Chiltern Sports Contractors Limited 03713346 false 2022-12-01 2023-11-30 2023-11-30 The principal activity of the company is the construction and maintenance of hard sports surfaces Digita Accounts Production Advanced 6.30.9574.0 true true 03713346 2022-12-01 2023-11-30 03713346 2023-11-30 03713346 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-11-30 03713346 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-11-30 03713346 core:CurrentFinancialInstruments 2023-11-30 03713346 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 03713346 core:Non-currentFinancialInstruments 2023-11-30 03713346 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 03713346 core:FurnitureFittingsToolsEquipment 2023-11-30 03713346 core:MotorVehicles 2023-11-30 03713346 core:OtherPropertyPlantEquipment 2023-11-30 03713346 bus:SmallEntities 2022-12-01 2023-11-30 03713346 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 03713346 bus:FullAccounts 2022-12-01 2023-11-30 03713346 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 03713346 bus:RegisteredOffice 2022-12-01 2023-11-30 03713346 bus:CompanySecretaryDirector1 2022-12-01 2023-11-30 03713346 bus:Director2 2022-12-01 2023-11-30 03713346 bus:Director3 2022-12-01 2023-11-30 03713346 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 03713346 core:FurnitureFittingsToolsEquipment 2022-12-01 2023-11-30 03713346 core:MotorVehicles 2022-12-01 2023-11-30 03713346 core:OtherPropertyPlantEquipment 2022-12-01 2023-11-30 03713346 core:PlantMachinery 2022-12-01 2023-11-30 03713346 countries:EnglandWales 2022-12-01 2023-11-30 03713346 2022-11-30 03713346 core:FurnitureFittingsToolsEquipment 2022-11-30 03713346 core:MotorVehicles 2022-11-30 03713346 core:OtherPropertyPlantEquipment 2022-11-30 03713346 2021-12-01 2022-11-30 03713346 2022-11-30 03713346 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-11-30 03713346 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-11-30 03713346 core:CurrentFinancialInstruments 2022-11-30 03713346 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 03713346 core:Non-currentFinancialInstruments 2022-11-30 03713346 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-30 03713346 core:FurnitureFittingsToolsEquipment 2022-11-30 03713346 core:MotorVehicles 2022-11-30 03713346 core:OtherPropertyPlantEquipment 2022-11-30 iso4217:GBP xbrli:pure

Company Registration Number: 03713346 (England and Wales)

Chiltern Sports Contractors Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 November 2023

 

Chiltern Sports Contractors Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Chiltern Sports Contractors Limited

Company Information

Directors

Mr AJ Burrell

Mr KM Dixon

Mr A D Sims

Company secretary

Mr AJ Burrell

Registered office

Honours Yard
Lodge Lane
Chalfont St Giles
Buckinghamshire
HP8 4AJ

Accountants

Russell Phillips Limited
Chartered Accountants
23 Station Road
Gerrards Cross
Buckinghamshire
SL9 8ES

 

Chiltern Sports Contractors Limited

(Registration number: 03713346)
Balance Sheet as at 30 November 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

155,546

107,118

Current assets

 

Stocks

5

114,700

73,300

Debtors

6

398,680

424,169

Cash at bank and in hand

 

1,305,930

644,154

 

1,819,310

1,141,623

Creditors: Amounts falling due within one year

7

(693,644)

(648,509)

Net current assets

 

1,125,666

493,114

Total assets less current liabilities

 

1,281,212

600,232

Creditors: Amounts falling due after more than one year

7

(55,259)

(80,032)

Provisions for liabilities

(16,247)

(18,531)

Net assets

 

1,209,706

501,669

Capital and reserves

 

Called up share capital

100

100

Retained earnings

1,209,606

501,569

Shareholders' funds

 

1,209,706

501,669

 

Chiltern Sports Contractors Limited

(Registration number: 03713346)
Balance Sheet as at 30 November 2023

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.

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 15 February 2024 and signed on its behalf by:
 

.........................................
Mr AJ Burrell
Company secretary and director

 

Chiltern Sports Contractors 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:
Honours Yard
Lodge Lane
Chalfont St Giles
Buckinghamshire
HP8 4AJ
United Kingdom

These financial statements were authorised for issue by the Board on 15 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.

Going concern

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

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.

 

Chiltern Sports Contractors Limited

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

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% on the reducing balance method

Office furniture and equipment

25% on cost

Motor vehicles

25% on the reducing balance method

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.

 

Chiltern Sports Contractors Limited

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

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.

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.

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.

 

Chiltern Sports Contractors Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2022 - 8).

4

Tangible assets

Office furniture and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 December 2022

839

127,963

10,225

139,027

Additions

-

71,066

9,000

80,066

Disposals

(839)

-

(8,940)

(9,779)

At 30 November 2023

-

199,029

10,285

209,314

Depreciation

At 1 December 2022

839

22,529

8,541

31,909

Charge for the year

-

29,191

2,447

31,638

Eliminated on disposal

(839)

-

(8,940)

(9,779)

At 30 November 2023

-

51,720

2,048

53,768

Carrying amount

At 30 November 2023

-

147,309

8,237

155,546

At 30 November 2022

-

105,434

1,684

107,118

5

Stocks

2023
£

2022
£

Work in progress

114,700

73,300

6

Debtors

Current

2023
£

2022
£

Trade debtors

301,303

381,771

Prepayments

10,644

14,106

Other debtors

86,733

28,292

 

398,680

424,169

 

Chiltern Sports Contractors Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

25,037

24,186

Trade creditors

 

211,896

283,710

Taxation and social security

 

415,504

217,110

Accruals and deferred income

 

35,828

113,150

Other creditors

 

5,379

10,353

 

693,644

648,509

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

55,259

80,032

 

Chiltern Sports Contractors Limited

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

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

19,794

29,530

HP and finance lease contracts

35,465

50,502

55,259

80,032

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

HP and finance lease contracts

15,037

14,186

25,037

24,186

9

Dividends

Interim dividends paid

   

2023
£

 

2022
£

Interim dividend of Nil per each Ordinary

 

-

 

-

Interim dividend of Nil per each Ordinary

 

-

 

-

Interim dividend of Nil per each Ordinary

 

-

 

-

   

-

 

-

10

Related party transactions

 

Chiltern Sports Contractors Limited

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

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

272,630

226,075

Contributions paid to money purchase schemes

24,599

30,591

297,229

256,666