Calarel Joinery Limited 10205807 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is joinery Digita Accounts Production Advanced 6.30.9574.0 true 10205807 2022-04-01 2023-03-31 10205807 2023-03-31 10205807 bus:Original 2023-03-31 10205807 core:RetainedEarningsAccumulatedLosses 2023-03-31 10205807 core:ShareCapital 2023-03-31 10205807 core:CurrentFinancialInstruments 2023-03-31 10205807 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 10205807 core:Non-currentFinancialInstruments 2023-03-31 10205807 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 10205807 core:Goodwill 2023-03-31 10205807 core:MotorVehicles 2023-03-31 10205807 core:PlantMachinery 2023-03-31 10205807 bus:SmallEntities 2022-04-01 2023-03-31 10205807 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 10205807 bus:FullAccounts 2022-04-01 2023-03-31 10205807 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 10205807 bus:RegisteredOffice 2022-04-01 2023-03-31 10205807 bus:Director1 2022-04-01 2023-03-31 10205807 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 10205807 core:Goodwill 2022-04-01 2023-03-31 10205807 core:MotorVehicles 2022-04-01 2023-03-31 10205807 core:PlantMachinery 2022-04-01 2023-03-31 10205807 countries:EnglandWales 2022-04-01 2023-03-31 10205807 2022-03-31 10205807 core:Goodwill 2022-03-31 10205807 core:MotorVehicles 2022-03-31 10205807 core:PlantMachinery 2022-03-31 10205807 2021-04-01 2022-03-31 10205807 2022-03-31 10205807 core:RetainedEarningsAccumulatedLosses 2022-03-31 10205807 core:ShareCapital 2022-03-31 10205807 core:CurrentFinancialInstruments 2022-03-31 10205807 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 10205807 core:Non-currentFinancialInstruments 2022-03-31 10205807 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 10205807 core:Goodwill 2022-03-31 10205807 core:MotorVehicles 2022-03-31 10205807 core:PlantMachinery 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 10205807

Calarel Joinery Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Calarel Joinery Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Calarel Joinery Limited

Company Information

Director

Mr S P Hayman-Joyce

Registered office

Cotswold Business Village
London Road
Moreton-in-Marsh
Gloucestershire
GL56 0JQ

Accountants

Harbour Key Limited
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

 

Calarel Joinery Limited

(Registration number: 10205807)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

9,000

12,000

Tangible assets

5

100,786

65,371

 

109,786

77,371

Current assets

 

Stocks

6

118,622

126,386

Debtors

7

152,937

137,150

Cash at bank and in hand

 

74,776

86,365

 

346,335

349,901

Creditors: Amounts falling due within one year

8

(224,460)

(192,783)

Net current assets

 

121,875

157,118

Total assets less current liabilities

 

231,661

234,489

Creditors: Amounts falling due after more than one year

8

(21,667)

(31,667)

Provisions for liabilities

(23,098)

(16,343)

Net assets

 

186,896

186,479

Capital and reserves

 

Called up share capital

100

100

Retained earnings

186,796

186,379

Shareholders' funds

 

186,896

186,479

For the financial 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.

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.

 

Calarel Joinery Limited

(Registration number: 10205807)
Balance Sheet as at 31 March 2023

Approved and authorised by the director on 21 November 2022
 

.........................................
Mr S P Hayman-Joyce
Director

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

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

The address of its registered office is:
Cotswold Business Village
London Road
Moreton-in-Marsh
Gloucestershire
GL56 0JQ
United Kingdom

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.

The presentational currency of the financial statements is British Pound £, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are round to the nearest £.

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.

Government grants

Government grants are recognised based on the accrual model and are measured at fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised 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.

Tax

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

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

The current income 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.

Deferred income 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 income 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 profits.

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 and machinery

20% straight line

Motor vehicles

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10 years straight line

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.

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Trade debtors

Trade debtors are amounts due from customers for goods 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.

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 initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

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.

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the Balance Sheet. The corresponding dividends relating to the liability component are charges as interest in the Profit and Loss Account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction value (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financial transaction. If an arrangement constitutes a financial transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market value of interest for a similar debt instrument.

 Impairment
Asset, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ("CGUs") of which the goodwill is a part. Any impairment in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset's carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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.

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 13 (2022 - 13).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2022

30,000

30,000

At 31 March 2023

30,000

30,000

Amortisation

At 1 April 2022

18,000

18,000

Amortisation charge

3,000

3,000

At 31 March 2023

21,000

21,000

Carrying amount

At 31 March 2023

9,000

9,000

At 31 March 2022

12,000

12,000

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

5

Tangible assets

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

181,720

56,542

238,262

Additions

30,557

48,853

79,410

Disposals

-

(24,342)

(24,342)

At 31 March 2023

212,277

81,053

293,330

Depreciation

At 1 April 2022

159,998

12,893

172,891

Charge for the year

7,508

14,579

22,087

Eliminated on disposal

-

(2,434)

(2,434)

At 31 March 2023

167,506

25,038

192,544

Carrying amount

At 31 March 2023

44,771

56,015

100,786

At 31 March 2022

21,722

43,649

65,371

6

Stocks

2023
£

2022
£

Raw materials and consumables

41,057

43,543

Work in progress

77,565

82,843

118,622

126,386

7

Debtors

Current

2023
£

2022
£

Trade debtors

152,937

134,632

Other debtors

-

2,518

 

152,937

137,150

 

Calarel Joinery Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

9

10,000

10,000

Trade creditors

 

23,117

25,727

Taxation and social security

 

22,335

28,316

Other creditors

10

169,008

128,740

 

224,460

192,783

Due after one year

 

Loans and borrowings

9

21,667

31,667

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

21,667

31,667

9

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

21,667

31,667

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

10

Related party transactions

Transactions with director

At the balance sheet date, the company owed the director £94,607 (2022:£52,097). There are no repayment terms and interest of £3,027 (2022: £2,753) is charged on the outstanding amount.