20
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
true
true
No description of principal activity
2022-07-01
Sage Accounts Production Advanced 2023 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
01454926
2022-07-01
2023-06-30
01454926
2023-06-30
01454926
2022-06-30
01454926
2021-07-01
2022-06-30
01454926
2022-06-30
01454926
2021-06-30
01454926
bus:Director4
2022-07-01
2023-06-30
01454926
core:WithinOneYear
2023-06-30
01454926
core:WithinOneYear
2022-06-30
01454926
core:ShareCapital
2023-06-30
01454926
core:ShareCapital
2022-06-30
01454926
core:RetainedEarningsAccumulatedLosses
2023-06-30
01454926
core:RetainedEarningsAccumulatedLosses
2022-06-30
01454926
core:CostValuation
core:Non-currentFinancialInstruments
2022-06-30
01454926
core:AdditionsToInvestments
core:Non-currentFinancialInstruments
2023-06-30
01454926
core:DisposalsRepaymentsInvestments
core:Non-currentFinancialInstruments
2023-06-30
01454926
core:CostValuation
core:Non-currentFinancialInstruments
2023-06-30
01454926
core:Non-currentFinancialInstruments
2023-06-30
01454926
core:Non-currentFinancialInstruments
2022-06-30
01454926
bus:SmallEntities
2022-07-01
2023-06-30
01454926
bus:AuditExemptWithAccountantsReport
2022-07-01
2023-06-30
01454926
bus:SmallCompaniesRegimeForAccounts
2022-07-01
2023-06-30
01454926
bus:PrivateLimitedCompanyLtd
2022-07-01
2023-06-30
01454926
bus:AbridgedAccounts
2022-07-01
2023-06-30
01454926
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-07-01
2023-06-30
01454926
core:PlantMachinery
2022-07-01
2023-06-30
01454926
core:FurnitureFittings
2022-07-01
2023-06-30
01454926
core:MotorVehicles
2022-07-01
2023-06-30
01454926
core:Associate1
2022-07-01
2023-06-30
01454926
core:Associate1
2023-06-30
01454926
core:Associate1
2022-06-30
01454926
bus:Director1
2022-07-01
2023-06-30
COMPANY REGISTRATION NUMBER:
01454926
Filleted Unaudited Abridged Financial Statements |
|
Abridged Statement of Financial Position |
|
30 June 2023
Fixed assets
Tangible assets |
5 |
|
1,087,289 |
834,363 |
Investments |
6 |
|
566,775 |
523,308 |
|
|
------------ |
------------ |
|
|
1,654,064 |
1,357,671 |
|
|
|
|
|
Current assets
Stocks |
629,000 |
|
416,444 |
Debtors |
777,689 |
|
440,474 |
Cash at bank and in hand |
1,408,507 |
|
1,739,678 |
|
------------ |
|
------------ |
|
2,815,196 |
|
2,596,596 |
|
|
|
|
Creditors: amounts falling due within one year |
573,860 |
|
947,506 |
|
------------ |
|
------------ |
Net current assets |
|
2,241,336 |
1,649,090 |
|
|
------------ |
------------ |
Total assets less current liabilities |
|
3,895,400 |
3,006,761 |
|
|
|
|
Provisions
Taxation including deferred tax |
|
101,547 |
71,939 |
|
|
------------ |
------------ |
Net assets |
|
3,793,853 |
2,934,822 |
|
|
------------ |
------------ |
|
|
|
|
Capital and reserves
Called up share capital |
|
5,000 |
5,000 |
Profit and loss account |
|
3,788,853 |
2,929,822 |
|
|
------------ |
------------ |
Shareholders funds |
|
3,793,853 |
2,934,822 |
|
|
------------ |
------------ |
|
|
|
|
These abridged 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.
For the 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.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its abridged 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 abridged financial statements
.
Statement the members have agreed to preparation of abridged accounts under section 444 Companies ACT 2006.
Abridged Statement of Financial Position (continued) |
|
30 June 2023
These abridged financial statements were approved by the
board of directors
and authorised for issue on
30 October 2023
, and are signed on behalf of the board by:
Company registration number:
01454926
Notes to the Abridged Financial Statements |
|
Year ended 30 June 2023
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 14, Thornleigh Trading Estate, Dudley, West Midlands.
2.
Statement of compliance
These abridged financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The abridged 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 abridged financial statements are prepared in sterling, which is the functional currency of the entity.
Disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102: (a) Disclosures in respect of financial instruments have not been presented.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax.
Income tax
Current tax represents the amount of tax payable or receivable in respect of the taxable profit (or loss) for the current or past reporting periods. It is measured at the amount expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred tax represents the future tax consequences of transactions and events recognised in the financial statements of current and previous periods. It is recognised in respect of all timing differences, with certain exceptions. Timing differences are differences between taxable profits and total comprehensive income as stated in the financial statements that arise from the inclusion of income and expense in tax assessments in periods different from those in which they are recognised in the financial statements. 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 balance sheet date that are expected to apply to the reversal of timing differences. Deferred tax on revalued non-depreciable tangible fixed assets and investment properties is measured using the rates and allowances that apply to the sale of the asset.
Tangible assets
Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.
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 |
- |
100 years
|
|
Plant & Equipment |
- |
7 years
|
|
Fixtures & Fittings |
- |
7 years
|
|
Motor Vehicles |
- |
4 years
|
|
|
|
|
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
Impairment of fixed assets
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.
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 stock to its present location and condition.
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 abridged 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 as a finance cost in profit or loss in the period it arises.
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 as a finance cost 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
20
(2022:
18
).
5.
Tangible assets
|
£ |
Cost |
|
At 1 July 2022 |
1,854,564 |
Additions |
378,057 |
|
------------ |
At 30 June 2023 |
2,232,621 |
|
------------ |
Depreciation |
|
At 1 July 2022 |
1,020,201 |
Charge for the year |
125,131 |
|
------------ |
At 30 June 2023 |
1,145,332 |
|
------------ |
Carrying amount |
|
At 30 June 2023 |
1,087,289 |
|
------------ |
At 30 June 2022 |
834,363 |
|
------------ |
|
|
6.
Investments
|
£ |
Cost |
|
At 1 July 2022 |
523,308 |
Additions |
52,675 |
Disposals |
(
9,208) |
|
--------- |
At 30 June 2023 |
566,775 |
|
--------- |
Impairment |
|
At 1 July 2022 and 30 June 2023 |
– |
|
--------- |
Carrying amount |
|
At 30 June 2023 |
566,775 |
|
--------- |
At 30 June 2022 |
523,308 |
|
--------- |
|
|
7.
Directors' advances, credits and guarantees
The directors made loans to the company during the year. The loans are interest free and repayable on demand. The balance outstanding as 30th June 2023 £163,987(2022 £452,365).
8.
Related party transactions
During the year the company entered into the following transactions with related parties:
|
Transaction value |
Balance owed by/(owed to) |
|
2023 |
2022 |
2023 |
2022 |
|
£ |
£ |
£ |
£ |
F & J Estates Limited |
– |
– |
550,000 |
300,000 |
|
---- |
---- |
--------- |
--------- |
|
|
|
|
|
Transactions and outstanding balances with companies in which the directors have material equity interests.