Company Registration No. 07362460 (England and Wales)
BOUTIQUE MODERN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
PAGES FOR FILING WITH REGISTRAR
BOUTIQUE MODERN LIMITED
CONTENTS
Page
Profit and loss account
1
Balance sheet
2
Notes to the financial statements
3 - 8
BOUTIQUE MODERN LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2018
- 1 -
year
Period
ended
ended
30 June
30 June
2018
2017
Notes
£
£
Turnover
2,329,709
1,100,613
Cost of sales
(1,930,933)
(855,992)
Gross profit
398,776
244,621
Administrative expenses
(421,557)
(143,670)
Exceptional item
2
(44,954)
-
Operating (loss)/profit
3
(67,735)
100,951
Interest payable and similar expenses
(80,800)
(31,419)
(Loss)/profit before taxation
(148,535)
69,532
Tax on (loss)/profit
-
-
(Loss)/profit for the financial year
(148,535)
69,532
BOUTIQUE MODERN LIMITED
BALANCE SHEET
AS AT
30 JUNE 2018
30 June 2018
- 2 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
5
5,722
5,157
Current assets
Stocks
131,464
29,315
Debtors
6
407,081
99,938
Cash at bank and in hand
-
21,472
538,545
150,725
Creditors: amounts falling due within one year
7
(808,698)
(558,778)
Net current liabilities
(270,153)
(408,053)
Total assets less current liabilities
(264,431)
(402,896)
Creditors: amounts falling due after more than one year
8
1,150,714
863,714
Capital and reserves
Called up share capital
9
1,000
1,000
Share premium account
300
300
Profit and loss reserves
(1,416,445)
(1,267,910)
Total equity
(264,431)
(402,896)

For the financial year ended 30 June 2018 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.

The financial statements were approved by the board of directors and authorised for issue on 19 January 2019 and are signed on its behalf by:
Mr R J Shone
Mr N  Eckert
Director
Director
Company Registration No. 07362460
BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2018
- 3 -
1
Accounting policies
Company information

Boutique Modern Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3 Newhaven Industrial Park, Beach Road, Newhaven, East Sussex, BN9 0BX.

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.

Prior period length

The prior year financial statements cover the six month period ended 30 June 2017. The period has been shortened as the directors felt that the current year end better suits the administration of the company. The comparative amounts presented in the financial statements (including the related notes) are therefore not entirely comparable.

1.2
Going concern
The financial statements have been prepared on a going concern basis which assumes that the company will receive financial support from its directors.

The directors have indicated that they will continue to provide this support for the foreseeable future.
1.3
Reporting period

[ FRS 102 3.10 An entity shall present a complete set of financial statements (including comparative information as set out in paragraph 3.14) at least annually. When the end of an entity’s reporting period changes and the annual financial statements are presented for a period longer or shorter than one year, the entity shall disclose the following: (a) that fact; (b) the reason for using a longer or shorter period; and (c) the fact that comparative amounts presented in the financial statements (including the related notes) are not entirely comparable. ]

 

 

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for the construction and supply of boutique modular homes 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.

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 equipment
25% reducing balance / 20% straight line
BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 4 -

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.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as expenses in the period in which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 5 -

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.9
Cash at bank and in hand

Cash at bank and in hand 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.

1.10
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.

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.

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.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
1
Accounting policies
(Continued)
- 6 -
1.12
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.13
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.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 asset are consumed.

2
Exceptional costs
2018
2017
£
£
Exceptional legal costs
44,954
-

The exceptional item represents legal costs in respect of a construction dispute.

3
Operating (loss)/profit
2018
2017
Operating (loss)/profit for the period is stated after charging/(crediting):
£
£
Directors remuneration
159,477
35,326
Depreciation
1,436
737
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was 34 (2017 - 16).

BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 7 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2017
11,242
Additions
2,001
At 30 June 2018
13,243
Depreciation and impairment
At 1 July 2017
6,085
Depreciation charged in the year
1,436
At 30 June 2018
7,521
Carrying amount
At 30 June 2018
5,722
At 30 June 2017
5,157
6
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
238,147
18,812
Other debtors
168,934
81,126
407,081
99,938
7
Creditors: amounts falling due within one year
2018
2017
Notes
£
£
Bank loans and overdrafts
52,661
-
Other borrowings
24,943
24,943
Trade creditors
300,257
179,287
Other taxation and social security
103,575
84,250
Other creditors
11,934
11,887
Accruals and deferred income
315,328
258,411
808,698
558,778
BOUTIQUE MODERN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2018
- 8 -
8
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
1,150,714
863,714
9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1,000 ordinary shares of £1 each
1,000
1,000
10
Related party transactions
Transactions with related parties

Other creditors include the following amounts which are owed to individuals who are directors of the company.

 

Mr N Eckert £1,123,082 (2017 - £836,082).

Mr R Shone £27,632 (2017 - £27,632).

 

Interest is payable on these loans at 7% per annum, calculated on a daily basis. The net figures payable which are included in accruals are Mr N Eckert £291,321 (2017 - £231,061) and Mr R Shone £11,759 (2017 - £10,207).

2018-06-30 2017-07-01 false CCH Software CCH Accounts Production 2018.310 No description of principal activity 06 February 2019 Mr R J Shone Mr N Eckert Ms H  Crook 07362460 2017-07-01 2018-06-30 07362460 2017-01-01 2017-06-30 07362460 core:Exceptional 1 2017-07-01 2018-06-30 07362460 2018-06-30 07362460 2017-06-30 07362460 core:OtherPropertyPlantEquipment 2018-06-30 07362460 core:OtherPropertyPlantEquipment 2017-06-30 07362460 core:CurrentFinancialInstruments 2018-06-30 07362460 core:CurrentFinancialInstruments 2017-06-30 07362460 core:ShareCapital 2018-06-30 07362460 core:ShareCapital 2017-06-30 07362460 core:SharePremium 2018-06-30 07362460 core:SharePremium 2017-06-30 07362460 core:RetainedEarningsAccumulatedLosses 2018-06-30 07362460 core:RetainedEarningsAccumulatedLosses 2017-06-30 07362460 bus:Director1 2017-07-01 2018-06-30 07362460 bus:Director2 2017-07-01 2018-06-30 07362460 core:PlantMachinery 2017-07-01 2018-06-30 07362460 core:OtherPropertyPlantEquipment 2017-06-30 07362460 core:OtherPropertyPlantEquipment 2017-07-01 2018-06-30 07362460 core:Non-currentFinancialInstruments 2018-06-30 07362460 core:Non-currentFinancialInstruments 2017-06-30 07362460 bus:PrivateLimitedCompanyLtd 2017-07-01 2018-06-30 07362460 bus:FRS102 2017-07-01 2018-06-30 07362460 bus:AuditExemptWithAccountantsReport 2017-07-01 2018-06-30 07362460 bus:SmallCompaniesRegimeForAccounts 2017-07-01 2018-06-30 07362460 bus:CompanySecretary1 2017-07-01 2018-06-30 07362460 bus:FullAccounts 2017-07-01 2018-06-30 xbrli:pure xbrli:shares iso4217:GBP