Futuremost Limited 02207885 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is the manufacture of UVPC products Digita Accounts Production Advanced 6.30.9574.0 true true 02207885 2021-01-01 2021-12-31 02207885 2021-12-31 02207885 bus:OrdinaryShareClass1 2021-12-31 02207885 core:RetainedEarningsAccumulatedLosses 2021-12-31 02207885 core:ShareCapital 2021-12-31 02207885 core:CurrentFinancialInstruments 2021-12-31 02207885 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 02207885 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-12-31 02207885 core:PatentsTrademarksLicencesConcessionsSimilar 2021-12-31 02207885 core:FurnitureFittingsToolsEquipment 2021-12-31 02207885 core:LandBuildings 2021-12-31 02207885 core:MotorVehicles 2021-12-31 02207885 bus:SmallEntities 2021-01-01 2021-12-31 02207885 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 02207885 bus:FullAccounts 2021-01-01 2021-12-31 02207885 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 02207885 bus:RegisteredOffice 2021-01-01 2021-12-31 02207885 bus:Director1 2021-01-01 2021-12-31 02207885 bus:Director2 2021-01-01 2021-12-31 02207885 bus:Director3 2021-01-01 2021-12-31 02207885 bus:OrdinaryShareClass1 2021-01-01 2021-12-31 02207885 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 02207885 core:CopyrightsPatentsTrademarksServiceOperatingRights 2021-01-01 2021-12-31 02207885 core:LicencesFranchises 2021-01-01 2021-12-31 02207885 core:FurnitureFittings 2021-01-01 2021-12-31 02207885 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 02207885 core:LandBuildings 2021-01-01 2021-12-31 02207885 core:MotorVehicles 2021-01-01 2021-12-31 02207885 core:PlantMachinery 2021-01-01 2021-12-31 02207885 1 2021-01-01 2021-12-31 02207885 countries:England 2021-01-01 2021-12-31 02207885 2020-12-31 02207885 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-31 02207885 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-31 02207885 core:FurnitureFittingsToolsEquipment 2020-12-31 02207885 core:LandBuildings 2020-12-31 02207885 core:MotorVehicles 2020-12-31 02207885 2020-01-01 2020-12-31 02207885 2020-12-31 02207885 bus:OrdinaryShareClass1 2020-12-31 02207885 core:RetainedEarningsAccumulatedLosses 2020-12-31 02207885 core:ShareCapital 2020-12-31 02207885 core:CurrentFinancialInstruments 2020-12-31 02207885 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 02207885 core:FurnitureFittingsToolsEquipment 2020-12-31 02207885 core:LandBuildings 2020-12-31 02207885 core:MotorVehicles 2020-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02207885

Futuremost Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Futuremost Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Futuremost Limited

Company Information

Directors

Mrs Lorraine Sheath

Mr David Andrew Barrett

Mr Gary Charles Sheath

Registered office

Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

Accountants

MMO Limited
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

 

Futuremost Limited

(Registration number: 02207885)
Balance Sheet as at 31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

5

1,330,341

1,334,654

Current assets

 

Stocks

6

405,200

673,246

Debtors

7

446,745

229,272

Cash at bank and in hand

 

3,081,986

2,213,026

 

3,933,931

3,115,544

Creditors: Amounts falling due within one year

8

(3,824,688)

(3,035,262)

Net current assets

 

109,243

80,282

Total assets less current liabilities

 

1,439,584

1,414,936

Provisions for liabilities

(22,433)

(22,854)

Net assets

 

1,417,151

1,392,082

Capital and reserves

 

Called up share capital

9

1,000

1,000

Retained earnings

1,416,151

1,391,082

Shareholders' funds

 

1,417,151

1,392,082

For the financial year ending 31 December 2021 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 year 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 by the Board on 14 September 2022 and signed on its behalf by:
 

.........................................
Mr Gary Charles Sheath
Director

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN
England

The principal place of business is:
The Pyramid Centre
Airport Service Road
Portsmouth
PO3 5SH
England

These financial statements were authorised for issue by the Board on 14 September 2022.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

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 taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet 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

Plant and equipment

15% reducing balance

Fixtures and fittings

15% reducing balance and 30% straight line

Motor vehicles

25% reducing balance

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Patents

3 years staight line

Franchise

5 years straight line

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.

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

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.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. 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.

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 year, was 29 (2020 - 42).

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

4

Intangible assets

Trademarks, patents and licenses
 £

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 January 2021

141,073

25,625

166,698

At 31 December 2021

141,073

25,625

166,698

Amortisation

At 1 January 2021

141,073

25,625

166,698

At 31 December 2021

141,073

25,625

166,698

Carrying amount

At 31 December 2021

-

-

-

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2021

1,202,710

236,939

90,311

1,529,960

Additions

-

21,415

-

21,415

At 31 December 2021

1,202,710

258,354

90,311

1,551,375

Depreciation

At 1 January 2021

-

140,170

55,136

195,306

Charge for the year

-

16,934

8,794

25,728

At 31 December 2021

-

157,104

63,930

221,034

Carrying amount

At 31 December 2021

1,202,710

101,250

26,381

1,330,341

At 31 December 2020

1,202,710

96,769

35,175

1,334,654

Included within the net book value of land and buildings above is £1,202,710 (2020 - £1,202,710) in respect of freehold land and buildings.
 

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

6

Stocks

2021
£

2020
£

Work in progress

362,000

631,546

Other inventories

43,200

41,700

405,200

673,246

7

Debtors

Current

2021
£

2020
£

Trade debtors

330,066

329,001

Prepayments

9,471

13,060

Other debtors

107,208

(112,789)

 

446,745

229,272

 

Futuremost Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Trade creditors

 

545,320

164,629

Amounts owed to group undertakings and undertakings in which the company has a participating interest

3,058,982

2,578,735

Taxation and social security

 

196,571

274,125

Accruals and deferred income

 

16,616

11,089

Other creditors

 

7,199

6,684

 

3,824,688

3,035,262

9

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary of £1 each

1,000

1,000

1,000

1,000

         

10

Parent and ultimate parent undertaking

The company's immediate parent is Futuremost Group Limited, incorporated in England.

 The ultimate controlling party is Mr G Sheath.