1 January 2022 false Taxfiler 2023.11.1 true 10766027business:PrivateLimitedCompanyLtd2022-01-012022-12-31 107660272021-12-31 107660272022-01-012022-12-31 10766027business:AuditExemptWithAccountantsReport2022-01-012022-12-31 10766027business:FilletedAccounts2022-01-012022-12-31 107660272022-12-31 10766027business:Director12022-01-012022-12-31 10766027business:Director22022-01-012022-12-31 10766027business:RegisteredOffice2022-01-012022-12-31 107660272021-12-31 10766027core:WithinOneYear2022-12-31 10766027core:WithinOneYear2021-12-31 10766027core:AfterOneYear2022-12-31 10766027core:AfterOneYear2021-12-31 10766027core:ShareCapitalcore:PreviouslyStatedAmount2022-12-31 10766027core:ShareCapitalcore:PreviouslyStatedAmount2021-12-31 10766027core:RevaluationReservecore:PreviouslyStatedAmount2022-12-31 10766027core:RevaluationReservecore:PreviouslyStatedAmount2021-12-31 10766027core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2022-12-31 10766027core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2021-12-31 10766027core:PreviouslyStatedAmount2022-12-31 10766027core:PreviouslyStatedAmount2021-12-31 10766027business:SmallEntities2022-01-012022-12-31 10766027countries:EnglandWales2022-01-012022-12-31 10766027core:LandBuildings2022-01-012022-12-31 10766027core:PlantMachinery2022-01-012022-12-31 10766027core:FurnitureFittings2022-01-012022-12-31 10766027core:ComputerEquipment2022-01-012022-12-31 10766027core:LandBuildings2021-12-31 10766027core:PlantMachinery2021-12-31 10766027core:FurnitureFittings2021-12-31 10766027core:ComputerEquipment2021-12-31 10766027core:LandBuildings2022-12-31 10766027core:PlantMachinery2022-12-31 10766027core:FurnitureFittings2022-12-31 10766027core:ComputerEquipment2022-12-31 107660272021-01-012021-12-31 iso4217:GBP xbrli:pure
Company Registration No. 10766027 (England and Wales)
Wafflemeister Trading Limited Unaudited accounts for the year ended 31 December 2022
Wafflemeister Trading Limited Unaudited accounts Contents
Page
- 2 -
Wafflemeister Trading Limited Company Information for the year ended 31 December 2022
Directors
R Leong-son A Troullier
Company Number
10766027 (England and Wales)
Registered Office
Suite 25 30 Red Lion Street Richmond Upon Thames Surrey TW9 1RB
Accountants
Wellden Turnbull Limited Albany House Claremont Lane Esher Surrey KT10 9FQ
- 3 -
Wafflemeister Trading Limited Statement of financial position as at 31 December 2022
2022 
2021 
Notes
£ 
£ 
Fixed assets
Tangible assets
346,928 
326,376 
Current assets
Inventories
103,322 
68,274 
Debtors
895,452 
839,823 
Cash at bank and in hand
96,126 
93,994 
1,094,900 
1,002,091 
Creditors: amounts falling due within one year
(1,289,187)
(886,983)
Net current (liabilities)/assets
(194,287)
115,108 
Total assets less current liabilities
152,641 
441,484 
Creditors: amounts falling due after more than one year
(115,000)
(184,000)
Net assets
37,641 
257,484 
Capital and reserves
Called up share capital
100 
100 
Revaluation reserve
291,080 
250,000 
Profit and loss account
(253,539)
7,384 
Shareholders' funds
37,641 
257,484 
For the year ending 31 December 2022 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 31 January 2024 and were signed on its behalf by
A Troullier Director Company Registration No. 10766027
- 4 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
1
Statutory information
Wafflemeister Trading Limited is a private company, limited by shares, registered in England and Wales, registration number 10766027. The registered office is Suite 25 30 Red Lion Street, Richmond Upon Thames, Surrey, TW9 1RB.
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.
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £. The financial statements have been prepared under the historical cost convention, modified to include the revaluation of leasehold properties. The principal accounting policies adopted are set out below
Going concern
The directors have prepared the financial statements on a going concern basis which means that the company will continue to meet its liabilities as they fall due for a period of 12 months from the date of approval of the financial statements. In assessing the appropriateness of the going concern basis of preparation the directors have considered the business model and the availability of finance. Having undertaken this assessment the directors have a reasonable expectation that the company has sufficient resources to meet its liabilities as they fall due for a period of at least 12 months from the date of approval of these financial statements, and the directors consider it appropriate to prepare the financial statements on a going concern basis.
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably
- 5 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
Tangible fixed assets and depreciation
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Land & buildings
Over length of the lease
Plant & machinery
25% Straight line
Fixtures & fittings
25% Straight line
Computer equipment
25% Straight line
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease. Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash- generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential. At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
- 6 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments. Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Basic financial assets Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised. Classification of financial liabilities Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Basic financial liabilities Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
- 7 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax. Current tax The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date. Deferred tax Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit. The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received. Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
- 8 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
4
Tangible fixed assets
Land & buildings 
Plant & machinery 
Fixtures & fittings 
Computer equipment 
Total 
£ 
£ 
£ 
£ 
£ 
Cost or valuation
At valuation 
At cost 
At cost 
At cost 
At 1 January 2022
300,920 
99,468 
127,964 
4,523 
532,875 
Revaluations
41,080 
- 
- 
- 
41,080 
At 31 December 2022
342,000 
99,468 
127,964 
4,523 
573,955 
Depreciation
At 1 January 2022
21,194 
70,160 
112,085 
3,060 
206,499 
Charge for the year
8,550 
16,695 
15,747 
730 
41,722 
Surplus on revaluation
(21,194)
- 
- 
- 
(21,194)
At 31 December 2022
8,550 
86,855 
127,832 
3,790 
227,027 
Net book value
At 31 December 2022
333,450 
12,613 
132 
733 
346,928 
At 31 December 2021
279,726 
29,308 
15,879 
1,463 
326,376 
The leasehold property was valued by the directors at 1 October 2022 and they do not consider the valuation to be different at 31 December 2022.
5
Inventories
2022 
2021 
£ 
£ 
Finished goods
103,322 
68,274 
103,322 
68,274 
6
Debtors
2022 
2021 
£ 
£ 
Amounts falling due within one year
VAT
11,647 
- 
Trade debtors
713,189 
708,447 
Amounts due from group undertakings etc.
84,481 
117,546 
Accrued income and prepayments
11,678 
698 
Other debtors
74,457 
13,132 
895,452 
839,823 
- 9 -
Wafflemeister Trading Limited Notes to the Accounts for the year ended 31 December 2022
7
Creditors: amounts falling due within one year
2022 
2021 
£ 
£ 
Bank loans and overdrafts
46,000 
23,000 
VAT
- 
4,445 
Trade creditors
811,990 
416,866 
Taxes and social security
20,369 
42,716 
Other creditors
206,055 
135,900 
Loans from directors
29,716 
128,067 
Accruals
175,057 
135,989 
1,289,187 
886,983 
8
Creditors: amounts falling due after more than one year
2022 
2021 
£ 
£ 
Bank loans
115,000 
184,000 
9
Transactions with related parties
The company has taken the exemption under FRS102 section 33.1A not to disclose transactions and balances with other group companies on the basis that it is a wholly owned subsidiary.
10
Average number of employees
During the year the average number of employees was 19 (2021: 23).
- 10 -