66 31/12/2022 2022-12-31 false false false false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2022-01-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 07084155 2022-01-01 2022-12-31 07084155 2022-12-31 07084155 2021-12-31 07084155 2021-01-01 2021-12-31 07084155 2021-12-31 07084155 core:NetGoodwill 2022-01-01 2022-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2022-01-01 2022-12-31 07084155 core:PlantMachinery 2022-01-01 2022-12-31 07084155 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 07084155 core:MotorVehicles 2022-01-01 2022-12-31 07084155 bus:Director1 2022-01-01 2022-12-31 07084155 core:NetGoodwill 2022-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2021-12-31 07084155 core:PlantMachinery 2021-12-31 07084155 core:FurnitureFittingsToolsEquipment 2021-12-31 07084155 core:MotorVehicles 2021-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2022-12-31 07084155 core:PlantMachinery 2022-12-31 07084155 core:FurnitureFittingsToolsEquipment 2022-12-31 07084155 core:MotorVehicles 2022-12-31 07084155 core:WithinOneYear 2022-12-31 07084155 core:WithinOneYear 2021-12-31 07084155 core:AfterOneYear 2022-12-31 07084155 core:ShareCapital 2022-12-31 07084155 core:ShareCapital 2021-12-31 07084155 core:RetainedEarningsAccumulatedLosses 2022-12-31 07084155 core:RetainedEarningsAccumulatedLosses 2021-12-31 07084155 core:NetGoodwill 2021-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2021-12-31 07084155 core:PlantMachinery 2021-12-31 07084155 core:FurnitureFittingsToolsEquipment 2021-12-31 07084155 core:MotorVehicles 2021-12-31 07084155 bus:SmallEntities 2022-01-01 2022-12-31 07084155 bus:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 07084155 bus:FullAccounts 2022-01-01 2022-12-31 07084155 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 07084155 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 07084155 1 2022-01-01 2022-12-31
Company registration number: 07084155
Westbury Filtermation Limited
Unaudited filleted financial statements
31 December 2022
Westbury Filtermation Limited
Contents
Statement of financial position
Notes to the financial statements
Westbury Filtermation Limited
Statement of financial position
31 December 2022
2022 2021
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 182,410 164,485
_______ _______
182,410 164,485
Current assets
Stocks 717,985 634,587
Debtors 7 4,480,346 3,478,184
Cash at bank and in hand 413,689 621,277
_______ _______
5,612,020 4,734,048
Creditors: amounts falling due
within one year 8 ( 1,670,193) ( 1,228,405)
_______ _______
Net current assets 3,941,827 3,505,643
_______ _______
Total assets less current liabilities 4,124,237 3,670,128
Creditors: amounts falling due
after more than one year 9 ( 37,003) -
Provisions for liabilities ( 32,245) ( 27,455)
_______ _______
Net assets 4,054,989 3,642,673
_______ _______
Capital and reserves
Called up share capital 1 1
Profit and loss account 4,054,988 3,642,672
_______ _______
Shareholders funds 4,054,989 3,642,673
_______ _______
For the year ending 31 December 2022 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.
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.
These financial statements were approved by the board of directors and authorised for issue on 31 July 2023 , and are signed on behalf of the board by:
Mr A C Parker
Director
Company registration number: 07084155
Westbury Filtermation Limited
Notes to the financial statements
Year ended 31 December 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 Brooklands House, 58 Marlborough Road, Lancing, West Sussex, BN15 8AF.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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.
Turnover
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.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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 are subsequently stated at cost less any accumulated depreciation and impairment losses.
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:
Short leasehold property - 10 % straight line
Plant and machinery - 20 % reducing balance
Fittings fixtures and equipment - 33.33 % reducing balance
Motor vehicles - 25 % reducing balance
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
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. 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 are largely independent of the cash inflows from other assets or groups of assets.
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 stocks to their present location and condition.
Government grants
Government grants are recognised using the accrual 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.
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 in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
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 in finance costs 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 66 (2021: 58 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 January 2022 and 31 December 2022 239,995 239,995
_______ _______
Amortisation
At 1 January 2022 and 31 December 2022 239,995 239,995
_______ _______
Carrying amount
At 31 December 2022 - -
_______ _______
At 31 December 2021 - -
_______ _______
6. Tangible assets
Short leasehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 January 2022 105,237 293,022 94,316 94,271 586,846
Additions - 25,682 - 47,488 73,170
Disposals - - - ( 57,380) ( 57,380)
_______ _______ _______ _______ _______
At 31 December 2022 105,237 318,704 94,316 84,379 602,636
_______ _______ _______ _______ _______
Depreciation
At 1 January 2022 93,574 197,388 64,678 66,721 422,361
Charge for the year 6,108 22,641 6,992 9,856 45,597
Disposals - - - ( 47,732) ( 47,732)
_______ _______ _______ _______ _______
At 31 December 2022 99,682 220,029 71,670 28,845 420,226
_______ _______ _______ _______ _______
Carrying amount
At 31 December 2022 5,555 98,675 22,646 55,534 182,410
_______ _______ _______ _______ _______
At 31 December 2021 11,663 95,634 29,638 27,550 164,485
_______ _______ _______ _______ _______
7. Debtors
2022 2021
£ £
Trade debtors 1,477,847 1,326,929
Amounts owed by group undertakings 88,683 86,183
Other debtors 2,913,816 2,065,072
_______ _______
4,480,346 3,478,184
_______ _______
8. Creditors: amounts falling due within one year
2022 2021
£ £
Bank loans and overdrafts 9,999 43,788
Trade creditors 1,195,392 755,216
Corporation tax 100,130 94,418
Social security and other taxes 154,149 229,876
Other creditors 210,523 105,107
_______ _______
1,670,193 1,228,405
_______ _______
9. Creditors: amounts falling due after more than one year
2022 2021
£ £
Bank loans and overdrafts 24,167 -
Other creditors 12,836 -
_______ _______
37,003 -
_______ _______
10. Controlling party
The controlling party is A C Parker by virtue of his beneficial shareholding in the parent company Howorth Westbury Holdings Limited.