Occupational Analysts Ltd is a private company limited by shares and incorporated in England and Wales, registration number 02049351. The registered office is Suites 7 and 8 Joseph King House Abbey Farm Commercial Park, Horsham St Faiths, Norwich, United Kingdom, NR10 3JU.

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 financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £.
The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

 
2.2

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover 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 turnover is recognised:

Sale of goods

Turnover 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 turnover 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.

Rendering of services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

2.Accounting policies (continued)

 
2.3

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Leasehold improvements
-
10% on a straight line basis
Plant & machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures & fittings
-
25% reducing balance
Office equipment
-
15% reducing balance
Computer equipment
-
33 1/3% reducing balance

 
2.4

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 an actual cost basis. Work in progress and finished goods include labour and attributable overheads.
At each reporting 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.

 
2.5

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.

 
2.6

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.

 
2.7

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

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

2.Accounting policies (continued)

 
2.8

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 Profit and Loss Account 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 Profit and Loss Account within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Profit and Loss Account within 'other operating income'.

 
2.9

Finance costs

Finance costs are charged to the Profit and Loss Account over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.10

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 Profit and Loss Account when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.11

Interest income

Interest income is recognised in the Profit and Loss Account using the effective interest method.

Page 5

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, 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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 15 (2016 - 12).

Page 6

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
NOTES TO THE FINANCIAL STATEMENTS  
 
  FOR THE YEAR ENDED 31 JULY 2017


4.


Tangible fixed assets






L/Term Leasehold Property
Plant & machinery
Motor vehicles
Fixtures & fittings
Office equipment
Computer equipment
Total

£
£
£
£
£
£
£



Cost or valuation


At 1 August 2016
29,066
778
16,151
2,204
28,290
61,532
138,021


Additions
-
-
-
-
7,191
4,967
12,158



At 31 July 2017

29,066
778
16,151
2,204
35,481
66,499
150,179



Depreciation


At 1 August 2016
23,060
656
9,337
1,355
22,484
47,112
104,004


Charge for the year on owned assets
1,200
31
1,703
212
1,938
6,495
11,579



At 31 July 2017

24,260
687
11,040
1,567
24,422
53,607
115,583



Net book value



At 31 July 2017
4,806
91
5,111
637
11,059
12,892
34,596



At 31 July 2016
6,006
122
6,814
849
5,805
14,420
34,016







Page 7  
 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

5.


Debtors

2017
2016
£
£


Trade debtors
141,538
151,008

Other debtors
8,507
8,478

150,045
159,486



6.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
23,702
27,601

Corporation tax
1,952
20,072

Other taxation and social security
26,929
25,557

Other creditors
23,622
24,818

76,205
98,048



7.


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 £2,870 (2016: £101,937). Contributions totalling £1,972 (2016: £392) were payable to the fund at the reporting date and are included in creditors.


8.


Commitments under operating leases

At 31 July 2017 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2017
2016
£
£


Not later than 1 year
20,167
-

Later than 1 year and not later than 5 years
89,833
1,989

110,000
1,989

Page 8

 
CAMBRIDGE OCCUPATIONAL ANALYSTS LTD
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2017

9.


Related party transactions

During the year the company rented office accommodation from C Mainstone amounting to £25,000 (2016: £25,000) and £1,800 from T Mainstone (2016: £1,800). 
At the year end the company owed directors C Mainstone £3,552 (2016: £4,968) and T Mainstone £12,202 (2016: £14,272).


10.


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 9