10 false false false false false false false false false true false false false false false false No description of principal activity 2021-01-01 Sage Accounts Production Advanced 2021 - FRS102_2021 100 100 100 xbrli:pure xbrli:shares iso4217:GBP 02695474 2021-01-01 2021-12-31 02695474 2021-12-31 02695474 2020-12-31 02695474 2020-01-01 2020-12-31 02695474 2020-12-31 02695474 core:LandBuildings core:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 02695474 core:PlantMachinery 2021-01-01 2021-12-31 02695474 core:FurnitureFittings 2021-01-01 2021-12-31 02695474 core:MotorVehicles 2021-01-01 2021-12-31 02695474 bus:Director3 2021-01-01 2021-12-31 02695474 core:LandBuildings core:OwnedOrFreeholdAssets 2020-12-31 02695474 core:PlantMachinery 2020-12-31 02695474 core:FurnitureFittings 2020-12-31 02695474 core:MotorVehicles 2020-12-31 02695474 core:LandBuildings core:OwnedOrFreeholdAssets 2021-12-31 02695474 core:PlantMachinery 2021-12-31 02695474 core:FurnitureFittings 2021-12-31 02695474 core:MotorVehicles 2021-12-31 02695474 core:WithinOneYear 2021-12-31 02695474 core:WithinOneYear 2020-12-31 02695474 core:AfterOneYear 2021-12-31 02695474 core:AfterOneYear 2020-12-31 02695474 core:ShareCapital 2021-12-31 02695474 core:ShareCapital 2020-12-31 02695474 core:SharePremium 2021-12-31 02695474 core:SharePremium 2020-12-31 02695474 core:RetainedEarningsAccumulatedLosses 2021-12-31 02695474 core:RetainedEarningsAccumulatedLosses 2020-12-31 02695474 core:CostValuation core:Non-currentFinancialInstruments 2021-12-31 02695474 core:Non-currentFinancialInstruments 2021-12-31 02695474 core:Non-currentFinancialInstruments 2020-12-31 02695474 core:LandBuildings core:OwnedOrFreeholdAssets 2020-12-31 02695474 core:FurnitureFittings 2020-12-31 02695474 core:MotorVehicles 2020-12-31 02695474 bus:SmallEntities 2021-01-01 2021-12-31 02695474 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 02695474 bus:FullAccounts 2021-01-01 2021-12-31 02695474 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 02695474 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31
COMPANY REGISTRATION NUMBER: 02695474
Renovate Limited
Filleted Unaudited Financial Statements
31 December 2021
Renovate Limited
Statement of Financial Position
31 December 2021
2021
2020
Note
£
£
£
Fixed assets
Tangible assets
4
86,850
80,785
Investments
5
100
100
-------
-------
86,950
80,885
Current assets
Stocks
170,049
201,390
Debtors
6
256,152
68,572
Cash at bank and in hand
118,620
235,657
--------
--------
544,821
505,619
Creditors: amounts falling due within one year
7
283,651
190,464
--------
--------
Net current assets
261,170
315,155
--------
--------
Total assets less current liabilities
348,120
396,040
Creditors: amounts falling due after more than one year
8
165,412
291,856
Provisions
13,599
11,810
--------
--------
Net assets
169,109
92,374
--------
--------
Capital and reserves
Called up share capital
9
110
110
Share premium account
200
200
Profit and loss account
168,799
92,064
--------
-------
Shareholders funds
169,109
92,374
--------
-------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Renovate Limited
Statement of Financial Position (continued)
31 December 2021
These financial statements were approved by the board of directors and authorised for issue on 16 June 2022 , and are signed on behalf of the board by:
J. Taylor
Director
Company registration number: 02695474
Renovate Limited
Notes to the Financial Statements
Year ended 31 December 2021
1. General information
The company is a private company limited by shares, incorporated and registered in England and Wales with company number 02695474 . The address of the registered office is 143-149 Bath Road, Kettering, Northants, NN16 8NE.
2. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss. The financial statements are prepared in sterling, which is the functional currency of the company and rounded to the nearest £.
