Total Constructive Solutions Limited 05247770 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is specialist commercial and construction services Digita Accounts Production Advanced 6.30.9574.0 true true 05247770 2022-04-01 2023-03-31 05247770 2023-03-31 05247770 bus:OrdinaryShareClass1 2023-03-31 05247770 core:RetainedEarningsAccumulatedLosses 2023-03-31 05247770 core:ShareCapital 2023-03-31 05247770 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-03-31 05247770 core:CurrentFinancialInstruments 2023-03-31 05247770 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 05247770 core:Non-currentFinancialInstruments 2023-03-31 05247770 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 05247770 core:FurnitureFittings 2023-03-31 05247770 core:MotorVehicles 2023-03-31 05247770 core:PlantMachinery 2023-03-31 05247770 bus:SmallEntities 2022-04-01 2023-03-31 05247770 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 05247770 bus:FullAccounts 2022-04-01 2023-03-31 05247770 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 05247770 bus:RegisteredOffice 2022-04-01 2023-03-31 05247770 bus:Director1 2022-04-01 2023-03-31 05247770 bus:Director2 2022-04-01 2023-03-31 05247770 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 05247770 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 05247770 core:FurnitureFittings 2022-04-01 2023-03-31 05247770 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 05247770 core:MotorVehicles 2022-04-01 2023-03-31 05247770 core:PlantMachinery 2022-04-01 2023-03-31 05247770 countries:England 2022-04-01 2023-03-31 05247770 2022-03-31 05247770 core:FurnitureFittings 2022-03-31 05247770 core:MotorVehicles 2022-03-31 05247770 core:PlantMachinery 2022-03-31 05247770 2021-04-01 2022-03-31 05247770 2022-03-31 05247770 bus:OrdinaryShareClass1 2022-03-31 05247770 core:RetainedEarningsAccumulatedLosses 2022-03-31 05247770 core:ShareCapital 2022-03-31 05247770 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-03-31 05247770 core:CurrentFinancialInstruments 2022-03-31 05247770 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 05247770 core:Non-currentFinancialInstruments 2022-03-31 05247770 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 05247770 core:FurnitureFittings 2022-03-31 05247770 core:MotorVehicles 2022-03-31 05247770 core:PlantMachinery 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05247770

Total Constructive Solutions Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

Total Constructive Solutions Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Total Constructive Solutions Limited

Company Information

Directors

Mr Stephen Douglas Mackin

Mrs Kerry Anne Mackin

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

 

Total Constructive Solutions Limited

(Registration number: 05247770)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

129,858

34,545

Current assets

 

Stocks

5

180,000

24,000

Debtors

6

564,149

685,030

Cash at bank and in hand

 

501,076

24,204

 

1,245,225

733,234

Creditors: Amounts falling due within one year

7

(388,918)

(290,704)

Net current assets

 

856,307

442,530

Total assets less current liabilities

 

986,165

477,075

Creditors: Amounts falling due after more than one year

7

-

(21,088)

Provisions for liabilities

(325,574)

(326,564)

Net assets

 

660,591

129,423

Capital and reserves

 

Called up share capital

8

2

2

Retained earnings

660,589

129,421

Shareholders' funds

 

660,591

129,423

For the financial 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 14 February 2024 and signed on its behalf by:
 

 

Total Constructive Solutions Limited

(Registration number: 05247770)
Balance Sheet as at 31 March 2023

.........................................
Mr Stephen Douglas Mackin
Director

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Wellesley House
204 London Road
Waterlooville
Hampshire
PO7 7AN
England

The principal place of business is:
3 The Fairway
Warsash
Southampton
SO31 9EZ
England

These financial statements were authorised for issue by the Board on 14 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.

Going concern

The financial statements have been prepared on a going concern basis.

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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.

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

Motor vehicles

25% reducing balance

Fixtures and fittings

25% reducing balance

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.

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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.

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 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.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2022 - 2).

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

6,224

58,014

39,627

103,865

Additions

1,635

15,160

124,138

140,933

Disposals

-

-

(11,001)

(11,001)

At 31 March 2023

7,859

73,174

152,764

233,797

Depreciation

At 1 April 2022

3,766

42,102

23,452

69,320

Charge for the year

1,024

7,768

35,078

43,870

Eliminated on disposal

-

-

(9,251)

(9,251)

At 31 March 2023

4,790

49,870

49,279

103,939

Carrying amount

At 31 March 2023

3,069

23,304

103,485

129,858

At 31 March 2022

2,458

15,912

16,175

34,545

5

Stocks

2023
£

2022
£

Work in progress

180,000

24,000

6

Debtors

Current

Note

2023
£

2022
£

Trade debtors

 

-

45,970

Amounts owed by related parties

474

474

Other debtors

 

563,675

638,586

   

564,149

685,030

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

9

57,006

-

Trade creditors

 

103,984

14,430

Taxation and social security

 

222,348

270,715

Accruals and deferred income

 

5,580

5,559

 

388,918

290,704

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

-

21,088

8

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

2

2

2

2

         

9

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

-

21,088

 

Total Constructive Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

2023
£

2022
£

Current loans and borrowings

Bank borrowings

16,389

-

Hire purchase contracts

40,617

-

57,006

-