THE INVENTORY MANAGER LTD |
Registered number: |
06381122 |
Balance Sheet |
as at 28 February 2023 |
|
Notes |
|
|
2023 |
|
|
2022 |
£ |
£ |
Current assets |
Debtors |
4 |
|
512,332 |
|
|
523,259 |
Cash at bank and in hand |
|
|
31,769 |
|
|
27,125 |
|
|
|
544,101 |
|
|
550,384 |
|
Creditors: amounts falling due within one year |
5 |
|
(296,848) |
|
|
(468,617) |
|
Net current assets |
|
|
|
247,253 |
|
|
81,767 |
|
Total assets less current liabilities |
|
|
|
247,253 |
|
|
81,767 |
|
Creditors: amounts falling due after more than one year |
6 |
|
|
- |
|
|
(19,618) |
|
|
|
Net assets |
|
|
|
247,253 |
|
|
62,149 |
|
|
|
|
|
|
|
|
Capital and reserves |
Called up share capital |
|
|
|
100 |
|
|
100 |
Profit and loss account |
|
|
|
247,153 |
|
|
62,049 |
|
Shareholders' funds |
|
|
|
247,253 |
|
|
62,149 |
|
|
|
|
|
|
|
|
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
The directors acknowledge their 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. |
|
|
|
|
P C M Camilleri |
Director |
Approved by the board on 27 November 2023 |
|
THE INVENTORY MANAGER LTD |
Notes to the Accounts |
for the year ended 28 February 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. |
|
|
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: |
|
|
Plant and machinery |
over 5 years |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
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 are recognised when the Company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation taking into account the risks and uncertainties surrounding the obligation. |
|
|
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 |
|
For a defined benefit scheme, the liability recorded in the balance sheet is the present value of the defined obligation at that date. The defined benefit obligation is calculated on an annual basis by independent actuaries. |
|
|
Actuarial gains and losses are recognised in full in the period in which they occur and are shown in Other Comprehensive Income. Current and past service costs, along with settlements or curtailments, are charged to the Income Statement. Interest on pension plan liabilities are recognised within finance expense. |
|
|
2 |
Employees |
2023 |
|
2022 |
Number |
Number |
|
|
Average number of persons employed by the company |
4 |
|
4 |
|
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Plant and machinery etc |
£ |
|
Cost |
|
At 1 March 2022 |
22,314 |
|
At 28 February 2023 |
22,314 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 March 2022 |
22,314 |
|
At 28 February 2023 |
22,314 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 28 February 2023 |
- |
|
|
4 |
Debtors |
2023 |
|
2022 |
£ |
£ |
|
|
Trade debtors |
14,612 |
|
48,158 |
|
Other debtors |
497,720 |
|
475,101 |
|
|
|
|
|
|
512,332 |
|
523,259 |
|
|
|
|
|
|
|
|
|
|
5 |
Creditors: amounts falling due within one year |
2023 |
|
2022 |
£ |
£ |
|
|
Taxation and social security costs |
58,331 |
|
73,599 |
|
Pension scheme liability |
236,000 |
|
389,000 |
|
Other creditors |
2,517 |
|
6,018 |
|
|
|
|
|
|
296,848 |
|
468,617 |
|
|
|
|
|
|
|
|
|
5.1 |
Pension costs |
|
|
Employer pension obligation |
|
The Company has agreed to fund a defined benefit pension scheme in respect of key employees. The most recent actuarial valuation of the obligation of £236,000 (2022 - £389,000) was on 28 Feb 2023. During the year the expense incurred was £11,000 (2022 - £7,000) |
|
|
The principal assumptions used are: |
|
|
i. Discount rate – 4.7% |
|
ii. Inflation RPI – 3.1% |
|
iii. Inflation CPI – 2.2% |
|
iv. Pre and Post Retirement mortality – S3PMA tables with improvements in the CMI 2020 model and a long term rate of improvement of 1%. |
|
|
|
|
|
|
|
2023 |
|
2022 |
£ |
£ |
|
Present value of defined benefit obligations |
236,000 |
|
389,000 |
|
Fair value of scheme assets |
- |
|
- |
|
Liability recognised in the balance sheet |
236,000 |
|
389,000 |
|
|
Movements in the present value of the defined benefit obligations were as follows; |
|
|
|
|
|
|
|
2023 |
£ |
|
At the beginning of the year |
389,000 |
|
Current service cost |
- |
|
Interest cost |
11,000 |
|
Acturial loss/(gain) |
(164,000) |
|
At the end of the year |
236,000 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due after one year |
2023 |
|
2022 |
£ |
£ |
|
|
Bank loans |
- |
|
19,618 |
|
|
|
|
|
|
|
|
|
|
7 |
Controlling party |
|
|
The company is controlled by Mr Paul Camilleri and Mr Lee Martin by virture of directorship and 25% share holding each respectively. |
|
|
8 |
Other information |
|
|
THE INVENTORY MANAGER LTD is a private company limited by shares and incorporated in England. Its registered office is: |
|
651a Mauldeth Road West |
|
Chorlton |
|
Manchester |
|
M21 7SA |