Company Registration No. 04720340 (England and Wales)
JUST DISPLAYS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
PAGES FOR FILING WITH REGISTRAR
JUST DISPLAYS LIMITED
BALANCE SHEET
AS AT
30 APRIL 2020
30 April 2020
- 1 -
2020
2019
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
6
78,893
99,143
Current assets
Stocks
17,731
16,650
Debtors
7
69,877
189,035
Cash at bank and in hand
132
123
87,740
205,808
Creditors: amounts falling due within one year
8
(201,599)
(257,062)
Net current liabilities
(113,859)
(51,254)
Total assets less current liabilities
(34,966)
47,889
Creditors: amounts falling due after more than one year
9
(115,913)
(74,383)
Provisions for liabilities
(17,432)
Net liabilities
(150,879)
(43,926)
Capital and reserves
Called up share capital
12
100
100
Profit and loss reserves
(150,979)
(44,026)
Total equity
(150,879)
(43,926)
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 30 April 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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.
T
he 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.
JUST DISPLAYS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2020
30 April 2020
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 March 2021 and are signed on its behalf by:
Mr G Green
Director
Company Registration No. 04720340
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2020
- 3 -
1
Accounting policies
Company information
Just Displays Limited is a
private
company
limited by shares
incorporated in England and Wales.
The registered office is
274A Alma Road, Enfield, Middlesex, EN3 7RS.
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 a
mounts
in these financial statements are
rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Prior period error
T
he
prior period information has been restated to include a corporation tax debtor following a claim for Research and Development tax credits. The effect to the primary statements is as follows:
Balance sheet:
Increase in corporation tax debtor: £14,522
Decrease in retained loss: £14,522
Profit and loss account:
Increase in corporation tax credit: 14,522
1.3
Going concern
A
true
t the time of approving the financial statements
, t
he directors have a reasonable expectation that the
company
has adequate resources to continue in operational existence for the foreseeable future.
The Coronavirus disease was declared a pandemic on 11th March 2020, during the financial reporting period. The directors note that the full implications for the company are unclear at the date of signing these accounts.
Whist it is therefore difficult to evaluate the likely effect on the company's trade, customers, suppliers, employees and the wider economy, the directors have assessed information available to conclude that the company is a going concern.
1.4
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business
, and
is shown net of VAT and other sales related taxes
.
The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 4 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that
it is probable will be
recover
ed
.
1.5
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.
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:
Plant and machinery
33% and 20% on straight line
Fixtures, fittings & equipment
25% straight line
Motor vehicles
25% straight line
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
.
1.6
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.
1.7
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.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 5 -
1.8
Cash and cash equivalents
Cash and cash equivalents
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.
1.9
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.
Impairment of financial assets
Financial assets, other than those
held
at
fair value through profit and loss
, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected.
If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when
the company
transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 6 -
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
paymen
ts 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. A
m
ounts 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations
expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.11
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
Full provision is made for deferred taxation resulting from timing differences between the recognition of gains and losses in the financial statements and their recognition for tax purposes. Deferred taxation is calculated on an un-discounted basis at the tax rates which are expected to apply in the periods when the timing difference will reverse.
1.12
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.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
1
Accounting policies
(Continued)
- 7 -
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair
value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases,
including
any lease incentives received, are charged to
profit or loss
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
s
asset are consumed.
1.15
Government grants
Government grants are recognised at the fair value of the asset receive
d
or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met
. Where a
grant does not specify performance conditions
it
is recognised in income when the proceeds are received or receivable
. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.16
The company utilises a debt factoring arrangement whereby substantially all of the benefits and risks of the factored debts are retained by the company. It is therefore appropriate to adopt a separate presentation whereby gross factored debts are included on the Balance Sheet within debtors and a corresponding liability in respect of the proceeds received from the factor is shown within secured liabilities. Factoring charges are recognised as they accrue and are included within bank charges and similar charges.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 8 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was as follows:
2020
2019
Number
Number
Total
8
7
4
Directors' remuneration
2020
2019
£
£
Remuneration paid to directors
18,056
17,698
5
Taxation
As restated
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
(2,467)
(36,432)
Adjustments in respect of prior periods
(154)
Total current tax
(2,467)
(36,586)
Deferred tax
Origination and reversal of timing differences
(17,432)
7,401
Total tax credit
(19,899)
(29,185)
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 9 -
6
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 May 2019
278,718
3,117
17,526
299,361
Additions
12,613
12,613
Disposals
(83,619)
(83,619)
At 30 April 2020
207,712
3,117
17,526
228,355
Depreciation and impairment
At 1 May 2019
180,016
3,117
17,085
200,218
Depreciation charged in the year
31,433
432
31,865
Eliminated in respect of disposals
(82,621)
(82,621)
At 30 April 2020
128,828
3,117
17,517
149,462
Carrying amount
At 30 April 2020
78,884
9
78,893
At 30 April 2019
98,702
441
99,143
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2020
2019
£
£
Plant and machinery
6,645
13,885
6,645
13,885
Depreciation charge for the year in respect of leased assets
7,240
7,240
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 10 -
7
Debtors
As restated
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
2,089
15,097
Corporation tax recoverable
16,989
36,432
Factored debts
41,124
132,833
Other debtors
7,945
3,320
Prepayments and accrued income
1,730
1,353
69,877
189,035
At the balance sheet date the company had an unrecognised deferred tax asset totalling £91,971 (2019: £nil as restated).
