0
31/03/2023
2023-03-31
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
2022-04-01
Sage Accounts Production 21.0 - FRS102_2021
xbrli:pure
xbrli:shares
iso4217:GBP
NI005201
2022-04-01
2023-03-31
NI005201
2023-03-31
NI005201
2021-04-01
2022-03-31
NI005201
2022-03-31
NI005201
2021-03-31
NI005201
core:PlantMachinery
2022-04-01
2023-03-31
NI005201
core:MotorVehicles
2022-04-01
2023-03-31
NI005201
bus:Director1
2022-04-01
2023-03-31
NI005201
core:WithinOneYear
2023-03-31
NI005201
core:WithinOneYear
2022-03-31
NI005201
core:RevaluationReserve
2021-04-01
2022-03-31
NI005201
core:RetainedEarningsAccumulatedLosses
2021-04-01
2022-03-31
NI005201
core:RetainedEarningsAccumulatedLosses
2022-04-01
2023-03-31
NI005201
core:ShareCapital
2023-03-31
NI005201
core:ShareCapital
2022-03-31
NI005201
core:SharePremium
2023-03-31
NI005201
core:SharePremium
2022-03-31
NI005201
core:RevaluationReserve
2023-03-31
NI005201
core:RevaluationReserve
2022-03-31
NI005201
core:RetainedEarningsAccumulatedLosses
2023-03-31
NI005201
core:RetainedEarningsAccumulatedLosses
2022-03-31
NI005201
core:ShareCapital
2021-03-31
NI005201
core:SharePremium
2021-03-31
NI005201
core:RevaluationReserve
2021-03-31
NI005201
core:RetainedEarningsAccumulatedLosses
2021-03-31
NI005201
bus:SmallEntities
2022-04-01
2023-03-31
NI005201
bus:AuditExempt-NoAccountantsReport
2022-04-01
2023-03-31
NI005201
bus:FullAccounts
2022-04-01
2023-03-31
NI005201
bus:SmallCompaniesRegimeForAccounts
2022-04-01
2023-03-31
NI005201
bus:PrivateLimitedCompanyLtd
2022-04-01
2023-03-31
NI005201
core:LandBuildings
2023-03-31
Company registration number:
NI005201
Colinwell Concrete Limited
Unaudited filleted financial statements
31 March 2023
Colinwell Concrete Limited
Contents
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Colinwell Concrete Limited
Statement of financial position
31 March 2023
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
5 |
880,000 |
|
|
|
880,000 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
880,000 |
|
|
|
880,000 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Debtors |
|
6 |
6,833 |
|
|
|
34,506 |
|
|
Cash at bank and in hand |
|
|
78,586 |
|
|
|
7,810 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
85,419 |
|
|
|
42,316 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
7 |
(
26,739) |
|
|
|
(
20,184) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current assets |
|
|
|
|
58,680 |
|
|
|
22,132 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
938,680 |
|
|
|
902,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
|
|
|
(
4,312) |
|
|
|
(
4,312) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
_______ |
Net assets |
|
|
|
|
934,368 |
|
|
|
897,820 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
|
|
|
31,000 |
|
|
|
31,000 |
Share premium account |
|
|
|
|
20,000 |
|
|
|
20,000 |
Other reserve |
|
|
|
|
219,013 |
|
|
|
219,013 |
Profit and loss account |
|
|
|
|
664,355 |
|
|
|
627,807 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders funds |
|
|
|
|
934,368 |
|
|
|
897,820 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the year ending 31 March 2023 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 comprehensive income has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
16 October 2023
, and are signed on behalf of the board by:
Mr Phelim McQuillan
Director
Company registration number:
NI005201
Colinwell Concrete Limited
Statement of changes in equity
Year ended 31 March 2023
|
|
Called up share capital |
Share premium account |
|
Revaluation reserve |
|
Profit and loss account |
Total |
|
|
|
|
£ |
£ |
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 April 2021 |
|
31,000 |
20,000 |
|
335,802 |
|
1,741,847 |
2,128,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
|
815,951 |
815,951 |
|
|
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Revaluation of tangible assets |
|
|
|
|
(
142,055) |
|
|
(
142,055) |
|
|
Tax relating to components of other comprehensive income |
|
|
|
|
25,266 |
|
- |
25,266 |
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
Total comprehensive income for the year |
|
- |
- |
|
(
116,789) |
|
815,951 |
699,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid and payable |
|
|
|
|
|
|
(
1,929,991) |
(
1,929,991) |
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
Total investments by and distributions to owners |
|
- |
- |
|
- |
|
(
1,929,991) |
(
1,929,991) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
At 31 March 2022 and 1 April 2022 |
|
31,000 |
20,000 |
|
219,013 |
|
627,807 |
