EX-99.2 3 dex992.htm AUDITED FINANCIAL STATEMENTS THAMES MCGURK LTD. AUDITED FINANCIAL STATEMENTS THAMES MCGURK LTD.

Exhibit 99.2

Thames McGurk Ltd

Report of the Directors and

Financial Statements for the year ended 31st March 2006


Thames McGurk Ltd

Contents of the Financial Statements

for the year ended 31st March 2006

     Page

Company Information

   1

Report of the Directors

   2

Report of the Independent Auditors

   4

Profit and Loss Account

   5

Balance Sheet

   6

Notes to the Financial Statements

   7

Trading and Profit and Loss Account

   11


Thames McGurk Ltd

Company Information

for the year ended 31st March 2006

 

   

DIRECTORS:

   P J Fraine
       Miss J K Martindale
       P.E. McGurk
       Miss A.J. Crisp
   

SECRETARY:

   P J Fraine
   

REGISTERED OFFICE:

   Morley House
       6 Nottingham Street
       London
       WIU 5EJ
   

REGISTERED NUMBER:

   2836677 (England and Wales)
   

AUDITORS:

   Sadofskys, Chartered Accountants
       Princes House
       Wright Street
       Hull
       HU2 8HX

 

Page 1


Thames McGurk Ltd

Report of the Directors

for the year ended 31st March 2006

 

The directors present their report with the financial statements of the company for the year ended 31st March 2006.

PRINCIPAL ACTIVITY

The principal activity of the company in the year under review was that of design and artwork studio.

DIRECTORS

The directors during the year under review were:

 

P J Fraine

     

Miss J K Martindale

     

P.E. McGurk

     

S. J. Marginson FCA

      - resigned 6/7/05

Miss A.J. Crisp

     

The beneficial interests of the directors holding office on 31st March 2006 in the issued share capital of the company were as follows:

 

     31/3/06    1/4/05

Ordinary £1 shares

     

P J Fraine

   33    33

Miss J K Martindale

   33    33

P.E. McGurk

   —      —  

Miss A.J. Crisp

   1    1

STATEMENT OF DIRECTORS’ RESPONSIBILITIES

The directors are responsible for preparing the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). The financial statements are required by law to give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to

 

 

select suitable accounting policies and then apply them consistently;

 

 

make judgements and estimates that are reasonable and prudent;

 

 

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the company and to enable them to ensure that the financial statements comply with the Companies Act 1985. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 234ZA of the Companies Act 1985) of which the company’s auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company’s auditors are aware of that information.

AUDITORS

The auditors, Sadofskys, Chartered Accountants, will be proposed for re-appointment in accordance with Section 385 of the Companies Act 1985.

 

Page 2


Thames McGurk Ltd

Report of the Directors

for the year ended 31st March 2006

 

This report has been prepared in accordance with the special provisions of Part VII of the Companies Act 1985 relating to small companies.

ON BEHALF OF THE BOARD:

P J Fraine - Secretary

31st August 2006

 

Page 3


Report to the Shareholders of

Thames McGurk Limited

 

We have examined the financial statements of Thames McGurk Limited for the year ended 31st March 2006 on pages five to ten. These financial statements have been prepared in accordance with the accounting policies set out therein and the requirements of the Financial Reporting Standard for Smaller Entities (effective January 2005).

This report is made solely to the company’s members, as a body. Our work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditors’ report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our work, for this report, or for the opinions we have formed.

Respective responsibilities

The directors’ responsibilities for preparing the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) are set out on page two.

We report to you our opinion as to whether the financial statements give a true and fair view and are properly prepared in accordance with the Companies Act 1985. We also report to you whether in our opinion the information given in the Report of the Directors is consistent with the financial statements.

In addition, we report to you if, in our opinion, the company has not kept proper accounting records, if we have not received all the information and explanations we require for our work, or if information specified by law regarding directors’ remuneration and other transactions is not disclosed.

We read the Report of the Directors and consider the implications for our report if we become aware of any apparent misstatements within it.

Basis of opinion

We conducted our work in accordance with International Standards on Auditing (UK and Ireland) issued by the Auditing Practices Board other than as referred to below. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant estimates and judgements made by the directors in the preparation of the financial statements, and of whether the accounting policies are appropriate to the company’s circumstances, consistently applied and adequately disclosed. The scope of our work was limited in that it was based primarily upon enquiry, analytical procedures and assessing accounting policies in accordance with Generally Accepted Accounting Practice in the UK and the Financial Reporting Standard for Smaller Entities. We also carried out detailed verification work on individual balance sheet and profit and loss items and disclosures in the financial statements to ensure that there was no risk of material misstatement. We have not evaluated the company’s control procedures.

Subject to the above, we planned and performed our work so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or other irregularity or error. In forming our opinion we also evaluated the overall adequacy of the presentation of information in the financial statements.

