12
31/05/2023
2023-05-31
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
2022-06-01
Sage Accounts Production 21.0 - FRS102_2021
xbrli:pure
xbrli:shares
iso4217:GBP
SC472533
2022-06-01
2023-05-31
SC472533
2023-05-31
SC472533
2022-05-31
SC472533
2021-06-01
2022-05-31
SC472533
2022-05-31
SC472533
core:PlantMachinery
2022-06-01
2023-05-31
SC472533
core:FurnitureFittingsToolsEquipment
2022-06-01
2023-05-31
SC472533
core:MotorVehicles
2022-06-01
2023-05-31
SC472533
core:NetGoodwill
2022-06-01
2023-05-31
SC472533
bus:OrdinaryShareClass1
2022-06-01
2023-05-31
SC472533
bus:LeadAgentIfApplicable
2022-06-01
2023-05-31
SC472533
bus:Director1
2022-06-01
2023-05-31
SC472533
core:NetGoodwill
2022-05-31
SC472533
core:NetGoodwill
2023-05-31
SC472533
core:PlantMachinery
2022-05-31
SC472533
core:FurnitureFittingsToolsEquipment
2022-05-31
SC472533
core:MotorVehicles
2022-05-31
SC472533
core:PlantMachinery
2023-05-31
SC472533
core:FurnitureFittingsToolsEquipment
2023-05-31
SC472533
core:MotorVehicles
2023-05-31
SC472533
core:WithinOneYear
2023-05-31
SC472533
core:WithinOneYear
2022-05-31
SC472533
core:ShareCapital
2023-05-31
SC472533
core:ShareCapital
2022-05-31
SC472533
core:RetainedEarningsAccumulatedLosses
2023-05-31
SC472533
core:RetainedEarningsAccumulatedLosses
2022-05-31
SC472533
bus:OrdinaryShareClass1
core:ShareCapital
2023-05-31
SC472533
bus:OrdinaryShareClass1
core:ShareCapital
2022-05-31
SC472533
core:NetGoodwill
2022-05-31
SC472533
core:PlantMachinery
2022-05-31
SC472533
core:FurnitureFittingsToolsEquipment
2022-05-31
SC472533
core:MotorVehicles
2022-05-31
SC472533
bus:SmallEntities
2022-06-01
2023-05-31
SC472533
bus:AuditExemptWithAccountantsReport
2022-06-01
2023-05-31
SC472533
bus:FullAccounts
2022-06-01
2023-05-31
SC472533
bus:SmallCompaniesRegimeForAccounts
2022-06-01
2023-05-31
SC472533
bus:PrivateLimitedCompanyLtd
2022-06-01
2023-05-31
Company registration number:
SC472533
Eden Services (Scotland) Ltd
Unaudited filleted financial statements
31 May 2023
Eden Services (Scotland) Ltd
Contents
Accountants report
Statement of financial position
Notes to the financial statements
Eden Services (Scotland) Ltd
Report to the board of directors on the preparation of the
unaudited statutory financial statements of Eden Services (Scotland) Ltd
Year ended 31 May 2023
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Eden Services (Scotland) Ltd for the year ended 31 May 2023 which comprise the statement of financial position and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Association of Chartered Certified Accountants , we are subject to its ethical and other professional requirements which are detailed at http://www.accaglobal.com/en/member/ professional-standards/ rules-standards/acca-rulebook.html.
This report is made solely to the board of directors of Eden Services (Scotland) Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Eden Services (Scotland) Ltd and state those matters that we have agreed to state to the board of directors of Eden Services (Scotland) Ltd as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/content/dam/ACCA_Global /Technical/fact/technical-factsheet-163.pdf. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Eden Services (Scotland) Ltd and its board of directors as a body for our work or for this report.
It is your duty to ensure that Eden Services (Scotland) Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Eden Services (Scotland) Ltd. You consider that Eden Services (Scotland) Ltd is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Eden Services (Scotland) Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
McDonald Gordon & Co Ltd
Chartered Certified Accountants
29 York Place
Edinburgh
EH1 3HP
29 September 2023
Eden Services (Scotland) Ltd
Statement of financial position
31 May 2023
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Intangible assets |
|
5 |
27,000 |
|
|
|
54,000 |
|
|
Tangible assets |
|
6 |
31,648 |
|
|
|
40,886 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
58,648 |
|
|
|
94,886 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Stocks |
|
|
41,008 |
|
|
|
22,651 |
|
|
Debtors |
|
7 |
100,855 |
|
|
|
131,709 |
|
|
Cash at bank and in hand |
|
|
266,559 |
|
|
|
264,438 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
408,422 |
|
|
|
418,798 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
235,563) |
|
|
|
(
296,250) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current assets |
|
|
|
|
172,859 |
|
|
|
122,548 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
231,507 |
|
|
|
217,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
|
|
|
(
7,911) |
|
|
|
(
7,768) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
_______ |
Net assets |
|
|
|
|
223,596 |
|
|
|
209,666 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
9 |
|
|
100 |
|
|
|
100 |
Profit and loss account |
|
|
|
|
223,496 |
|
|
|
209,566 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders funds |
|
|
|
|
223,596 |
|
|
|
209,666 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the year ending 31 May 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 income and retained earnings has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
29 September 2023
, and are signed on behalf of the board by:
Martin Baillie
Director
Company registration number:
SC472533
Eden Services (Scotland) Ltd
Notes to the financial statements
Year ended 31 May 2023
1.
