13 false false false false false false false false false false true false false false false false false No description of principal activity 2022-04-01 Sage Accounts Production Advanced 2023 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 05395978 2022-04-01 2023-03-31 05395978 2023-03-31 05395978 2022-03-31 05395978 2021-04-01 2022-03-31 05395978 2022-03-31 05395978 2021-03-31 05395978 core:PlantMachinery 2022-04-01 2023-03-31 05395978 core:FurnitureFittings 2022-04-01 2023-03-31 05395978 bus:Director1 2022-04-01 2023-03-31 05395978 bus:Director2 2022-04-01 2023-03-31 05395978 core:PlantMachinery 2022-03-31 05395978 core:FurnitureFittings 2022-03-31 05395978 core:PlantMachinery 2023-03-31 05395978 core:FurnitureFittings 2023-03-31 05395978 core:WithinOneYear 2023-03-31 05395978 core:WithinOneYear 2022-03-31 05395978 core:ShareCapital 2023-03-31 05395978 core:ShareCapital 2022-03-31 05395978 core:RetainedEarningsAccumulatedLosses 2023-03-31 05395978 core:RetainedEarningsAccumulatedLosses 2022-03-31 05395978 core:PlantMachinery 2022-03-31 05395978 core:FurnitureFittings 2022-03-31 05395978 bus:SmallEntities 2022-04-01 2023-03-31 05395978 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 05395978 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 05395978 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 05395978 bus:FullAccounts 2022-04-01 2023-03-31 05395978 core:ComputerEquipment 2022-04-01 2023-03-31 05395978 core:ComputerEquipment 2022-03-31 05395978 core:ComputerEquipment 2023-03-31 05395978 core:KeyManagementIndividualGroup1 2022-04-01 2023-03-31 05395978 core:KeyManagementIndividualGroup2 2022-04-01 2023-03-31
COMPANY REGISTRATION NUMBER: 05395978
Intercars of Penrith Limited
Filleted Unaudited Financial Statements
31 March 2023
Intercars of Penrith Limited
Statement of Financial Position
31 March 2023
2023
2022
Note
£
£
£
Fixed assets
Tangible assets
5
17,094
21,311
Current assets
Stocks
265,843
332,392
Debtors
6
139,994
128,754
Cash at bank and in hand
162,715
17,910
---------
---------
568,552
479,056
Creditors: amounts falling due within one year
7
349,409
238,941
---------
---------
Net current assets
219,143
240,115
---------
---------
Total assets less current liabilities
236,237
261,426
Provisions
Taxation including deferred tax
3,248
4,049
---------
---------
Net assets
232,989
257,377
---------
---------
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss account
231,989
256,377
---------
---------
Shareholders funds
232,989
257,377
---------
---------
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.
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.
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 .
Intercars of Penrith Limited
Statement of Financial Position (continued)
31 March 2023
These financial statements were approved by the board of directors and authorised for issue on 6 February 2024 , and are signed on behalf of the board by:
Mr L Thornborrow
Mr D Crehan
Director
Director
Company registration number: 05395978
Intercars of Penrith Limited
Notes to the Financial Statements
Year ended 31 March 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 61, Gillwilly Road, Gillwilly Industrial Estate, Penrith, Cumbria, CA11 9BL.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the 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 and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Tangible assets
Tangible assets are initially recorded at cost, and 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 equity, 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 equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity 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
Fixtures and fittings
-
25% reducing balance
Computer equipment
-
33% straight line
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 stock to its 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 and the performance 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. Grants relating to assets are recognised in income on a systematic basis 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 and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
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 as a finance cost in profit or loss in the period it arises.
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 as a finance cost 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 13 (2022: 13 ).
5. Tangible assets
Plant and machinery
Fixtures and fittings
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2022
192,433
24,336
4,935
221,704
Additions
2,013
462
692
3,167
Disposals
( 6,851)
( 1,313)
( 8,164)
---------
--------
-------
---------
At 31 March 2023
187,595
23,485
5,627
216,707
---------
--------
-------
---------
Depreciation
At 1 April 2022
179,102
19,646
1,645
200,393
Charge for the year
3,733
1,263
1,876
6,872
Disposals
( 6,438)
( 1,214)
( 7,652)
---------
--------
-------
---------
At 31 March 2023
176,397
19,695
3,521
199,613
---------
--------
-------
---------
Carrying amount
At 31 March 2023
11,198
3,790
2,106
17,094
---------
--------
-------
---------
At 31 March 2022
13,331
4,690
3,290
21,311
---------
--------
-------
---------
6. Debtors
2023
2022
£
£
Trade debtors
139,994
66,254
Other debtors
62,500
---------
---------
139,994
128,754
---------
---------
7. Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
224,011
83,667
Amounts owed to group undertakings and undertakings in which the company has a participating interest
125,000
Corporation tax
10,533
7,155
Social security and other taxes
27,155
22,174
Other creditors
87,710
945
---------
---------
349,409
238,941
---------
---------
8. Directors' advances, credits and guarantees
During the year the directors loan account was overdrawn and the maximum outstanding during the year was £62,500 (2022 - £62,500). On the balance sheet date the amount outstanding was £Nil (2022 - £62,500).
9. Related party transactions
The company was under the control of Mr D Crehan and Mr L Thornborrow throughout the current and previous year. Mr Crehan and Mr Thornborrow are the only company directors and each holds 50% of the issued share capital. During the year dividends of £ 66,827 (2022 - £41,336) were paid to the directors. During the year the company occupied property belonging to the directors and paid market value rent of £ 30,000 (2022 - £30,000).