Registered number
07284026
Withprint Limited
Filleted Accounts
30 June 2023
Withprint Limited
Registered number: 07284026
Balance Sheet
as at 30 June 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 7,566 11,350
Tangible assets 4 529,671 401,866
537,237 413,216
Current assets
Stocks 25,000 25,000
Debtors 5 94,718 151,889
Cash at bank and in hand 5,304 22,947
125,022 199,836
Creditors: amounts falling due within one year 6 (205,139) (212,112)
Net current liabilities (80,117) (12,276)
Total assets less current liabilities 457,120 400,940
Creditors: amounts falling due after more than one year 7 (420,295) (317,652)
Net assets 36,825 83,288
Capital and reserves
Called up share capital 1,000 1,000
Profit and loss account 35,825 82,288
Shareholders' funds 36,825 83,288
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Alan Smith
Director
Approved by the board on 11 March 2024
Withprint Limited
Notes to the Accounts
for the year ended 30 June 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 50 years
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 10 years
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 11 9
3 Intangible fixed assets £
Goodwill:
Cost
At 1 July 2022 56,757
At 30 June 2023 56,757
Amortisation
At 1 July 2022 45,407
Provided during the year 3,784
At 30 June 2023 49,191
Net book value
At 30 June 2023 7,566
At 30 June 2022 11,350
Goodwill is being written off in equal annual instalments over its estimated economic life of 15 years.
4 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 July 2022 312,790 323,158 6,667 642,615
Additions - 209,267 - 209,267
Disposals - (67,966) - (67,966)
At 30 June 2023 312,790 464,459 6,667 783,916
Depreciation
At 1 July 2022 73,410 166,117 1,222 240,749
Charge for the year 10,159 67,302 1,334 78,795
On disposals - (65,299) - (65,299)
At 30 June 2023 83,569 168,120 2,556 254,245
Net book value
At 30 June 2023 229,221 296,339 4,111 529,671
At 30 June 2022 239,380 157,041 5,445 401,866
5 Debtors 2023 2022
£ £
Trade debtors 80,815 149,753
Other debtors 13,903 2,136
94,718 151,889
6 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 5,811 7,506
Obligations under finance lease and hire purchase contracts 61,303 40,464
Trade creditors 51,571 64,017
Taxation and social security costs 16,236 29,084
Other creditors 70,218 71,041
205,139 212,112
7 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 197,534 202,066
Obligations under finance lease and hire purchase contracts 222,761 115,586
420,295 317,652
8 Loans 2023 2022
£ £
Creditors include:
Instalments falling due for payment after more than five years 214,524 174,604
9 Other information
Withprint Limited is a private company limited by shares and incorporated in England. Its registered office is:
Riverside Studios
Gills Lane
Rooksbridge
Somerset
BS26 2TY
Withprint Limited 07284026 false 2022-07-01 2023-06-30 2023-06-30 VT Final Accounts October 2023 release 2 Alan Smith No description of principal activity 07284026 2021-07-01 2022-06-30 07284026 core:WithinOneYear 2022-06-30 07284026 core:AfterOneYear 2022-06-30 07284026 core:ShareCapital 2022-06-30 07284026 core:RetainedEarningsAccumulatedLosses 2022-06-30 07284026 2022-07-01 2023-06-30 07284026 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 07284026 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 07284026 bus:Director40 2022-07-01 2023-06-30 07284026 1 2022-07-01 2023-06-30 07284026 2 2022-07-01 2023-06-30 07284026 core:Goodwill 2022-07-01 2023-06-30 07284026 core:LandBuildings 2022-07-01 2023-06-30 07284026 core:PlantMachinery 2022-07-01 2023-06-30 07284026 core:Vehicles 2022-07-01 2023-06-30 07284026 countries:England 2022-07-01 2023-06-30 07284026 bus:FRS102 2022-07-01 2023-06-30 07284026 bus:FullAccounts 2022-07-01 2023-06-30 07284026 2023-06-30 07284026 core:WithinOneYear 2023-06-30 07284026 core:AfterOneYear 2023-06-30 07284026 core:ShareCapital 2023-06-30 07284026 core:RetainedEarningsAccumulatedLosses 2023-06-30 07284026 core:Goodwill 2023-06-30 07284026 core:LandBuildings 2023-06-30 07284026 core:PlantMachinery 2023-06-30 07284026 core:Vehicles 2023-06-30 07284026 2022-06-30 07284026 core:Goodwill 2022-06-30 07284026 core:LandBuildings 2022-06-30 07284026 core:PlantMachinery 2022-06-30 07284026 core:Vehicles 2022-06-30 iso4217:GBP xbrli:pure