1 April 2022 false No description of principal activity Taxfiler 2023.10.2 04252441business:PrivateLimitedCompanyLtd2022-04-012023-03-31 042524412022-03-31 042524412022-04-012023-03-31 04252441business:AuditExempt-NoAccountantsReport2022-04-012023-03-31 04252441business:FilletedAccounts2022-04-012023-03-31 042524412023-03-31 04252441business:Director12022-04-012023-03-31 04252441business:Director22022-04-012023-03-31 04252441business:Director32022-04-012023-03-31 04252441business:RegisteredOffice2022-04-012023-03-31 042524412022-03-31 04252441core:WithinOneYear2023-03-31 04252441core:WithinOneYear2022-03-31 04252441core:ShareCapitalcore:PreviouslyStatedAmount2023-03-31 04252441core:ShareCapitalcore:PreviouslyStatedAmount2022-03-31 04252441core:CapitalRedemptionReservecore:PreviouslyStatedAmount2023-03-31 04252441core:CapitalRedemptionReservecore:PreviouslyStatedAmount2022-03-31 04252441core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2023-03-31 04252441core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2022-03-31 04252441core:PreviouslyStatedAmount2023-03-31 04252441core:PreviouslyStatedAmount2022-03-31 04252441business:SmallEntities2022-04-012023-03-31 04252441countries:EnglandWales2022-04-012023-03-31 04252441core:PlantMachinery2022-04-012023-03-31 04252441core:MotorVehicles2022-04-012023-03-31 04252441core:FurnitureFittings2022-04-012023-03-31 04252441core:ComputerEquipment2022-04-012023-03-31 04252441core:IntangibleAssetsOtherThanGoodwill2022-03-31 04252441core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-31 04252441core:IntangibleAssetsOtherThanGoodwill2023-03-31 04252441core:PlantMachinery2022-03-31 04252441core:MotorVehicles2022-03-31 04252441core:FurnitureFittings2022-03-31 04252441core:ComputerEquipment2022-03-31 04252441core:PlantMachinery2023-03-31 04252441core:MotorVehicles2023-03-31 04252441core:FurnitureFittings2023-03-31 04252441core:ComputerEquipment2023-03-31 04252441core:BetweenOneFiveYears2023-03-31 04252441core:BetweenOneFiveYears2022-03-31 04252441business:Director112022-04-012023-03-31 04252441business:Director112022-03-31 04252441business:Director112023-03-31 04252441business:Director222022-04-012023-03-31 04252441business:Director222022-03-31 04252441business:Director222023-03-31 042524412021-04-012022-03-31 iso4217:GBP xbrli:pure
Company Registration No. 04252441 (England and Wales)
Frequency 3G Telecom Limited Unaudited accounts for the year ended 31 March 2023
Frequency 3G Telecom Limited Unaudited accounts Contents
Page
- 2 -
Frequency 3G Telecom Limited Company Information for the year ended 31 March 2023
Directors
G V Limpenny P Slaven J R W Willoughby
Company Number
04252441 (England and Wales)
Registered Office
Emerald House East Street Epsom KT17 1HS England
- 3 -
Frequency 3G Telecom Limited Statement of financial position as at 31 March 2023
2023 
2022 
Notes
£ 
£ 
Fixed assets
Intangible assets
22,050 
11,640 
Tangible assets
183,727 
245,693 
205,777 
257,333 
Current assets
Inventories
1,576,920 
1,292,369 
Debtors
2,661,945 
2,877,348 
Cash at bank and in hand
1,297,103 
1,215,207 
5,535,968 
5,384,924 
Creditors: amounts falling due within one year
(1,519,503)
(1,932,172)
Net current assets
4,016,465 
3,452,752 
Total assets less current liabilities
4,222,242 
3,710,085 
Provisions for liabilities
Deferred tax
(48,542)
(48,542)
Net assets
4,173,700 
3,661,543 
Capital and reserves
Called up share capital
114 
114 
Capital redemption reserve
86 
86 
Profit and loss account
4,173,500 
3,661,343 
Shareholders' funds
4,173,700 
3,661,543 
For the 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. The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A - Small Entities. The profit and loss account has not been delivered to the Registrar of Companies.
The financial statements were approved by the Board of Directors and authorised for issue on 30 November 2023 and were signed on its behalf by
G V Limpenny Director Company Registration No. 04252441
- 4 -
Frequency 3G Telecom Limited Notes to the Accounts for the year ended 31 March 2023
1
Statutory information
Frequency 3G Telecom Limited is a private company, limited by shares, registered in England and Wales, registration number 04252441. The registered office is Emerald House, East Street, Epsom, KT17 1HS, England.
2
Compliance with accounting standards
The accounts have been prepared in accordance with the provisions of FRS 102 Section 1A Small Entities. There were no material departures from that standard.
3
Accounting policies
The principal accounting policies adopted in the preparation of the financial statements are set out below and have remained unchanged from the previous year, and also have been consistently applied within the same accounts.
Basis of preparation
The accounts have been prepared under the historical cost convention as modified by the revaluation of certain fixed assets.
Presentation currency
The accounts are presented in £ sterling.
Foreign exchange
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rates of exchange ruling at the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Turnover from the sale of goods is recognised when goods have been delivered to customers such that risks and rewards of ownership have transferred to them. 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.
