Woods (Dorchester) Limited - Period Ending 2018-02-24

Woods (Dorchester) Limited - Period Ending 2018-02-24


Woods (Dorchester) Limited 00373503 false 2017-02-26 2018-02-24 2018-02-24 The principal activity of the company is retail furnishers and funeral directors. Digita Accounts Production Advanced 6.21.8540.0 Software true false true 2018-08-31 00373503 2017-02-26 2018-02-24 00373503 2018-02-24 00373503 core:RetainedEarningsAccumulatedLosses 2018-02-24 00373503 core:RevaluationReserve 2018-02-24 00373503 core:ShareCapital 2018-02-24 00373503 core:CurrentFinancialInstruments 2018-02-24 00373503 core:CurrentFinancialInstruments core:WithinOneYear 2018-02-24 00373503 core:Non-currentFinancialInstruments core:AfterOneYear 2018-02-24 00373503 core:CostValuation 2018-02-24 00373503 core:DisposalsDecreaseInInvestments 2018-02-24 00373503 core:FurnitureFittingsToolsEquipment 2018-02-24 00373503 core:InvestmentPropertyIncludedWithinPPE 2018-02-24 00373503 core:LandBuildings 2018-02-24 00373503 core:MotorVehicles 2018-02-24 00373503 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2018-02-24 00373503 core:OtherPropertyPlantEquipment 2018-02-24 00373503 core:Subsidiary1 2018-02-24 00373503 bus:SmallEntities 2017-02-26 2018-02-24 00373503 bus:AuditExemptWithAccountantsReport 2017-02-26 2018-02-24 00373503 bus:FullAccounts 2017-02-26 2018-02-24 00373503 bus:RegisteredOffice 2017-02-26 2018-02-24 00373503 bus:CompanySecretaryDirector1 2017-02-26 2018-02-24 00373503 bus:Director2 2017-02-26 2018-02-24 00373503 bus:Director3 2017-02-26 2018-02-24 00373503 bus:Director4 2017-02-26 2018-02-24 00373503 bus:PrivateLimitedCompanyLtd 2017-02-26 2018-02-24 00373503 bus:Agent1 2017-02-26 2018-02-24 00373503 core:ComputerEquipment 2017-02-26 2018-02-24 00373503 core:FurnitureFittingsToolsEquipment 2017-02-26 2018-02-24 00373503 core:InvestmentPropertyIncludedWithinPPE 2017-02-26 2018-02-24 00373503 core:LandBuildings 2017-02-26 2018-02-24 00373503 core:LeaseholdImprovements 2017-02-26 2018-02-24 00373503 core:MotorVehicles 2017-02-26 2018-02-24 00373503 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2017-02-26 2018-02-24 00373503 core:OtherPropertyPlantEquipment 2017-02-26 2018-02-24 00373503 core:Subsidiary1 2017-02-26 2018-02-24 00373503 countries:AllCountries 2017-02-26 2018-02-24 00373503 2017-02-25 00373503 core:FurnitureFittingsToolsEquipment 2017-02-25 00373503 core:InvestmentPropertyIncludedWithinPPE 2017-02-25 00373503 core:LandBuildings 2017-02-25 00373503 core:MotorVehicles 2017-02-25 00373503 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2017-02-25 00373503 core:OtherPropertyPlantEquipment 2017-02-25 00373503 2016-02-28 2017-02-25 00373503 2017-02-25 00373503 core:RetainedEarningsAccumulatedLosses 2017-02-25 00373503 core:RevaluationReserve 2017-02-25 00373503 core:ShareCapital 2017-02-25 00373503 core:CurrentFinancialInstruments 2017-02-25 00373503 core:CurrentFinancialInstruments core:WithinOneYear 2017-02-25 00373503 core:Non-currentFinancialInstruments core:AfterOneYear 2017-02-25 00373503 core:CostValuation 2017-02-25 00373503 core:FurnitureFittingsToolsEquipment 2017-02-25 00373503 core:InvestmentPropertyIncludedWithinPPE 2017-02-25 00373503 core:LandBuildings 2017-02-25 00373503 core:MotorVehicles 2017-02-25 00373503 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2017-02-25 00373503 core:OtherPropertyPlantEquipment 2017-02-25 00373503 core:Subsidiary1 2016-02-28 2017-02-25 iso4217:GBP xbrli:pure

