Registered number
12536520
N.F. Collins 2020 Ltd
Unaudited Filleted Accounts
1 April 2023
N.F. Collins 2020 Ltd
Registered number: 12536520
Balance Sheet
as at 1 April 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 11,484 5,190
Tangible assets 4 49,856 53,618
61,340 58,808
Current assets
Stocks 10,864 9,693
Debtors 5 60,810 39,800
Cash at bank and in hand 15,087 31,331
86,761 80,824
Creditors: amounts falling due within one year 6 (89,811) (77,765)
Net current (liabilities)/assets (3,050) 3,059
Total assets less current liabilities 58,290 61,867
Creditors: amounts falling due after more than one year 7 (14,263) (14,251)
Provisions for liabilities (9,483) (10,204)
Net assets 34,544 37,412
Capital and reserves
Called up share capital 1 1
Profit and loss account 34,543 37,411
Shareholder's funds 34,544 37,412
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The member has not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his 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.
G Hooper
Director
Approved by the board on 18 October 2023
N.F. Collins 2020 Ltd
Notes to the Accounts
for the period from 3 April 2022 to 1 April 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:
Motor vehicles 25% reducing balance
Plant and machinery 25% reducing balance
Fixtures, fittings and equipment over 3 years
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 11 11
3 Intangible fixed assets £
Goodwill:
Cost
At 3 April 2022 5,700
Additions 9,500
At 1 April 2023 15,200
Amortisation
At 3 April 2022 510
Provided during the period 3,206
At 1 April 2023 3,716
Net book value
At 1 April 2023 11,484
At 2 April 2022 5,190
Goodwill is being written off in equal annual instalments over its estimated economic life of 4 years.
4 Tangible fixed assets
Fixtures, fittings and equipment Plant and machinery Motor vehicles Total
£ £ £ £
Cost
At 3 April 2022 2,784 3,104 67,293 73,181
Additions - - 32,264 32,264
Disposals - - (28,137) (28,137)
At 1 April 2023 2,784 3,104 71,420 77,308
Depreciation
At 3 April 2022 1,366 1,252 16,945 19,563
Charge for the period 919 456 12,873 14,248
On disposals - - (6,359) (6,359)
At 1 April 2023 2,285 1,708 23,459 27,452
Net book value
At 1 April 2023 499 1,396 47,961 49,856
At 2 April 2022 1,418 1,852 50,348 53,618
5 Debtors 2023 2022
£ £
Trade debtors 33,592 35,460
Other debtors 27,218 4,340
60,810 39,800
6 Creditors: amounts falling due within one year 2023 2022
£ £
Obligations under finance lease and hire purchase contracts 11,617 5,897
Trade creditors 46,936 43,720
Taxation and social security costs 21,895 17,755
Other creditors 9,363 10,393
89,811 77,765
7 Creditors: amounts falling due after one year 2023 2022
£ £
Obligations under finance lease and hire purchase contracts 14,263 14,251
8 Controlling party
The director is the controlling party by virtue of his majority shareholding.
9 Other information
N.F. Collins 2020 Ltd is a private company limited by shares and incorporated in England. Its registered office is:
3 Totman Crescent
Rayleigh
Essex
SS6 7UY
N.F. Collins 2020 Ltd 12536520 false 2022-04-03 2023-04-01 2023-04-01 VT Final Accounts April 2022 G Hooper No description of principal activity 12536520 2021-04-04 2022-04-02 12536520 core:WithinOneYear 2022-04-02 12536520 core:AfterOneYear 2022-04-02 12536520 core:ShareCapital 2022-04-02 12536520 core:RetainedEarningsAccumulatedLosses 2022-04-02 12536520 2022-04-03 2023-04-01 12536520 bus:PrivateLimitedCompanyLtd 2022-04-03 2023-04-01 12536520 bus:AuditExemptWithAccountantsReport 2022-04-03 2023-04-01 12536520 bus:Director40 2022-04-03 2023-04-01 12536520 1 2022-04-03 2023-04-01 12536520 2 2022-04-03 2023-04-01 12536520 core:Goodwill 2022-04-03 2023-04-01 12536520 core:LandBuildings 2022-04-03 2023-04-01 12536520 core:PlantMachinery 2022-04-03 2023-04-01 12536520 core:Vehicles 2022-04-03 2023-04-01 12536520 countries:England 2022-04-03 2023-04-01 12536520 bus:FRS102 2022-04-03 2023-04-01 12536520 bus:FullAccounts 2022-04-03 2023-04-01 12536520 2023-04-01 12536520 core:WithinOneYear 2023-04-01 12536520 core:AfterOneYear 2023-04-01 12536520 core:ShareCapital 2023-04-01 12536520 core:RetainedEarningsAccumulatedLosses 2023-04-01 12536520 core:Goodwill 2023-04-01 12536520 core:LandBuildings 2023-04-01 12536520 core:PlantMachinery 2023-04-01 12536520 core:Vehicles 2023-04-01 12536520 2022-04-02 12536520 core:Goodwill 2022-04-02 12536520 core:LandBuildings 2022-04-02 12536520 core:PlantMachinery 2022-04-02 12536520 core:Vehicles 2022-04-02 iso4217:GBP xbrli:pure