Operating leases: the Company as lessee
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term. Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset. The Company has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 01 April 2018 to continue to be charged over the period to the first market rent review rather than the term of the lease.
Interest income
Interest income is recognised in profit or loss using the effective interest method.
Inventories
Inventories have been valued at the lower of cost and estimated selling price less costs to complete and sell. In respect of work in progress and finished goods, cost includes a relevant proportion of overheads according to the stage of manufacturing/completion.
- 5 -
Frequency 3G Telecom Limited Notes to the Accounts for the year ended 31 March 2023
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the income statement, 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.
Intangible fixed assets
Intangible fixed assets (including purchased goodwill and patents) are included at cost less accumulated amortisation.
Tangible fixed assets and depreciation
Tangible assets are included at cost less depreciation and impairment. Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives:
Plant & machinery
20% straight line
Motor vehicles
25% straight line
Fixtures & fittings
20% straight line
Computer equipment
33% straight line
Valuation of investments
Investments in subsidiaries are measured at cost less accumulated impairment. Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Income Statement for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment. Investments in listed company shares are remeasured to market value at each Statement of Financial Position date. Gains and losses on remeasurement are recognised in profit or loss for the period.
Pension costs
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are recognised in the profit and loss account when due.
Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
- 6 -
Frequency 3G Telecom Limited Notes to the Accounts for the year ended 31 March 2023
Judgements in applying accounting policies and key sources of estimation uncertainty
The preparation of financial statements in compliance with FRS 102 Section 1A requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the company's accounting polices. In preparing these financial statements, the directors have made the following judgements: Determine whether there are indicators of impairment of the company's inventories, intangible fixed assets and tangible fixed assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and where it is a component of a larger cash-generating unit, the viability and expected future performance of that unit. Determine whether leases are entered into by the company as a lessee are operating or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis. Other key sources of estimation uncertainty: Tangible fixed assets (note 5) Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.
4
Intangible fixed assets
Other 
£ 
Cost
At 1 April 2022
14,450 
Additions
16,545 
At 31 March 2023
30,995 
Amortisation
At 1 April 2022
2,810 
Charge for the year
6,135 
At 31 March 2023
8,945 
Net book value
At 31 March 2023
22,050 
At 31 March 2022
11,640 
- 7 -
Frequency 3G Telecom Limited Notes to the Accounts for the year ended 31 March 2023
5
Tangible fixed assets
Plant & machinery 
Motor vehicles 
Fixtures & fittings 
Computer equipment 
Total 
£ 
£ 
£ 
£ 
£ 
Cost or valuation
At cost 
At cost 
At cost 
At cost 
At 1 April 2022
339,010 
13,165 
50,076 
243,732 
645,983 
Additions
1,686 
- 
- 
4,135 
5,821 
Disposals
- 
(13,165)
- 
(21,843)
(35,008)
At 31 March 2023
340,696 
- 
50,076 
226,024 
616,796 
Depreciation
At 1 April 2022
116,219 
13,165 
49,623 
221,283 
400,290 
Charge for the year
51,142 
- 
216 
15,789 
67,147 
On disposals
- 
(13,165)
- 
(21,203)
(34,368)
At 31 March 2023
167,361 
- 
49,839 
215,869 
433,069 
Net book value
At 31 March 2023
173,335 
- 
237 
10,155 
183,727 
At 31 March 2022
222,791 
- 
453 
22,449 
245,693 
6
Debtors
2023 
2022 
£ 
£ 
Amounts falling due within one year
Trade debtors
1,531,425 
1,660,588 
Accrued income and prepayments
201,468 
168,839 
Other debtors
929,052 
1,047,921 
2,661,945 
2,877,348 
7
Creditors: amounts falling due within one year
2023 
2022 
£ 
£ 
Bank loans and overdrafts
491,301 
640,294 
VAT
225,579 
120,086 
Trade creditors
383,229 
195,555 
Taxes and social security
349,418 
262,277 
Other creditors
39,855 
12,659 
Loans from directors
(510,018)
87,949 
Accruals
489,707 
613,352 
Deferred income
50,432 
- 
1,519,503 
1,932,172 
8
Operating lease commitments
2023 
2022 
£ 
£ 
At 31 March 2023 the company had the following future minimum lease payments under non-cancellable operating leases for each of the following periods:
Not later than one year
159,071 
159,071 
Later than one year and not later than five years
328,634 
487,705 
487,705 
646,776 
- 8 -
Frequency 3G Telecom Limited Notes to the Accounts for the year ended 31 March 2023
9
Loans to directors
Brought Forward 
Advance/ credit 
Repaid 
Carried Forward 
£ 
£ 
£ 
£ 
G V Limpenny
Director's loan account
(90,311)
1,222,081 
623,055 
508,715 
P Slaven
Director's loan account
- 
67,347 
66,044 
1,303 
(90,311)
1,289,428 
689,099 
510,018 
The director's loan accounts will be repaid in full within nine months of the year end.
10
Transactions with related parties
The company has taken advantage of the exemption available under FRS102 Section 33.1A not to disclose transactions with related parties, including wholly owned subsidiaries and associated companies.
11
Average number of employees
During the year the average number of employees was 32 (2022: 33).
- 9 -