Consolidation
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Judgements in applying accounting policies and key sources of estimation in uncertainty
In preparing these financial statements the directors have had to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, income and expenses. Estimates and associated assumptions are based on historic experience and various other factors including expectations of future events that are believed to be reasonable under the circumstances, however actual results may differ from these estimates. For this reporting date there are no significant judgements, estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that 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 that are expected to apply to the reversal of the timing difference.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold Property
-
15% straight line
License Fees
-
10% straight line
Office Equipment
-
25% reducing balance
Motor Vehicles
-
25% reducing balance
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
Investments in joint ventures
Investments in jointly controlled entities accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in jointly controlled entities accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the joint venture arising before or after the date of acquisition.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
The company only has basic financial instruments. - Financial assets Financial assets comprise items such as cash at bank and in hand and trade and other debtors. These are initially recorded at cost on the date they originate, the company considers evidence of impairment for all individual elements comprising financial assets and any subsequent impairment is recognised in profit and loss. - Financial liabilities Financial liabilities comprise items such as corporation and other taxes, bank and other loans, accruals and trade and other creditors. These are initially recorded at cost on the date they originate, net of transaction costs where applicable, the company considers evidence of impairment for all individual elements comprising financial liabilities and any subsequent impairment is recognised in profit and loss.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
3. Employee numbers
The average number of persons employed by the company during the year amounted to 10 (2020: 16 ).
4. Tangible assets
Freehold property
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2021
45,000
1,000
72,032
67,245
185,277
Additions
23,000
23,000
-------
------
-------
-------
--------
At 31 December 2021
45,000
1,000
72,032
90,245
208,277
-------
------
-------
-------
--------
Depreciation
At 1 January 2021
16,546
1,000
49,470
37,476
104,492
Charge for the year
4,050
5,443
7,442
16,935
-------
------
-------
-------
--------
At 31 December 2021
20,596
1,000
54,913
44,918
121,427
-------
------
-------
-------
--------
Carrying amount
At 31 December 2021
24,404
17,119
45,327
86,850
-------
------
-------
-------
--------
At 31 December 2020
28,454
22,562
29,769
80,785
-------
------
-------
-------
--------
Tangible assets held at valuation
The properties have been purchased over a number of years. The fair value of the properties at 31st December 2021 has been arrived at on the basis of a valuation carried out at that date by Mr Taylor, a director of the company who is not a professionally qualified valuer. The valuation was arrived at by reference to market evidence of transaction prices for similar properties in its location. The historic cost of the investment properties was £42,015 (2020: £42,015)
5. Investments
Shares in group undertakings
£
Cost
At 1 January 2021 and 31 December 2021
100
----
Impairment
At 1 January 2021 and 31 December 2021
----
Carrying amount
At 31 December 2021
100
----
At 31 December 2020
100
----
The company owns 100% of the share capital of Flomatic Rentals Limited. The company is listed at cost as it is entirely dependent upon trade with Renovate Limited . Flomatic Rentals Limited ceased to trade on 31 December 2020 and was dissolved on 1 February 2022.
6. Debtors
2021
2020
£
£
Trade debtors
195,366
58,446
Other debtors
60,786
10,126
--------
-------
256,152
68,572
--------
-------
7. Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
28,000
Trade creditors
132,962
141,370
Social security and other taxes
58,716
31,584
Other creditors
63,973
17,510
--------
--------
283,651
190,464
--------
--------
Lloyds TSB bank hold a charge over the company's property and undertakings dated 25 November 2020.
8. Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
112,000
140,000
Other creditors
53,412
151,856
--------
--------
165,412
291,856
--------
--------
9. Called up share capital
2021
2020
£
£
Ordinary Shares £0.10 each
1,000
100
1,000
100
Ordinary A1 shares of £0.10 each
32
3
32
3
Ordinary A2 shares of £0.10 each
17
2
17
2
Ordinary A3 shares of £0.10 each
17
2
17
2
Ordinary A4 shares of £0.10 each
17
2
17
2
Ordinary A5 shares of £0.10 each
17
2
17
2
Ordinary B shares of £0.10 each
1
1
Ordinary C shares of £0.10 each
1
1
------
----
------
----
1,102
110
1,102
110
------
----
------
----
10. Directors' advances, credits and guarantees
At the reporting date the directors loan account was in credit by £225 (2020: £225). There is no fixed term for repayment and no interest is charged.
11. Controlling party
The ultimate parent company is Flomatic Holdings Limited, a company registered in England and Wales.