Registration number: 00373503

Woods (Dorchester) Limited

Annual Report and Unaudited Financial Statements

for the Period Ended 24 February 2018

image-name

Chartered Accountants

 

Woods (Dorchester) Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3

Notes to the Financial Statements

4 to 9

Detailed Profit and Loss Account

10 to 12

 

Woods (Dorchester) Limited

Company Information

Directors

R J A Edwards

N B E Beale

W R A Edwards

H R McGhee

Company secretary

R J A Edwards

Registered office

Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

Solicitors

Battens
Church House
Yeovil
Somerset
BA20 1HB

Bankers

Lloyds Bank plc
1 - 2 High West Street
Dorchester
Dorset
DT1 1UG

Accountants

Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Woods (Dorchester) Limited
for the Period Ended 24 February 2018

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Woods (Dorchester) Limited for the period ended 24 February 2018 as set out on pages 3 to 9 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 Woods (Dorchester) Limited, as a body, in accordance with the terms of our engagement letter dated 20 September 2016. Our work has been undertaken solely to prepare for your approval the accounts of Woods (Dorchester) Limited and state those matters that we have agreed to state to the Board of Directors of Woods (Dorchester) 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 Woods (Dorchester) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Woods (Dorchester) 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 Woods (Dorchester) Limited. You consider that Woods (Dorchester) Limited is exempt from the statutory audit requirement for the period.

We have not been instructed to carry out an audit or a review of the accounts of Woods (Dorchester) 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.






Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

22 August 2018

 

Woods (Dorchester) Limited

(Registration number: 00373503)
Balance Sheet as at 24 February 2018

Note

24 February 2018
 

25 February 2017
 

   

£

£

£

£

Fixed assets

   

 

Tangible assets

4

 

1,508,094

 

1,394,322

Investments

5

 

39,967

 

49,967

   

1,548,061

 

1,444,289

Current assets

   

 

Stocks

704,572

 

632,405

 

Debtors

6

156,573

 

126,319

 

Cash at bank and in hand

 

1,299,231

 

1,664,158

 

 

2,160,376

 

2,422,882

 

Creditors: Amounts falling due within one year

7

(611,819)

 

(775,695)

 

Net current assets

   

1,548,557

 

1,647,187

Total assets less current liabilities

   

3,096,618

 

3,091,476

Creditors: Amounts falling due after more than one year

7

 

(34,000)

 

(22,600)

Provisions for liabilities

 

(109,544)

 

(95,815)

Net assets

   

2,953,074

 

2,973,061

Capital and reserves

   

 

Called up share capital

2,026,920

 

1,013,460

 

Revaluation reserve

342,650

 

341,695

 

Profit and loss account

583,504

 

1,617,906

 

Total equity

   

2,953,074

 

2,973,061

For the financial period ending 24 February 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The directors acknowledge their 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised for issue by the Board on 20 August 2018 and signed on its behalf by:
 


R J A Edwards
Company secretary and director

   
 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

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:
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA
United Kingdom

The principal place of business is:
34/35 High East Street
Dorchester
Dorset
DT1 1HN

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. The accounting periods are for fifty-two or, when appropriate, fifty-three weeks

Departures from Companies Act requirements

No depreciation is provided in respect of freehold land and buildings which is a departure from the requirements of the Financial Reporting Standard 102 1A. The directors do not consider it appropriate to provide for depreciation as the company operates a policy of maintaining the freehold properties in good repair and therefore their expected life is indefinite. The directors also consider their current market value to be well in excess of the historical cost already shown in the balance sheet. Had depreciation been provided in the financial statements at 2% the charge in respect of freehold non investment properties would have been £2,482, a figure which the directors consider to be immaterial.