General information
The company is a private company limited by shares, registered in Scotland. The address of the registered office is 43 Ellen's Glen Road, Edinburgh, EH17 7QJ.
The company registration number is
SC472533
.
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.
The financial statements are prepared in sterling, which is the functional currency of the entity.
The level of rounding in the financial statements is to the nearest £1.
The financial statements relate to the individual entity.
Turnover
Turnover is measured at fair value of the consideration received or receivable from customers for services provided during the year, excluding value added tax. Services provided to customers, which at the balance sheet date have not been billed to customers, have been recognised as turnover. Turnover recognised in this manner is based on an assessment of the fair value of services provided at the balance sheet date as a proportion of the total value of contract. Provision is made against unbilled amounts on these contracts where the right to receive payment is contingent on factors outside the control of the company. Unbilled revenue that is recognised is included in trade debtors.
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.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
|
|
|
Goodwill |
- |
10 years straight line |
|
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
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 |
- |
25 % |
reducing balance |
|
Fittings fixtures and equipment |
- |
25 % |
reducing balance |
|
Motor vehicles |
- |
25 % |
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. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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 stocks to their present location and condition.
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.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.
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
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.Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.Cash at bank and in hand includes cash and short term highly liquid investments.Creditors are recognised where the company has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discounts due.
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.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
12
(2022:
12
).
5.
Intangible assets
|
|
Goodwill |
Total |
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 June 2022 and 31 May 2023 |
270,000 |
270,000 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Amortisation |
|
|
|
|
|
|
|
At 1 June 2022 |
216,000 |
216,000 |
|
|
|
|
|
Charge for the year |
27,000 |
27,000 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 May 2023 |
243,000 |
243,000 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 May 2023 |
27,000 |
27,000 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 May 2022 |
54,000 |
54,000 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
6.
Tangible assets
|
|
Plant and machinery |
Fixtures, fittings and equipment |
Motor vehicles |
Total |
|
|
|
|
|
£ |
£ |
£ |
£ |
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 June 2022 |
29,485 |
15,597 |
91,675 |
136,757 |
|
|
|
|
Additions |
2,083 |
- |
- |
2,083 |
|
|
|
|
Disposals |
- |
- |
(
7,745) |
(
7,745) |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 May 2023 |
31,568 |
15,597 |
83,930 |
131,095 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 June 2022 |
25,550 |
7,623 |
62,697 |
95,870 |
|
|
|
|
Charge for the year |
1,504 |
1,993 |
7,050 |
10,547 |
|
|
|
|
Disposals |
- |
- |
(
6,970) |
(
6,970) |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 May 2023 |
27,054 |
9,616 |
62,777 |
99,447 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 May 2023 |
4,514 |
5,981 |
21,153 |
31,648 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 May 2022 |
3,935 |
7,974 |
28,978 |
40,887
|
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
7.
Debtors
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Trade debtors |
|
84,814 |
100,953 |
|
Other debtors |
|
16,041 |
30,756 |
|
|
|
_______ |
_______ |
|
|
|
100,855 |
131,709 |
|
|
|
_______ |
_______ |
|
|
|
|
|
8.
Creditors: amounts falling due within one year
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Loans and overdrafts |
|
- |
24,000 |
|
Trade creditors |
|
25,116 |
17,280 |
|
Corporation tax |
|
28,918 |
29,785 |
|
Social security and other taxes |
|
34,038 |
40,744 |
|
Other creditors |
|
147,491 |
184,441 |
|
|
|
_______ |
_______ |
|
|
|
235,563 |
296,250 |
|
|
|
_______ |
_______ |
|
|
|
|
|
9.
Called up share capital
Issued, called up and fully paid
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
No |
|
£ |
|
No |
|
£ |
|
Ordinary shares of £
1.00 each |
|
100 |
|
100 |
|
100 |
|
100 |
|
|
|
_______ |
|
_______ |
|
_______ |
|
_______ |
|
|
|
|
|
|
|
|
|
|
10.
Related party transactions
Creditors include loans from the parents of the directors £Nil (2022: £24,000). The loans are interest free and have no set terms for repayment. Creditors include loans from the directors of £134,560 (2022: £166,990) The loans have no set terms for repayment and interest is charged at 5%. The company occupies premises owned by the directors, rent free.