Chrisdem Limited |
Registered number: |
12180537 |
Balance Sheet |
as at 31 August 2023 |
|
Notes |
|
|
2023 |
|
|
2022 |
£ |
£ |
Fixed assets |
Tangible assets |
3 |
|
|
64,460 |
|
|
65,890 |
|
Current assets |
Stocks |
|
|
1,500 |
|
|
1,500 |
Debtors |
4 |
|
15,984 |
|
|
10,000 |
Cash at bank and in hand |
|
|
516 |
|
|
2,422 |
|
|
|
18,000 |
|
|
13,922 |
|
Creditors: amounts falling due within one year |
5 |
|
(114,250) |
|
|
(95,410) |
|
Net current liabilities |
|
|
|
(96,250) |
|
|
(81,488) |
|
Total assets less current liabilities |
|
|
|
(31,790) |
|
|
(15,598) |
|
Creditors: amounts falling due after more than one year |
6 |
|
|
(14,000) |
|
|
(20,000) |
|
|
|
Net liabilities |
|
|
|
(45,790) |
|
|
(35,598) |
|
|
|
|
|
|
|
|
Capital and reserves |
Called up share capital |
|
|
|
2 |
|
|
2 |
Profit and loss account |
|
|
|
(45,792) |
|
|
(35,600) |
|
Shareholders' funds |
|
|
|
(45,790) |
|
|
(35,598) |
|
|
|
|
|
|
|
|
The directors are 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 directors acknowledge their 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. |
|
|
|
|
D Souroullas |
Director |
Approved by the board on 31 March 2024 |
|
Chrisdem Limited |
Notes to the Accounts |
for the year ended 31 August 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 is revenue earned from the sale of goods and is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. |
|
|
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: |
|
|
Plant and machinery and equipment |
25% reducing balance |
|
|
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. |
|
|
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. |
|
|
Leased assets |
|
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 |
12 |
|
8 |
|
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
£ |
£ |
£ |
|
Cost |
|
At 1 September 2022 |
55,669 |
|
17,273 |
|
72,942 |
|
Additions |
- |
|
1,500 |
|
1,500 |
|
At 31 August 2023 |
55,669 |
|
18,773 |
|
74,442 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 September 2022 |
- |
|
7,052 |
|
7,052 |
|
Charge for the year |
- |
|
2,930 |
|
2,930 |
|
At 31 August 2023 |
- |
|
9,982 |
|
9,982 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 August 2023 |
55,669 |
|
8,791 |
|
64,460 |
|
At 31 August 2022 |
55,669 |
|
10,221 |
|
65,890 |
|
|
4 |
Debtors |
2023 |
|
2022 |
£ |
£ |
|
|
Other debtors |
15,984 |
|
10,000 |
|
|
|
|
|
|
|
|
|
|
5 |
Creditors: amounts falling due within one year |
2023 |
|
2022 |
£ |
£ |
|
|
Bank loans and overdrafts |
6,000 |
|
4,000 |
|
Trade creditors |
20,692 |
|
16,358 |
|
Taxation and social security costs |
32,060 |
|
18,889 |
|
Other creditors |
55,498 |
|
56,163 |
|
|
|
|
|
|
114,250 |
|
95,410 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due after one year |
2023 |
|
2022 |
£ |
£ |
|
|
Bank loans |
14,000 |
|
20,000 |
|
|
|
|
|
|
|
|
|
|
7 |
Related party transactions |
|
|
The company owes the Directors an unsecured amount which is interest free and repayable on demand. £51,091 (2022 £52,535) - D Souroullas £1,555 (2022 £0) - C Wells |
|
|
8 |
Other information |
|
|
Chrisdem Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
30 Henfield Road |
|
Coalpit Heath |
|
Bristol |
|
BS36 2TE |