8
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
10
54,203
28,538
Obligations under finance leases
11
25,300
25,300
Trade creditors
37,024
63,836
Taxation and social security
30,945
26,051
Other creditors
48,349
108,961
Accruals and deferred income
5,778
4,376
201,599
257,062
The
bank overdraft totalling £14,521 (2019: £7,738)
is secured by
a personal guarantee from the director. There is no security provided for bank loans totalling £39,682 (2019: £20,800). The factoring liability totalling £37,680 (2019: £94,840) is secured by a fixed and floating charge. The floating charge covers all the property or undertaking of the company.
9
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans
10
97,557
36,600
Obligations under finance leases
11
18,356
37,783
115,913
74,383
There is no security provided for bank loans.
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 11 -
10
Loans and overdrafts
2020
2019
£
£
Bank loans
137,239
57,400
Bank overdrafts
14,521
7,738
Factoring loans
37,680
94,840
189,440
159,978
Payable within one year
91,883
123,378
Payable after one year
97,557
36,600
The duration of the bank loan is sixty months and the loan repayment takes priority above all other loans from directors, officers, members, partners, shareholders or any other third party.
11
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
25,300
25,300
In two to five years
18,356
37,783
43,656
63,083
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
The finance leases are secured against the assets.
12
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
13
Financial commitments, guarantees and contingent liabilities
The company operates a defined contribution pension scheme for all qualifying employees.
The assets of the scheme are held separately from those of the company in an independently administered fund.
As at the balance sheet date, the company had unpaid contributions of £387 (2019 £481).
JUST DISPLAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2020
- 12 -
14
Operating lease commitments
Lessee
Operating lease payments represent rentals payable by the company for its trading address The lease is negotiated for a term of 5 years.
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2020
2019
£
£
Land & Buildings
20,736
20,736
15
Related party transactions
The company entered into the following related party transactions during the year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Soft Signage Solutions Ltd
|
|
|
|
|
|
The director Mr G Green is also director of Soft Signage Solutions Ltd.
|
|
|
|
Loans made to / (from) the related party
|
|
|
|
|
Amounts written off in the period
|
|
|
|
|
|
Amount owed (to) / from the related party at the balance sheet date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The director Mr G Green is also director of Soft Signage Solutions Ltd.
|
|
|
|
Loans made to / (from) the related party
|
|
|
|
|
Amount owed (to) / from the related party at the balance sheet date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The director Mr G Green is also director of Soft Signage Solutions Ltd.
|
|
|
|
Loans made to / (from) the related party
|
|
|
|
|
Amount owed (to) / from the related party at the balance sheet date
|
|
|
|
16
Prior period adjustment
T
he
prior period information has been restated to include a corporation tax debtor following a claim for Research and Development tax credits. The effect to the primary statements is as follows:
Balance sheet:
Increase in corporation tax debtor: £14,522
Decrease in retained loss: £14,522
Profit and loss account:
Increase in corporation tax credit: 14,522
2020-04-30
2019-05-01
false
31 March 2021
CCH Software
CCH Accounts Production 2021.100
No description of principal activity
Mr G Green
Mrs R Green
04720340
2019-05-01
2020-04-30
04720340
2020-04-30
04720340
2019-04-30
04720340
core:PlantMachinery
2020-04-30
04720340
core:FurnitureFittings
2020-04-30
04720340
core:MotorVehicles
2020-04-30
04720340
core:PlantMachinery
2019-04-30
04720340
core:FurnitureFittings
2019-04-30
04720340
core:MotorVehicles
2019-04-30
04720340
core:Non-currentFinancialInstruments
2020-04-30
04720340
core:Non-currentFinancialInstruments
2019-04-30
04720340
core:CurrentFinancialInstruments
core:WithinOneYear
2020-04-30
04720340
core:CurrentFinancialInstruments
core:WithinOneYear
2019-04-30
04720340
core:Non-currentFinancialInstruments
core:AfterOneYear
2020-04-30
04720340
core:Non-currentFinancialInstruments
core:AfterOneYear
2019-04-30
04720340
core:CurrentFinancialInstruments
2020-04-30
04720340
core:CurrentFinancialInstruments
2019-04-30
04720340
core:ShareCapital
2020-04-30
04720340
core:ShareCapital
2019-04-30
04720340
core:RetainedEarningsAccumulatedLosses
2020-04-30
04720340
core:RetainedEarningsAccumulatedLosses
2019-04-30
04720340
bus:Director1
2019-05-01
2020-04-30
04720340
core:PlantMachinery
2019-05-01
2020-04-30
04720340
core:FurnitureFittings
2019-05-01
2020-04-30
04720340
core:MotorVehicles
2019-05-01
2020-04-30
04720340
2018-05-01
2019-04-30
04720340
core:UKTax
2019-05-01
2020-04-30
04720340
core:UKTax
2018-05-01
2019-04-30
04720340
core:PlantMachinery
2019-04-30
04720340
core:FurnitureFittings
2019-04-30
04720340
core:MotorVehicles
2019-04-30
04720340
2019-04-30
04720340
core:WithinOneYear
2020-04-30
04720340
core:WithinOneYear
2019-04-30
04720340
core:BetweenTwoFiveYears
2020-04-30
04720340
core:BetweenTwoFiveYears
2019-04-30
04720340
bus:PrivateLimitedCompanyLtd
2019-05-01
2020-04-30
04720340
bus:SmallCompaniesRegimeForAccounts
2019-05-01
2020-04-30
04720340
bus:FRS102
2019-05-01
2020-04-30
04720340
bus:AuditExemptWithAccountantsReport
2019-05-01
2020-04-30
04720340
bus:Director2
2019-05-01
2020-04-30
04720340
bus:FullAccounts
2019-05-01
2020-04-30
xbrli:pure
xbrli:shares
iso4217:GBP