Registered number
05687457
K S Timber Ltd
Filleted Accounts
31 March 2023
K S Timber Ltd
Registered number: 05687457
Balance Sheet
as at 31 March 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 2,273,026 1,964,401
Current assets
Stocks 833,999 827,183
Debtors 4 1,042,961 1,609,183
Cash at bank and in hand 175,430 275,565
2,052,390 2,711,931
Creditors: amounts falling due within one year 5 (1,861,077) (2,481,743)
Net current assets 191,313 230,188
Total assets less current liabilities 2,464,339 2,194,589
Creditors: amounts falling due after more than one year 6 (542,006) (539,327)
Net assets 1,922,333 1,655,262
Capital and reserves
Called up share capital 50,000 50,000
Share premium 74,002 74,002
Revaluation reserve 8 379,678 379,678
Profit and loss account 1,418,653 1,151,582
Shareholders' funds 1,922,333 1,655,262
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
K D Sorenson
Director
Approved by the board on 31 August 2023
K S Timber Ltd
Notes to the Accounts
for the year ended 31 March 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 50 years
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 20 27
3 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 April 2022 1,650,000 423,040 365,066 2,438,106
Additions 317,298 9,705 25,325 352,328
Disposals - (12,844) (39,100) (51,944)
At 31 March 2023 1,967,298 419,901 351,291 2,738,490
Depreciation
At 1 April 2022 - 352,305 121,400 473,705
Charge for the year - 24,753 18,950 43,703
On disposals - (12,844) (39,100) (51,944)
At 31 March 2023 - 364,214 101,250 465,464
Net book value
At 31 March 2023 1,967,298 55,687 250,041 2,273,026
At 31 March 2022 1,650,000 70,735 243,666 1,964,401
Freehold land and buildings: 2023 2022
£ £
Historical cost 1,587,619 1,270,322
Cumulative depreciation based on historical cost - -
1,587,619 1,270,322
4 Debtors 2023 2022
£ £
Trade debtors 1,040,720 1,609,183
Other debtors 2,241 -
1,042,961 1,609,183
5 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 43,026 55,980
Obligations under finance lease and hire purchase contracts 56,205 64,869
Trade creditors 1,147,345 1,624,694
Amounts owed to group undertakings and undertakings in which the company has a participating interest 464,923 463,154
Corporation tax 56,333 143,173
Other taxes and social security costs 90,867 128,069
Other creditors 2,378 1,804
1,861,077 2,481,743
6 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 542,006 539,327
7 Loans 2023 2022
£ £
Creditors include:
Amounts payable otherwise than by instalment falling due for payment after more than five years 101,565 126,336
Instalments falling due for payment after more than five years 268,337 412,991
369,902 539,327
8 Revaluation reserve 2023 2022
£ £
At 1 April 2022 379,678 379,678
At 31 March 2023 379,678 379,678
9 Other information
K S Timber Ltd is a private company limited by shares and incorporated in England. Its registered office is:
The Timber Yard
Wharf Road
Stanford-Le-Hope
Essex
SS17 0EQ
K S Timber Ltd 05687457 false 2022-04-01 2023-03-31 2023-03-31 VT Final Accounts October 2023 K D Sorenson No description of principal activity 05687457 2021-04-01 2022-03-31 05687457 core:WithinOneYear 2022-03-31 05687457 core:AfterOneYear 2022-03-31 05687457 core:ShareCapital 2022-03-31 05687457 core:SharePremium 2022-03-31 05687457 core:OtherReservesSubtotal 2022-03-31 05687457 core:RetainedEarningsAccumulatedLosses 2022-03-31 05687457 core:MoreThanFiveYears 2022-03-31 05687457 core:RevaluationReserve 2021-03-31 05687457 2022-04-01 2023-03-31 05687457 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 05687457 bus:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 05687457 bus:Director40 2022-04-01 2023-03-31 05687457 1 2022-04-01 2023-03-31 05687457 2 2022-04-01 2023-03-31 05687457 core:LandBuildings 2022-04-01 2023-03-31 05687457 core:PlantMachinery 2022-04-01 2023-03-31 05687457 core:Vehicles 2022-04-01 2023-03-31 05687457 countries:England 2022-04-01 2023-03-31 05687457 bus:FRS102 2022-04-01 2023-03-31 05687457 bus:FullAccounts 2022-04-01 2023-03-31 05687457 2023-03-31 05687457 core:WithinOneYear 2023-03-31 05687457 core:AfterOneYear 2023-03-31 05687457 core:ShareCapital 2023-03-31 05687457 core:SharePremium 2023-03-31 05687457 core:OtherReservesSubtotal 2023-03-31 05687457 core:RetainedEarningsAccumulatedLosses 2023-03-31 05687457 core:LandBuildings 2023-03-31 05687457 core:PlantMachinery 2023-03-31 05687457 core:Vehicles 2023-03-31 05687457 core:MoreThanFiveYears 2023-03-31 05687457 core:RevaluationReserve 2023-03-31 05687457 2022-03-31 05687457 core:LandBuildings 2022-03-31 05687457 core:PlantMachinery 2022-03-31 05687457 core:Vehicles 2022-03-31 05687457 core:RevaluationReserve 2022-03-31 iso4217:GBP xbrli:pure