27 false false false false false false false false false true false false false false false false No description of principal activity 2021-06-01 Sage Accounts Production Advanced 2021 - FRS102_2021 500,000 450,000 50,000 500,000 50,000 148,650 29,874 178,524 178,524 148,650 xbrli:pure xbrli:shares iso4217:GBP 08089410 2021-06-01 2022-05-31 08089410 2022-05-31 08089410 2021-05-31 08089410 2020-06-01 2021-05-31 08089410 2021-05-31 08089410 core:NetGoodwill 2021-06-01 2022-05-31 08089410 core:LandBuildings core:LongLeaseholdAssets 2021-06-01 2022-05-31 08089410 core:PlantMachinery 2021-06-01 2022-05-31 08089410 core:MotorVehicles 2021-06-01 2022-05-31 08089410 bus:Director1 2021-06-01 2022-05-31 08089410 core:NetGoodwill 2021-05-31 08089410 core:NetGoodwill 2022-05-31 08089410 core:LandBuildings 2021-05-31 08089410 core:PlantMachinery 2021-05-31 08089410 core:MotorVehicles 2021-05-31 08089410 core:LandBuildings 2022-05-31 08089410 core:PlantMachinery 2022-05-31 08089410 core:MotorVehicles 2022-05-31 08089410 core:WithinOneYear 2022-05-31 08089410 core:WithinOneYear 2021-05-31 08089410 core:ShareCapital 2022-05-31 08089410 core:ShareCapital 2021-05-31 08089410 core:RetainedEarningsAccumulatedLosses 2022-05-31 08089410 core:RetainedEarningsAccumulatedLosses 2021-05-31 08089410 core:NetGoodwill 2021-05-31 08089410 core:CostValuation core:Non-currentFinancialInstruments 2021-05-31 08089410 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2022-05-31 08089410 core:CostValuation core:Non-currentFinancialInstruments 2022-05-31 08089410 core:Non-currentFinancialInstruments 2022-05-31 08089410 core:Non-currentFinancialInstruments 2021-05-31 08089410 core:PlantMachinery 2021-05-31 08089410 bus:SmallEntities 2021-06-01 2022-05-31 08089410 bus:AuditExemptWithAccountantsReport 2021-06-01 2022-05-31 08089410 bus:FullAccounts 2021-06-01 2022-05-31 08089410 bus:SmallCompaniesRegimeForAccounts 2021-06-01 2022-05-31 08089410 bus:PrivateLimitedCompanyLtd 2021-06-01 2022-05-31
COMPANY REGISTRATION NUMBER: 08089410
EDM Zone Limited
Filleted Unaudited Financial Statements
31 May 2022
EDM Zone Limited
Statement of Financial Position
31 May 2022
2022
2021
Note
£
£
£
Fixed assets
Intangible assets
5
50,000
Tangible assets
6
266,910
343,698
Investments
7
178,524
148,650
---------
---------
445,434
542,348
Current assets
Stocks
181,830
35,815
Debtors
8
345,193
282,983
Cash at bank and in hand
516,286
453,921
------------
---------
1,043,309
772,719
Creditors: amounts falling due within one year
9
314,512
166,719
------------
---------
Net current assets
728,797
606,000
------------
------------
Total assets less current liabilities
1,174,231
1,148,348
Provisions
Taxation including deferred tax
22,808
36,140
------------
------------
Net assets
1,151,423
1,112,208
------------
------------
Capital and reserves
Called up share capital
100
100
Profit and loss account
1,151,323
1,112,108
------------
------------
Shareholders funds
1,151,423
1,112,208
------------
------------
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 comprehensive income has not been delivered.
For the year ending 31 May 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
EDM Zone Limited
Statement of Financial Position (continued)
31 May 2022
These financial statements were approved by the board of directors and authorised for issue on 5 September 2022 , and are signed on behalf of the board by:
Mr P Wilson
Director
Company registration number: 08089410
EDM Zone Limited
Notes to the Financial Statements
Year ended 31 May 2022
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 10 Hawick Crescent, Hawick Trading Estate, Newcastle upon Tyne, NE6 1AS.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. 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 entity.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
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.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
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:
Leasehold Improvements
-
33% straight line
Plant & Machinery
-
10% straight line
Motor Vehicles
-
25% straight line
Equipment
-
33% straight line
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.
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
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 entity after deducting all of its financial liabilities. Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability. Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.
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.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 27 (2021: 24 ).
5. Intangible assets
Goodwill
£
Cost
At 1 June 2021 and 31 May 2022
500,000
---------
Amortisation
At 1 June 2021
450,000
Charge for the year
50,000
---------
At 31 May 2022
500,000
---------
Carrying amount
At 31 May 2022
---------
At 31 May 2021
50,000
---------
6. Tangible assets
Land and buildings
Plant and machinery
Motor vehicles
Equipment
Total
£
£
£
£
£
Cost
At 1 June 2021
6,180
863,135
5,550
29,617
904,482
Additions
2,425
14,785
17,210
-------
---------
-------
--------
---------
At 31 May 2022
6,180
865,560
5,550
44,402
921,692
-------
---------
-------
--------
---------
Depreciation
At 1 June 2021
6,180
525,254
5,550
23,800
560,784
Charge for the year
86,458
7,540
93,998
-------
---------
-------
--------
---------
At 31 May 2022
6,180
611,712
5,550
31,340
654,782
-------
---------
-------
--------
---------
Carrying amount
At 31 May 2022
253,848
13,062
266,910
-------
---------
-------
--------
---------
At 31 May 2021
337,881
5,817
343,698
-------
---------
-------
--------
---------
7. Investments
Other investments other than loans
£
Cost
At 1 June 2021
148,650
Revaluations
29,874
---------
At 31 May 2022
178,524
---------
Impairment
At 1 June 2021 and 31 May 2022
---------
Carrying amount
At 31 May 2022
178,524
---------
At 31 May 2021
148,650
---------
8. Debtors
2022
2021
£
£
Trade debtors
318,558
227,960
Other debtors
26,635
55,023
---------
---------
345,193
282,983
---------
---------
9. Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
146,802
69,145
Social security and other taxes
31,712
78,914
Other creditors
135,998
18,660
---------
---------
314,512
166,719
---------
---------
10. Director's advances, credits and guarantees
Included in other creditors is an directors loan account balance of £81,741 (2021: £2).
11. Related party transactions
The company was under the control of Mr P Wilson throughout the current and previous year. Mr P Wilson is the managing director and majority shareholder. No transactions with related parties were undertaken such as are required to be disclosed under FRS102.