Mackenzie Landscapes Limited 04502197 false 2022-12-01 2023-11-30 2023-11-30 The principal activity of the company is garden landscaping and maintenance Digita Accounts Production Advanced 6.30.9574.0 true 04502197 2022-12-01 2023-11-30 04502197 2023-11-30 04502197 bus:OrdinaryShareClass1 2023-11-30 04502197 bus:OrdinaryShareClass2 2023-11-30 04502197 bus:OrdinaryShareClass3 2023-11-30 04502197 core:RetainedEarningsAccumulatedLosses 2023-11-30 04502197 core:ShareCapital 2023-11-30 04502197 core:CurrentFinancialInstruments 2023-11-30 04502197 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 04502197 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 04502197 core:Goodwill 2023-11-30 04502197 core:FurnitureFittingsToolsEquipment 2023-11-30 04502197 core:MotorVehicles 2023-11-30 04502197 bus:SmallEntities 2022-12-01 2023-11-30 04502197 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 04502197 bus:FullAccounts 2022-12-01 2023-11-30 04502197 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 04502197 bus:RegisteredOffice 2022-12-01 2023-11-30 04502197 bus:CompanySecretary1 2022-12-01 2023-11-30 04502197 bus:Director1 2022-12-01 2023-11-30 04502197 bus:OrdinaryShareClass1 2022-12-01 2023-11-30 04502197 bus:OrdinaryShareClass2 2022-12-01 2023-11-30 04502197 bus:OrdinaryShareClass3 2022-12-01 2023-11-30 04502197 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 04502197 bus:Agent1 2022-12-01 2023-11-30 04502197 core:Goodwill 2022-12-01 2023-11-30 04502197 core:FurnitureFittings 2022-12-01 2023-11-30 04502197 core:FurnitureFittingsToolsEquipment 2022-12-01 2023-11-30 04502197 core:MotorVehicles 2022-12-01 2023-11-30 04502197 core:PlantMachinery 2022-12-01 2023-11-30 04502197 countries:EnglandWales 2022-12-01 2023-11-30 04502197 2022-11-30 04502197 core:Goodwill 2022-11-30 04502197 core:FurnitureFittingsToolsEquipment 2022-11-30 04502197 core:MotorVehicles 2022-11-30 04502197 2021-12-01 2022-11-30 04502197 2022-11-30 04502197 bus:OrdinaryShareClass1 2022-11-30 04502197 bus:OrdinaryShareClass2 2022-11-30 04502197 bus:OrdinaryShareClass3 2022-11-30 04502197 core:RetainedEarningsAccumulatedLosses 2022-11-30 04502197 core:ShareCapital 2022-11-30 04502197 core:CurrentFinancialInstruments 2022-11-30 04502197 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 04502197 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-30 04502197 core:Goodwill 2022-11-30 04502197 core:FurnitureFittingsToolsEquipment 2022-11-30 04502197 core:MotorVehicles 2022-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04502197

Mackenzie Landscapes Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 November 2023

 

Mackenzie Landscapes Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 10

 

Mackenzie Landscapes Limited

Company Information

Director

Mr G Mackenzie

Company secretary

Mrs J Mackenzie

Registered office

Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

Accountants

MMO Limited
Chartered Accountants
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Mackenzie Landscapes Limited
for the Year Ended 30 November 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Mackenzie Landscapes Limited for the year ended 30 November 2023 as set out on pages 3 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Mackenzie Landscapes Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Mackenzie Landscapes Limited and state those matters that we have agreed to state to the Board of Directors of Mackenzie Landscapes Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Mackenzie Landscapes Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Mackenzie Landscapes Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Mackenzie Landscapes Limited. You consider that Mackenzie Landscapes Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Mackenzie Landscapes Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

MMO Limited
Chartered Accountants
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN

7 February 2024

 

Mackenzie Landscapes Limited

(Registration number: 04502197)
Balance Sheet as at 30 November 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

9,000

12,000

Tangible assets

5

26,772

30,726

 

35,772

42,726

Current assets

 

Stocks

6

3,599

2,784

Debtors

7

30,223

21,612

Cash at bank and in hand

 

20,324

9,161

 

54,146

33,557

Creditors: Amounts falling due within one year

8

(57,549)

(50,282)

Net current liabilities

 

(3,403)

(16,725)

Total assets less current liabilities

 

32,369

26,001

Creditors: Amounts falling due after more than one year

8

(6,989)

(10,929)

Provisions for liabilities

(5,087)

(5,838)

Net assets

 

20,293

9,234

Capital and reserves

 

Called up share capital

9

3

3

Retained earnings

20,290

9,231

Shareholders' funds

 

20,293

9,234

For the financial year ending 30 November 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.

 

Mackenzie Landscapes Limited

(Registration number: 04502197)
Balance Sheet as at 30 November 2023

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.

Approved and authorised by the director on 7 February 2024
 

.........................................
Mr G Mackenzie
Director

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 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:
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN
England

These financial statements were authorised for issue by the director on 7 February 2024.

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.

All figures are presented in British Sterling, which is the functional currency of the company, and are rounded to the nearest £1.

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 relating to revenue expenditure are recognised in income over the periods in which the entity recognises the related costs for which the grant is intended to compensate.

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

Tax

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

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 tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

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

25% reducing balance

Fixtures and fittings

15% reducing balance

Motor vehicles

25% reducing balance

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

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise 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.

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

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.

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 8 (2022 - 9).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 December 2022

30,000

30,000

At 30 November 2023

30,000

30,000

Amortisation

At 1 December 2022

18,000

18,000

Amortisation charge

3,000

3,000

At 30 November 2023

21,000

21,000

Carrying amount

At 30 November 2023

9,000

9,000

At 30 November 2022

12,000

12,000

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 December 2022

30,956

65,307

96,263

Additions

4,836

-

4,836

At 30 November 2023

35,792

65,307

101,099

Depreciation

At 1 December 2022

19,794

45,743

65,537

Charge for the year

3,899

4,891

8,790

At 30 November 2023

23,693

50,634

74,327

Carrying amount

At 30 November 2023

12,099

14,673

26,772

At 30 November 2022

11,162

19,564

30,726

6

Stocks

2023
£

2022
£

Finished goods and goods for resale

3,599

2,784

7

Debtors

Current

2023
£

2022
£

Trade debtors

26,947

20,398

Prepayments

3,276

1,214

 

30,223

21,612

 

Mackenzie Landscapes Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2023

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

3,997

3,809

Trade creditors

 

2,462

997

Taxation and social security

 

19,351

15,311

Accruals and deferred income

 

855

855

Other creditors

 

30,884

29,310

 

57,549

50,282

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

6,989

10,929

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary share of £1 each

1

1

1

1

Ordinary A share of £1 each

1

1

1

1

Ordinary B share of £1 each

1

1

1

1

 

3

3

3

3