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

Freehold improvements

Fire regulations 10% per annum on cost/other improvements nil

Leasehold improvements

Fire regulations 10% per annum on cost/other improvements over the unexpired lease terms

Computer equipment

25% per annum on cost

Fixtures, fittings and equipment

12.5% per annum on cost

Motor vehicles

Funeral hearse and limousine 10% per annum on costs/other vehicles 20% per annum on cost

 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable property determined annually by the company's directors. Changes in fair value are recognised in profit or loss.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

At each reporting date, stocks are assessed for impairment. If stocks are 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.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 41 (2017 - 38).

 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

4

Tangible assets

Freehold land and buildings
£

Investment properties
£

Short leasehold land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Computer equipment
 £

Total
£

Cost or valuation

At 26 February 2017

137,051

898,500

284,517

180,721

76,660

102,939

1,680,388

Additions

-

-

168,044

5,692

-

4,454

178,190

At 24 February 2018

137,051

898,500

452,561

186,413

76,660

107,393

1,858,578

Depreciation

At 26 February 2017

12,937

-

30,503

143,974

36,548

62,104

286,066

Charge for the period

-

-

30,147

13,095

5,014

16,162

64,418

At 24 February 2018

12,937

-

60,650

157,069

41,562

78,266

350,484

Carrying amount

At 24 February 2018

124,114

898,500

391,911

29,344

35,098

29,127

1,508,094

At 25 February 2017

124,114

898,500

254,014

36,747

40,112

40,835

1,394,322

Revaluation

The fair value of the company's investment properties was revalued on 24 February 2018. An independent valuer was not involved.
The basis of this valuation, made by the directors, was open market value.

Had this class of asset been measured on a historical cost basis, the carrying amount would have been £506,896 (2017 - £506,896).

 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

5

Investments

2018
£

2017
£

Shares in group undertakings and participating interest

1

1

Loans in group undertakings and participating interest

39,966

49,966

39,967

49,967

Shares to group undertakings and participating interests

Subsidiary
£

Cost

At 26 February 2017

1

At 24 February 2018

1

Carrying amount

At 24 February 2018

1

At 25 February 2017

1

Loans to group undertakings and participating interests

Subsidiary
£

At 26 February 2017

49,966

Repaid

(10,000)

At 24 February 2018

39,966

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held
 

     

2018

2017

Subsidiary undertakings

Friary Lane Garage Development Company Limited

Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

Ordinary

33.33%

33.33%

         

The principal activity of Friary Lane Garage Development Company Limited is property redevelopment. Its financial period end is 31 August.

The aggregate amount of capital and reserves of Friary Lane Garage Development Company Limited at the end of its financial period was was £194,496.

 

Woods (Dorchester) Limited

Notes to the Financial Statements
for the Period ended 24 February 2018

6

Debtors

2018
£

2017
£

Trade debtors

66,299

70,646

Other debtors

90,274

55,673

156,573

126,319

7

Creditors

2018
£

2017
£

Due within one year

Trade creditors

186,689

264,992

Taxation and social security

15,756

55,595

Other creditors

407,579

424,076

Corporation tax liability

1,795

31,032

611,819

775,695

Due after one year

Other non-current financial liabilities

34,000

22,600

8

Financial commitments, guarantees and contingencies

The total amount of financial commitments not included in the balance sheet is £950,000 (2017 - £936,951).

