Clockwork Organisation Ltd - Accounts to registrar (filleted) - small 18.2

Clockwork Organisation Ltd - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.2.0.360 01701385 Board of Directors 1.1.17 31.12.17 31.12.17 true false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure017013852016-12-31017013852017-12-31017013852017-01-012017-12-31017013852015-12-31017013852016-01-012016-12-31017013852016-12-3101701385ns15:EnglandWales2017-01-012017-12-3101701385ns14:PoundSterling2017-01-012017-12-3101701385ns10:Director12017-01-012017-12-3101701385ns10:PrivateLimitedCompanyLtd2017-01-012017-12-3101701385ns10:SmallEntities2017-01-012017-12-3101701385ns10:AuditExempt-NoAccountantsReport2017-01-012017-12-3101701385ns10:SmallCompaniesRegimeForDirectorsReport2017-01-012017-12-3101701385ns10:SmallCompaniesRegimeForAccounts2017-01-012017-12-3101701385ns10:FullAccounts2017-01-012017-12-310170138512017-01-012017-12-3101701385ns10:Director22017-01-012017-12-3101701385ns10:CompanySecretary12017-01-012017-12-3101701385ns10:RegisteredOffice2017-01-012017-12-3101701385ns5:CurrentFinancialInstruments2017-12-3101701385ns5:CurrentFinancialInstruments2016-12-3101701385ns5:Non-currentFinancialInstruments2017-12-3101701385ns5:Non-currentFinancialInstruments2016-12-3101701385ns5:ShareCapital2017-12-3101701385ns5:ShareCapital2016-12-3101701385ns5:RetainedEarningsAccumulatedLosses2017-12-3101701385ns5:RetainedEarningsAccumulatedLosses2016-12-3101701385ns5:NetGoodwill2017-01-012017-12-3101701385ns5:IntangibleAssetsOtherThanGoodwill2017-01-012017-12-3101701385ns5:NetGoodwill2016-12-3101701385ns5:NetGoodwill2017-12-3101701385ns5:NetGoodwill2016-12-3101701385ns5:LandBuildings2016-12-3101701385ns5:FurnitureFittings2016-12-3101701385ns5:MotorVehicles2016-12-3101701385ns5:ComputerEquipment2016-12-3101701385ns5:LandBuildings2017-01-012017-12-3101701385ns5:FurnitureFittings2017-01-012017-12-3101701385ns5:MotorVehicles2017-01-012017-12-3101701385ns5:ComputerEquipment2017-01-012017-12-3101701385ns5:LandBuildings2017-12-3101701385ns5:FurnitureFittings2017-12-3101701385ns5:MotorVehicles2017-12-3101701385ns5:ComputerEquipment2017-12-3101701385ns5:LandBuildings2016-12-3101701385ns5:FurnitureFittings2016-12-3101701385ns5:MotorVehicles2016-12-3101701385ns5:ComputerEquipment2016-12-3101701385ns5:CostValuation2016-12-3101701385ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-12-3101701385ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-12-3101701385ns5:Secured2017-12-3101701385ns5:Secured2016-12-31


REGISTERED NUMBER: 01701385 (England and Wales)















Financial Statements for the Year Ended 31 December 2017

for

Clockwork Organisation Ltd

Clockwork Organisation Ltd (Registered number: 01701385)






Contents of the Financial Statements
for the Year Ended 31 December 2017




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Clockwork Organisation Ltd

Company Information
for the Year Ended 31 December 2017







DIRECTORS: Mr J R Marsden
Mrs J L Marsden





SECRETARY: Mrs J L Marsden





REGISTERED OFFICE: 7 St John's Hill
Shrewsbury
Shropshire
SY1 1JD





REGISTERED NUMBER: 01701385 (England and Wales)





ACCOUNTANTS: Haines Watts
Keepers Lane
The Wergs
Wolverhampton
West Midlands
WV6 8UA

Clockwork Organisation Ltd (Registered number: 01701385)

Balance Sheet
31 December 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 - -
Tangible assets 5 807,610 785,204
Investments 6 2 2
807,612 785,206