Opinion

In our opinion:

 

 

the financial statements give a true and fair view, in accordance with United Kingdom Generally Accepted Accounting Practice applicable to Smaller Entities, of the state of the company’s affairs as at 31st March 2006 and of its loss for the year then ended;

 

 

the financial statements have been properly prepared in accordance with the Companies Act 1985; and

 

 

the information given in the Report of the Directors is consistent with the financial statements.

Emphasis of matter

We would further draw attention to the items set out on page 12.

 

LOGO

Sadofskys Chartered Accountants

Registered Auditors

Princes House

Wright Street

Hull

HU2 8HX

5th February 2007

 

Page 4


Thames McGurk Ltd

Profit and Loss Account

for the year ended 31st March 2006

 

          31/3/06    31/3/05
     Notes    £    £

TURNOVER

   2    1,980,260    1,394,667

Cost of sales

      1,110,141    702,914
            

GROSS PROFIT

      870,119    691,753

Administrative expenses

      692,448    461,288
            

OPERATING PROFIT

   3    177,671    230,465

Interest receivable and similar income

      515    576
            
      178,186    231,041

Interest payable and similar charges

      1,160    —  
            

PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION

      177,026    231,041

Tax on profit on ordinary activities

   4    32,242    43,422
            

PROFIT FOR THE FINANCIAL YEAR AFTER TAXATION

      144,784    187,619
            

The notes form part of these financial statements

 

Page 5


Thames McGurk Ltd

Balance Sheet

31st March 2006

 

          31/3/06     31/3/05  
     Notes    £    £     £    £  

FIXED ASSETS

             

Tangible assets

   6       158,308        101,877  

CURRENT ASSETS

             

Debtors

   7    457,340      312,735   

Cash in hand

      2,072      94   
                 
      459,412      312,829   

CREDITORS

             

Amounts falling due within one year

   8    592,375      383,188   
                 

NET CURRENT LIABILITIES

         (132,963 )      (70,359 )
                     

TOTAL ASSETS LESS CURRENT LIABILITIES

         25,345        31,518  

CREDITORS

             

Amounts falling due after more than one year

   9       (12,930 )      —    

PROVISIONS FOR LIABILITIES

   11       (10,913 )      (10,300 )
                     

NET ASSETS

         1,502        21,218  
                     

CAPITAL AND RESERVES

             

Called up share capital

   12       100        100  

Profit and loss account

   13       1,402        21,118  
                     

SHAREHOLDERS’ FUNDS

         1,502        21,218  
                     

These financial statements have been prepared in accordance with the special provisions of Part VII of the Companies Act 1985 relating to small companies and with the Financial Reporting Standard for Smaller Entities (effective January 2005).

The financial statements were approved by the Board of Directors on 31st August 2006 and were signed on its behalf by:

P.E. McGurk - Director

P J Fraine - Director

The notes form part of these financial statements

 

Page 6


Thames McGurk Ltd

Notes to the Financial Statements

for the year ended 31st March 2006

 

1. ACCOUNTING POLICIES

Accounting convention

The financial statements have been prepared under the historical cost convention and in accordance with the Financial Reporting Standard for Smaller Entities (effective January 2005).

Turnover

Turnover represents net invoiced sales of goods, excluding value added tax.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

 

Plant and machinery etc    - 25% on reducing balance   

Deferred tax

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

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to the profit and loss account over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease.

Pensions

The company operates a defined contribution pension scheme. Contributions payable for the year are charged in the profit and loss account.

 

2. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company. An analysis of turnover by geographical market is given below:

 

     31/3/06   31/3/05
United Kingdom      97.06%   100.00%
Asia        2.94%       0.00%
        
   100.00%   100.00%
        

 

  Page 7   continued...


Thames McGurk Ltd

Notes to the Financial Satements - continued

for the year ended 31st March 2006

 

3. OPERATING PROFIT

The operating profit is stated after charging:

 

     31/3/06    31/3/05
     £    £

Depreciation - owned assets

   45,850    33,959

Depreciation - assets on hire purchase contracts

   442    —  

Pension costs

   15,000    7,728
         

Directors’ emoluments and other benefits etc

   193,801    183,418
         

 

4. TAXATION

Analysis of the tax charge

The tax charge on the profit on ordinary activities for the year was as follows:

 

     31/3/06     31/3/05
     £     £

Current tax:

    

UK corporation tax

   36,844     43,422

Tax adjustment prior year

   (5,215 )   —  
        

Total current tax

   31,629     43,422

Deferred tax

   613     —  
          

Tax on profit on ordinary activities

   32,242     43,422
          

 

5. DIVIDENDS

 

     31/3/06    31/3/05
     £    £

Ordinary shares of £1 each

     

Interim

   164,500    170,000
         

 

   Page 8    continued...


