Picturesque Reproductions Limited 02544974 false 2022-07-01 2023-06-30 2023-06-30 The principal activity of the company is the design, printing & framing of pictures and images. Digita Accounts Production Advanced 6.30.9574.0 true true 02544974 2022-07-01 2023-06-30 02544974 2023-06-30 02544974 bus:OrdinaryShareClass1 2023-06-30 02544974 core:RetainedEarningsAccumulatedLosses 2023-06-30 02544974 core:ShareCapital 2023-06-30 02544974 core:CurrentFinancialInstruments 2023-06-30 02544974 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 02544974 core:MotorVehicles 2023-06-30 02544974 core:OfficeEquipment 2023-06-30 02544974 core:PlantMachinery 2023-06-30 02544974 bus:SmallEntities 2022-07-01 2023-06-30 02544974 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 02544974 bus:FullAccounts 2022-07-01 2023-06-30 02544974 bus:SmallCompaniesRegimeForAccounts 2022-07-01 2023-06-30 02544974 bus:RegisteredOffice 2022-07-01 2023-06-30 02544974 bus:Director1 2022-07-01 2023-06-30 02544974 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 02544974 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 02544974 core:FurnitureFittings 2022-07-01 2023-06-30 02544974 core:MotorVehicles 2022-07-01 2023-06-30 02544974 core:OfficeEquipment 2022-07-01 2023-06-30 02544974 core:PlantMachinery 2022-07-01 2023-06-30 02544974 countries:AllCountries 2022-07-01 2023-06-30 02544974 2022-06-30 02544974 core:MotorVehicles 2022-06-30 02544974 core:OfficeEquipment 2022-06-30 02544974 core:PlantMachinery 2022-06-30 02544974 2021-07-01 2022-06-30 02544974 2022-06-30 02544974 bus:OrdinaryShareClass1 2022-06-30 02544974 core:RetainedEarningsAccumulatedLosses 2022-06-30 02544974 core:ShareCapital 2022-06-30 02544974 core:CurrentFinancialInstruments 2022-06-30 02544974 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 02544974 core:MotorVehicles 2022-06-30 02544974 core:OfficeEquipment 2022-06-30 02544974 core:PlantMachinery 2022-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02544974

Picturesque Reproductions Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2023

 

Picturesque Reproductions Limited

(Registration number: 02544974)
Balance Sheet as at 30 June 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

37,720

54,225

Current assets

 

Stocks

6

7,252

9,066

Debtors

7

52,205

42,388

Cash at bank and in hand

 

491,984

457,074

 

551,441

508,528

Creditors: Amounts falling due within one year

8

(51,832)

(45,752)

Net current assets

 

499,609

462,776

Total assets less current liabilities

 

537,329

517,001

Provisions for liabilities

(7,000)

(5,000)

Net assets

 

530,329

512,001

Capital and reserves

 

Called up share capital

9

1,000

1,000

Retained earnings

529,329

511,001

Shareholders' funds

 

530,329

512,001

 

Picturesque Reproductions Limited

(Registration number: 02544974)
Balance Sheet as at 30 June 2023

For the financial year ending 30 June 2023 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 accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 24 October 2023
 

.........................................
Michael John Welgan
Director

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
The Church Rooms
Dunhampton
Stourport-On-Severn
Worcestershire
DY13 9SW

These financial statements were authorised for issue by the director on 24 October 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when: the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & machinery

25% pa on a reducing balance basis.

Office equipment

25% pa on a reducing balance basis and 33% on a straight line basis.

Motor vehicles

25% pa on a reducing balance basis.

Fixtures & fittings

25% pa on a reducing balance basis.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised at the transaction price.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 8 (2022 - 8).

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

4

Profit/loss before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

16,005

18,989

5

Tangible assets

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2022

303,140

86,094

61,688

450,922

Disposals

(20,279)

(22,506)

(9,500)

(52,285)

At 30 June 2023

282,861

63,588

52,188

398,637

Depreciation

At 1 July 2022

264,594

84,696

47,407

396,697

Charge for the year

10,175

1,175

4,655

16,005

Eliminated on disposal

(20,279)

(22,506)

(9,000)

(51,785)

At 30 June 2023

254,490

63,365

43,062

360,917

Carrying amount

At 30 June 2023

28,371

223

9,126

37,720

At 30 June 2022

38,546

1,398

14,281

54,225

6

Stocks

2023
£

2022
£

Other inventories

7,252

9,066

7

Debtors

Current

2023
£

2022
£

Trade debtors

47,261

37,788

Prepayments

4,944

4,600

 

52,205

42,388

 

Picturesque Reproductions Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Trade creditors

 

8,235

15,654

Director's loan account

15,000

16,040

Taxation and social security

 

22,027

11,657

Corporation tax

 

2,449

-

Other creditors

 

4,121

2,401

 

51,832

45,752

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary £1 of £1 each

1,000

1,000

1,000

1,000