9 31/08/2022 2022-08-31 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2021-09-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 7725069 2021-09-01 2022-08-31 7725069 2022-08-31 7725069 2021-08-31 7725069 2020-09-01 2021-08-31 7725069 2021-08-31 7725069 core:FurnitureFittingsToolsEquipment 2021-09-01 2022-08-31 7725069 core:MotorVehicles 2021-09-01 2022-08-31 7725069 bus:RegisteredOffice 2021-09-01 2022-08-31 7725069 bus:LeadAgentIfApplicable 2021-09-01 2022-08-31 7725069 bus:Director1 2021-09-01 2022-08-31 7725069 bus:CompanySecretary1 2021-09-01 2022-08-31 7725069 core:NetGoodwill 2021-08-31 7725069 core:NetGoodwill 2022-08-31 7725069 core:LandBuildings core:OwnedOrFreeholdAssets 2021-08-31 7725069 core:LandBuildings core:ShortLeaseholdAssets 2021-08-31 7725069 core:FurnitureFittingsToolsEquipment 2021-08-31 7725069 core:MotorVehicles 2021-08-31 7725069 core:LandBuildings core:OwnedOrFreeholdAssets 2022-08-31 7725069 core:LandBuildings core:ShortLeaseholdAssets 2022-08-31 7725069 core:FurnitureFittingsToolsEquipment 2022-08-31 7725069 core:MotorVehicles 2022-08-31 7725069 core:WithinOneYear 2022-08-31 7725069 core:WithinOneYear 2021-08-31 7725069 core:AfterOneYear 2022-08-31 7725069 core:AfterOneYear 2021-08-31 7725069 core:NetGoodwill 2021-09-01 2022-08-31 7725069 core:LandBuildings core:OwnedOrFreeholdAssets 2021-09-01 2022-08-31 7725069 core:LandBuildings core:ShortLeaseholdAssets 2021-09-01 2022-08-31 7725069 core:ShareCapital 2022-08-31 7725069 core:ShareCapital 2021-08-31 7725069 core:RetainedEarningsAccumulatedLosses 2022-08-31 7725069 core:RetainedEarningsAccumulatedLosses 2021-08-31 7725069 core:LandBuildings core:OwnedOrFreeholdAssets 2021-08-31 7725069 core:LandBuildings core:ShortLeaseholdAssets 2021-08-31 7725069 core:FurnitureFittingsToolsEquipment 2021-08-31 7725069 core:MotorVehicles 2021-08-31 7725069 bus:SmallEntities 2021-09-01 2022-08-31 7725069 bus:AuditExempt-NoAccountantsReport 2021-09-01 2022-08-31 7725069 bus:FullAccounts 2021-09-01 2022-08-31 7725069 bus:SmallCompaniesRegimeForAccounts 2021-09-01 2022-08-31 7725069 bus:PrivateLimitedCompanyLtd 2021-09-01 2022-08-31
Company registration number: 7725069
HN & WM Limited
Unaudited filleted financial statements
31 August 2022
HN & WM Limited
Contents
Directors and other information
Statement of financial position
Notes to the financial statements
HN & WM Limited
Directors and other information
Director Mr T Jayakumaran
Secretary Mrs A Jayakumaran
Company number 7725069
Registered office 797 Harrow Road
Sudbury Town
Wembley
HA0 2LP
Business address 5 Holmesdale Road
Reigate
Surrey
RH2 0BA
Accountants Accountancy Solutions
797 Harrow Road
Sudbury Town
Wembley
HA0 2LP
HN & WM Limited
Statement of financial position
31 August 2022
2022 2021
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 1,104,644 1,076,197
_______ _______
1,104,644 1,076,197
Current assets
Stocks 49,200 72,650
Debtors 7 7,965 56,083
Cash at bank and in hand 15,820 17,031
_______ _______
72,985 145,764
Creditors: amounts falling due
within one year 8 ( 207,955) ( 199,624)
_______ _______
Net current liabilities ( 134,970) ( 53,860)
_______ _______
Total assets less current liabilities 969,674 1,022,337
Creditors: amounts falling due
after more than one year 9 ( 618,655) ( 762,780)
_______ _______
Net assets 351,019 259,557
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 350,919 259,457
_______ _______
Shareholders funds 351,019 259,557
_______ _______
For the year ending 31 August 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 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 30 September 2023 , and are signed on behalf of the board by:
Mr T Jayakumaran
Director
Company registration number: 7725069
HN & WM Limited
Notes to the financial statements
Year ended 31 August 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 797 Harrow Road, Sudbury Town, Wembley, HA0 2LP.
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 - Over economic life of 4 and 5 years
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. 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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 - Not depreciated
Short leasehold property - Over the life of the lease
Fittings fixtures and equipment - 10 % reducing balance
Motor vehicles - 10 % 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 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.
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. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
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 9 (2021: 12 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 September 2021 378,742 378,742
Disposals (17,971) (17,971)
_______ _______
At 31 August 2022 360,771 360,771
_______ _______
Amortisation
At 1 September 2021 378,742 378,742
Disposals ( 17,971) ( 17,971)
_______ _______
At 31 August 2022 360,771 360,771
_______ _______
Carrying amount
At 31 August 2022 - -
_______ _______
At 31 August 2021 - -
_______ _______
6. Tangible assets
Freehold property Short leasehold property Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 September 2021 996,512 32,553 116,932 9,899 1,155,896
Additions - - 2,558 38,955 41,513
Disposals - - - ( 9,899) ( 9,899)
_______ _______ _______ _______ _______
At 31 August 2022 996,512 32,553 119,490 38,955 1,187,510
_______ _______ _______ _______ _______
Depreciation
At 1 September 2021 - 13,350 60,842 5,507 79,699
Charge for the year - 2,170 2,609 3,895 8,674
Disposals - - - ( 5,507) ( 5,507)
_______ _______ _______ _______ _______
At 31 August 2022 - 15,520 63,451 3,895 82,866
_______ _______ _______ _______ _______
Carrying amount
At 31 August 2022 996,512 17,033 56,039 35,060 1,104,644
_______ _______ _______ _______ _______
At 31 August 2021 996,512 19,203 56,090 4,392 1,076,197
_______ _______ _______ _______ _______
7. Debtors
2022 2021
£ £
Trade debtors 2,409 5,808
Other debtors 5,556 50,275
_______ _______
7,965 56,083
_______ _______
8. Creditors: amounts falling due within one year
2022 2021
£ £
Bank loans and overdrafts 85,907 85,573
Trade creditors 41,997 39,111
Corporation tax 55,389 40,658
Social security and other taxes 6,823 3,411
Other creditors 17,839 30,871
_______ _______
207,955 199,624
_______ _______
9. Creditors: amounts falling due after more than one year
2022 2021
£ £
Bank loans and overdrafts 587,780 682,780
Other creditors 30,875 80,000
_______ _______
618,655 762,780
_______ _______
Included within creditors: amounts falling due after more than one year is an amount of £ 223,232 (2021 £ 296,077 ) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.
The bank loan is secured by way of a legal charge over freehold property owned by the company, debenture over all assets of the company, and a personal guarantee by the director, supported by a charge over assets owned by the director of the company. The loan is for a term of 15 years from draw down and at an interest of 3.14% over banks base rate. The other loan includes long term directors loan of £Nil (2021: £80,000).
10. Controlling party
Mr T Jayakumaran controls the entire issued share capital of the company.