Thames McGurk Ltd

Notes to the Financial Staments - continued

for the year ended 31st March 2006

 

6. TANGIBLE FIXED ASSETS

 

     Plant and
machinery
    Motor
vehicles
   Totals  
     £     £    £  

COST

       

At 1st April 2005

   233,586     16,197    249,783  

Additions

   82,308     21,200    103,508  

Disposals

   (784 )   —      (784 )
                 

At 31st March 2006

   315,110     37,397    352,507  
                 

DEPRECIATION

       

At 1st April 2005

   133,731     14,176    147,907  

Charge for year

   45,345     947    46,292  
                 

At 31st March 2006

   179,076     15,123    194,199  
                 

NET BOOK VALUE

       

At 31st March 2006

   136,034     22,274    158,308  
                 

At 31st March 2005

   99,855     2,021    101,876  
                 

The net book value of tangible fixed assets includes £20,758 in respect of assets held under hire purchase contracts.

 

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

     31/3/06    31/3/05
     £    £

Trade debtors

   438,823    300,593

Other debtors

   12,142    12,142

Prepayments and accrued income

   6,375    —  
         
   457,340    312,735
         

 

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

     31/3/06    31/3/05
     £    £

Bank loans and overdrafts

   41,539    59,281

Hire purchase contracts

   3,214    —  

Trade creditors

   163,809    48,965

Tax

   36,844    48,637

Social security and other taxes

   66,186    44,077

Other creditors

   280,000    180,650

Accrued expenses

   783    1,578
         
   592,375    383,188
         

 

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

 

     31/3/06    31/3/05
     £    £

Hire purchase contracts

   12,930    —  
         

 

   Page 9    continued...


Thames McGurk Ltd

Notes to the Financial Statements - continued

for the year ended 31st March 2006

 

10. SECURED DEBTS

The following secured debts are included within creditors:

 

     31/3/06    31/3/05
     £    £

Bank overdraft

   7,708    —  

Hire purchase contracts

   16,144    —  
         
   23,852    —  
         

 

11. PROVISIONS FOR LIABILITIES

 

     31/3/06    31/3/05
     £    £

Deferred tax

   10,913    10,300
         
          Deferred
tax
          £

Balance at 1st April 2005

      10,300

Deferred tax movement

      613
       

Balance at 31st March 2006

      10,913
       

 

12. CALLED UP SHARE CAPITAL

 

Authorised:                    
Number:    Class:    Nominal    31/3/06    31/3/05
          value:    £    £
1,000    Ordinary    £1    1,000    1.000
               
Allotted, issued and fully paid:               
Number:    Class:    Nominal    31/3/06    31/3/05
          value:    £    £

100

   Ordinary    £1    100    100
               

 

13. RESERVES

 

    

Profit

and loss
account

 
     £  

At 1st April 2005

   21,118  

Profit for the year

   144,784  

Dividends

   (164,500 )
      

At 31st March 2006

   1,402  
      

 

Page 10


Thames McGurk Ltd

Trading and Profit and Loss Account

for the year ended 31st March 2006

 

     31/3/06    31/3/05
     £    £    £    £

Sales

      1,980,260       1,394,667

Cost of sales

           

Purchases

   522,668       359,175   

Wages

   587,473       343,739   
               
      1,110,141       702,914
               

GROSS PROFIT

      870,119       691,753

Other income

           

Deposit account interest

      515       576
               
      870,634       692,329

Expenditure

           

Rent

   82,453       31,428   

Light and heat

   4,133       1,257   

Directors’ salaries

   189,583       183,418   

Directors’ social security

   22,386       —     

Directors’ pension contributions

   15,000       7,650   

Pensions

   —         78   

Other operating leases

   13,372       14,026   

Telephone

   46,480       25,126   

Post and stationery

   47,967       41,515   

Advertising

   340       8,120   

Motor expenses

   96,586       53,308   

Carriage

   11,624       4,839   

Staff welfare

   2,067       3,389   

Insurance

   16,264       4,965   

Repairs and renewals

   9,841       14,138   

Entertainment

   17,619       15,088   

Cleaning

   1,564       278   

Sundry expenses

   1,332       50   

Accountancy

   19,513       14,083   

Legal fees

   36,584       2,545   

Bad debts

   6,508       —     

Bank charges

   4,940       2,028   

Bank interest

   2       —     

Bank loan interest

   1,158       —     

Plant and machinery

   45,345       33,285   

Motor vehicles

   947       674   
               
      693,608       461,288
               

NET PROFIT

      177,026       231,041
               

This page does not form part of the statutory financial statements

 

Page 11


Thames McGurk Limited

Summary of potential adjustments not reflected in the accounts on pages 5 to 11

 

Details

  

Profit

Effect

 
     £  

Hong Kong wages payment not posted

   (3,268 )

Remove internet expenses behind fixed assets

   (3,831 )

Adjust depreciation in respect of the above

   958  

SMP adjustment to closing creditor

   (378 )

Bad debts to write off

   (12,089 )

Provision for post year end credit notes

   (22,147 )

Provision for post year end purchase invoices

   (29,763 )

Hong Kong auditors fees

   (1,379 )

Post year end purchase invoices 2005

   18,421  
      

Total profit effect

   (53,476 )
      

This page does not form part of the statutory financial statements

 

Page 12