CURRENT ASSETS
Debtors 7 669,910 657,851
Cash at bank and in hand 318,533 312,789
988,443 970,640
CREDITORS
Amounts falling due within one year 8 601,685 605,523
NET CURRENT ASSETS 386,758 365,117
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,194,370

1,150,323

CREDITORS
Amounts falling due after more than one
year

9

(345,289

)

(372,751

)

PROVISIONS FOR LIABILITIES (8,110 ) (843 )
NET ASSETS 840,971 776,729

CAPITAL AND RESERVES
Called up share capital 5,002 5,002
Retained earnings 835,969 771,727
SHAREHOLDERS' FUNDS 840,971 776,729

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as
at the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

Clockwork Organisation Ltd (Registered number: 01701385)

Balance Sheet - continued
31 December 2017


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors on 16 July 2018 and were signed on its
behalf by:





Mr J R Marsden - Director


Clockwork Organisation Ltd (Registered number: 01701385)

Notes to the Financial Statements
for the Year Ended 31 December 2017

1. STATUTORY INFORMATION

Clockwork Organisation Ltd is a private company, limited by shares , registered in England and
Wales. The company's registered number and registered office address can be found on the
Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
The turnover shown in the profit and loss account is the amount receivable for the provision of goods
and services falling within the Company's activities, net of Value Added Tax, rebates and trade
discounts. Turnover from the provision of goods and services are recognised in the accounting period
in which the Company obtains the right to consideration in exchange for its performance and when the
amounts to be recognised are fixed or determinable and collectability is reasonably assured.

Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of
the identifiable assets and liabilities. It is amortised to the profit and loss account over its estimated
economic life.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured
at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated
to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives
on the following bases:

Freehold property- Not depreciated
Motor vehicles- 25% straight line
Fixtures & fittings- 25% straight line
Office & computer equipment- 25% - 50% straight line

Investments

Investments held as fixed assets are shown at cost less provision for impairment.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss
Account, except to the extent that it relates to items recognised in other comprehensive income or
directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been
enacted or substantively enacted by the balance sheet date.


Clockwork Organisation Ltd (Registered number: 01701385)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at
the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognised in financial statements. Deferred tax is measured
using tax rates and laws that have been enacted or substantively enacted by the year end and that are
expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is
probable that they will be recovered against the reversal of deferred tax liabilities or other future
taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the
period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the
company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 18 (2016 - 18 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2017
and 31 December 2017 40,000
AMORTISATION
At 1 January 2017
and 31 December 2017 40,000
NET BOOK VALUE
At 31 December 2017 -
At 31 December 2016 -

Clockwork Organisation Ltd (Registered number: 01701385)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

5. TANGIBLE FIXED ASSETS
Office
Fixtures and
Freehold and Motor computer
property fittings vehicles equipment Totals
£    £    £    £    £   
COST
At 1 January 2017 689,258 13,190 99,317 22,951 824,716
Additions 2,362 1,252 30,399 38,415 72,428
Disposals - (580 ) (24,949 ) (7,146 ) (32,675 )
At 31 December 2017 691,620 13,862 104,767 54,220 864,469
DEPRECIATION
At 1 January 2017 - 8,546 16,212 14,754 39,512
Charge for year - 2,910 25,851 8,415 37,176
Eliminated on disposal - (580 ) (11,955 ) (7,294 ) (19,829 )
At 31 December 2017 - 10,876 30,108 15,875 56,859
NET BOOK VALUE
At 31 December 2017 691,620 2,986 74,659 38,345 807,610
At 31 December 2016 689,258 4,644 83,105 8,197 785,204

6. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2017
and 31 December 2017 2
NET BOOK VALUE
At 31 December 2017 2
At 31 December 2016 2

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 607,910 626,711
Other debtors 62,000 31,140
669,910 657,851

Clockwork Organisation Ltd (Registered number: 01701385)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2017

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Bank loans and overdrafts 24,000 24,000
Trade creditors 69,194 51,756
Taxation and social security 255,461 267,434
Other creditors 253,030 262,333
601,685 605,523

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2017 2016
£    £   
Bank loans 345,189 372,651
Other creditors 100 100
345,289 372,751

10. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
£    £   
Bank loans 369,189 396,651