 

Woods (Dorchester) Limited

Detailed Profit and Loss Account
for the Period ended 24 February 2018

Period ended 24 February 2018

Period ended 25 February 2017

 

£

£

£

£

Turnover (page 15)

 

3,421,007

 

3,645,781

Cost of sales (page 15)

 

(1,775,917)

 

(1,887,301)

Gross profit

 

1,645,090

 

1,758,480

Administrative expenses (pages 15 and 16)

 

 

Employment costs

793,557

 

744,428

 

Establishment costs

282,523

 

264,735

 

General administrative expenses

468,851

 

474,693

 

Finance charges

156

 

42

 

Depreciation costs

64,419

 

52,158

 

 

(1,609,506)

 

(1,536,056)

Other operating income
(page 16)

 

51,542

 

51,146

Operating profit

 

87,126

 

273,570

Interest and other income (page 16)

 

 

Fair value gain on investment property revaluation

-

 

23,100

 

Interest receivable and similar income

4,690

 

4,972

 

 

4,690

 

28,072

Profit before tax

 

91,816

 

301,642

 

Woods (Dorchester) Limited

Detailed Profit and Loss Account
for the Period ended 24 February 2018

2018
£

2017
£

   

Turnover

Sales

3,421,007

3,645,781

   

Cost of sales

Opening stock

632,405

529,535

Purchases

1,628,855

1,777,111

Rechargeable expenses (including sub contract)

209,532

209,578

Discounts and rebates receivable

(43,145)

(82,421)

Credit card service charges

28,210

23,464

Concession commission

-

38,736

Closing stock

(704,572)

(632,406)

Funeral staff/bearers' wages

24,545

23,570

Funeral staff/bearers' NIC (employers)

87

134

1,775,917

1,887,301

   

Employment costs

Sales/administration staff wages and salaries

547,745

487,418

Sales/administration staff NIC (employers)

38,431

34,094

Directors' remuneration

137,650

137,650

Directors' NIC (employers)

14,598

14,735

Staff pension costs (defined contribution)

38,386

33,003

Directors' pension costs (defined contribution)

15,995

32,345

Subcontract labour re shop/deliveries

752

5,183

793,557

744,428

   

Establishment costs

Rent

98,281

68,392

Rates, water and service charges

88,929

55,254

Light, heat and power

22,807

17,815

Insurance

34,605

28,803

Repairs and maintenance - buildings

15,624

78,120

Repairs and maintenance - other

22,277

16,351

282,523

264,735

 

Woods (Dorchester) Limited

Detailed Profit and Loss Account
for the Period ended 24 February 2018

2018
£

2017
£

   

General administrative expenses

Telephone and fax

17,043

16,421

Postage

5,095

3,086

Computer software and maintenance

28,138

19,664

Printing and stationery

6,775

7,761

Trade subscriptions

23,133

16,655

Packing materials

2,314

6,421

Other trade expenses

62,250

61,091

Vehicles' fuel and oil

10,066

10,765

Vehicles' rentals, licences and insurance

17,845

17,501

Vehicles' repairs and maintenance

2,570

1,791

Travel and subsistence

6,744

8,140

Advertising

263,123

252,715

Accountancy fees

14,500

15,750

Legal and professional fees

1,101

29,605

Secretarial and administration fees

8,154

8,150

Bad and doubtful debts

-

(823)

468,851

474,693

   

Finance charges

Bank charges

156

42

   

Depreciation costs

Depreciation of short leasehold property

30,147

18,144

Depreciation of computer equipment

16,163

15,769

Depreciation of fixtures, fittings and equipment

13,095

13,143

Depreciation of motor vehicles

5,014

5,014

Loss on disposal of tangible fixed assets

-

88

64,419

52,158

   

Other operating income

Car parking rental income

17,623

15,868

Cottage rental income

8,125

9,000

Abbotsbury Road rental income

15,022

15,716

Icen Way rental income

10,772

10,562

51,542

51,146

   

Fair value gains on investment properties

-

23,100

   

Interest receivable and similar income

Bank interest

4,690

4,964

Other interest

-

8

4,690

4,972