897,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
|
50,448 |
50,448 |
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
Total comprehensive income for the year |
|
- |
- |
|
- |
|
50,448 |
50,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid and payable |
|
|
|
|
|
|
(
13,900) |
(
13,900) |
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
Total investments by and distributions to owners |
|
- |
- |
|
- |
|
(
13,900) |
(
13,900) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
At 31 March 2023 |
|
31,000 |
20,000 |
|
219,013 |
|
664,355 |
934,368 |
|
|
|
|
_______ |
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
Colinwell Concrete Limited
Notes to the financial statements
Year ended 31 March 2023
1.
General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is Colinwell House, 37 Colinglen Road, Dunmurry, Belfast, BT17 0LP.
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
Rent receivable Rent atributable to the investment property is invoiced quarterly with the annual charge recognised in the income statement.
Sales 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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Investment property is recognised at fair value on periodic valuations with changes in fair value recognised in profit or loss.
Land and buildings are recognised at fair value on periodic valuations, less subsequent depreciation for buildings and subsequent accumulated impairment losses. A revaluation surplus is credited to other reserves in shareholders' equity. All other property, plant and equipment are recognised at historical cost less depreciation.
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:
|
|
|
|
|
|
Plant and machinery |
- |
10 % |
reducing balance |
|
Motor vehicles |
- |
20 % |
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.
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 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. 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.
Judgements and key sources of estimation uncertainty
In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affect both current and future periods.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to Nil (2022:
16
).
5.
Tangible assets
|
|
Investment property |
Total |
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 April 2022 and 31 March 2023 |
880,000 |
880,000 |
|
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 April 2022 and 31 March 2023 |
- |
- |
|
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 March 2023 |
880,000 |
880,000 |
|
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
At 31 March 2022 |
880,000 |
880,000 |
|
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O'Connor Kennedy Turtle carried out a valuation of the property at 37 Colinglen Road, Belfast on the 16 September 2021. The valuer who is qualified for the purpose of the valuation in accordance with the RICS Valuation - Professional Standards 2020 ("The Red Book") valued the property using the Market Value basis.
The directors are of the opinion that there was no change in the fair value of the property at the year end.
6.
Debtors
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Trade debtors |
|
- |
87 |
|
Other debtors |
|
6,833 |
34,419 |
|
|
|
_______ |
_______ |
|
|
|
6,833 |
34,506 |
|
|
|
_______ |
_______ |
|
|
|
|
|
7.
Creditors: amounts falling due within one year
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Trade creditors |
|
- |
887 |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
4,900 |
- |
|
Corporation tax |
|
11,833 |
5,700 |
|
Social security and other taxes |
|
2,598 |
- |
|
Other creditors |
|
7,408 |
13,597 |
|
|
|
_______ |
_______ |
|
|
|
26,739 |
20,184 |
|
|
|
_______ |
_______ |
|
|
|
|
|
During the year ended 31 March 2023, the Company did not enter into any material transactions with directors or other related parties that had not been concluded under normal market conditions (2022: Nil).
8.
Company reorganisation
The Directors approved a reorganisation of the company by way of a demerger with effect from 1 November 2021 whereby the trade (including associated assets and liabilities) of the company, with the exception of the property, was transferred to a new company, Colinwell Masonry Products Limited in exchange for the issue of shares. As part of the HM Revenue & Customs approved reorganisation of the company, the immediate controlling party became Colinwell Properties Holdings Limited. The property which is generating rental income has being retained as an investment property.