Company registration number 11411505 (England and Wales)
BUILTH WELLS WIGWAM LIMITED
Unaudited Financial Statements
for the Year Ended 31 May 2023
BUILTH WELLS WIGWAM LIMITED
Contents
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 8
BUILTH WELLS WIGWAM LIMITED
Company Information
- 1 -
Directors
Mr J A Davies
Miss E N Staggs
Company number
11411505
Registered office
The Exchange
Fiveways
Temple Street
Llandrindod Wells
Powys
UK
LD1 5HG
Accountants
RCH Accountants Limited
Wellfield House
Temple Street
Llandrindod Wells
Powys
LD1 5HG
BUILTH WELLS WIGWAM LIMITED
Balance Sheet
As at 31 May 2023
- 2 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
-
0
400
Tangible assets
5
179,712
134,922
179,712
135,322
Current assets
Debtors
6
933
15,014
Cash at bank and in hand
23,069
68,956
24,002
83,970
Creditors: amounts falling due within one year
7
(103,344)
(119,353)
Net current liabilities
(79,342)
(35,383)
Total assets less current liabilities
100,370
99,939
Provisions for liabilities
(20,959)
(22,285)
Net assets
79,411
77,654
Capital and reserves
Called up share capital
4
4
Profit and loss reserves
79,407
77,650
Total equity
79,411
77,654

The notes on pages 4 to 8 form part of these financial statements.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 May 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

BUILTH WELLS WIGWAM LIMITED
Balance Sheet
As at 31 May 2023
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 22 February 2024 and are signed on its behalf by:
Miss E N Staggs
Director
Company registration number 11411505 (England and Wales)
BUILTH WELLS WIGWAM LIMITED
Notes to the Financial Statements
For the Year Ended 31 May 2023
- 4 -
1
Accounting policies
Company information

Builth Wells Wigwam Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Exchange, Fiveways, Temple Street, Llandrindod Wells, Powys, UK, LD1 5HG.

1.1
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. The principal accounting policies adopted are set out below.

1.2
Turnover

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 Turnover when:

The amount of Turnover 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.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Franchise
Over 5 years
1.4
Tangible fixed assets

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:

Leasehold improvements
10% on cost
Plant and equipment
10% on cost
Wigwams
5% on cost
BUILTH WELLS WIGWAM LIMITED
Notes to the Financial Statements
For the Year Ended 31 May 2023
1
Accounting policies
- 5 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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 measured at transaction price.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are recognised at transaction price.

 

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 at transaction price.

BUILTH WELLS WIGWAM LIMITED
Notes to the Financial Statements
For the Year Ended 31 May 2023
1
Accounting policies
- 6 -
1.8
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.

2
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
2
2
BUILTH WELLS WIGWAM LIMITED
Notes to the Financial Statements
For the Year Ended 31 May 2023
- 7 -
4
Intangible fixed assets
Franchise
£
Cost
At 1 June 2022 and 31 May 2023
5,000
Amortisation and impairment
At 1 June 2022
4,600
Amortisation charged for the year
400
At 31 May 2023
5,000
Carrying amount
At 31 May 2023
-
0
At 31 May 2022
400
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Wigwams
Total
£
£
£
£
Cost
At 1 June 2022
8,766
26,087
137,355
172,208
Additions
28,921
8,474
21,290
58,685
At 31 May 2023
37,687
34,561
158,645
230,893
Depreciation and impairment
At 1 June 2022
1,045
7,414
28,827
37,286
Depreciation charged in the year
2,000
3,459
8,436
13,895
At 31 May 2023
3,045
10,873
37,263
51,181
Carrying amount
At 31 May 2023
34,642
23,688
121,382
179,712
At 31 May 2022
7,721
18,673
108,528
134,922
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
933
-
0
Other debtors
-
0
15,014
933
15,014
BUILTH WELLS WIGWAM LIMITED
Notes to the Financial Statements
For the Year Ended 31 May 2023
- 8 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Taxation and social security
1,972
699
Other creditors
93,424
111,090
Accruals and deferred income
7,948
7,564
103,344
119,353
2023-05-312022-06-01false22 February 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr J A DaviesMiss E N Staggsfalse114115052022-06-012023-05-3111411505bus:Director12022-06-012023-05-3111411505bus:Director22022-06-012023-05-3111411505bus:RegisteredOffice2022-06-012023-05-31114115052023-05-31114115052022-05-3111411505core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-05-3111411505core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-05-3111411505core:LeaseholdImprovements2023-05-3111411505core:PlantMachinery2023-05-3111411505core:FurnitureFittings2023-05-3111411505core:LeaseholdImprovements2022-05-3111411505core:PlantMachinery2022-05-3111411505core:FurnitureFittings2022-05-3111411505core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3111411505core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3111411505core:CurrentFinancialInstruments2023-05-3111411505core:CurrentFinancialInstruments2022-05-3111411505core:ShareCapital2023-05-3111411505core:ShareCapital2022-05-3111411505core:RetainedEarningsAccumulatedLosses2023-05-3111411505core:RetainedEarningsAccumulatedLosses2022-05-3111411505core:IntangibleAssetsOtherThanGoodwill2022-06-012023-05-3111411505core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-06-012023-05-3111411505core:LeaseholdImprovements2022-06-012023-05-3111411505core:PlantMachinery2022-06-012023-05-3111411505core:FurnitureFittings2022-06-012023-05-31114115052021-06-012022-05-3111411505core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-05-3111411505core:LeaseholdImprovements2022-05-3111411505core:PlantMachinery2022-05-3111411505core:FurnitureFittings2022-05-31114115052022-05-3111411505bus:PrivateLimitedCompanyLtd2022-06-012023-05-3111411505bus:SmallCompaniesRegimeForAccounts2022-06-012023-05-3111411505bus:FRS1022022-06-012023-05-3111411505bus:AuditExemptWithAccountantsReport2022-06-012023-05-3111411505bus:FullAccounts2022-06-012023-05-31xbrli:purexbrli:sharesiso4217:GBP