IRIS Accounts Production v23.4.0.336 00801906 Board of Directors 1.8.22 31.7.23 31.7.23 21/2/24 false true false false true false Auditors Opinion Ordinary shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh008019062022-07-31008019062023-07-31008019062022-08-012023-07-31008019062021-07-31008019062021-08-012022-07-31008019062022-07-3100801906ns15:EnglandWales2022-08-012023-07-3100801906ns14:PoundSterling2022-08-012023-07-3100801906ns10:Director12022-08-012023-07-3100801906ns10:PrivateLimitedCompanyLtd2022-08-012023-07-3100801906ns10:SmallEntities2022-08-012023-07-3100801906ns10:Audited2022-08-012023-07-3100801906ns10:SmallCompaniesRegimeForDirectorsReport2022-08-012023-07-3100801906ns10:SmallCompaniesRegimeForAccounts2022-08-012023-07-3100801906ns10:FullAccounts2022-08-012023-07-3100801906ns10:OrdinaryShareClass12022-08-012023-07-3100801906ns5:CurrentFinancialInstruments2023-07-3100801906ns5:CurrentFinancialInstruments2022-07-3100801906ns5:Non-currentFinancialInstruments2023-07-3100801906ns5:Non-currentFinancialInstruments2022-07-3100801906ns5:ShareCapital2023-07-3100801906ns5:ShareCapital2022-07-3100801906ns5:RetainedEarningsAccumulatedLosses2023-07-3100801906ns5:RetainedEarningsAccumulatedLosses2022-07-310080190612022-08-012023-07-3100801906ns5:LeaseholdImprovements2022-08-012023-07-3100801906ns5:PlantMachinery2022-08-012023-07-3100801906ns5:MotorVehicles2022-08-012023-07-3100801906ns5:LeaseholdImprovements2022-07-3100801906ns5:PlantMachinery2022-07-3100801906ns5:MotorVehicles2022-07-3100801906ns5:LeaseholdImprovements2023-07-3100801906ns5:PlantMachinery2023-07-3100801906ns5:MotorVehicles2023-07-3100801906ns5:LeaseholdImprovements2022-07-3100801906ns5:PlantMachinery2022-07-3100801906ns5:MotorVehicles2022-07-3100801906ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2022-07-3100801906ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-07-3100801906ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2022-08-012023-07-3100801906ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2022-07-3100801906ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-07-3100801906ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-07-3100801906ns5:CurrentFinancialInstrumentsns5:FinanceLeasesns5:WithinOneYear2023-07-3100801906ns5:CurrentFinancialInstrumentsns5:FinanceLeasesns5:WithinOneYear2022-07-3100801906ns5:BetweenOneFiveYearsns5:FinanceLeases2023-07-3100801906ns5:BetweenOneFiveYearsns5:FinanceLeases2022-07-3100801906ns5:FinanceLeases2023-07-3100801906ns5:FinanceLeases2022-07-3100801906ns5:WithinOneYear2023-07-3100801906ns5:WithinOneYear2022-07-3100801906ns5:BetweenOneFiveYears2023-07-3100801906ns5:BetweenOneFiveYears2022-07-3100801906ns5:AllPeriods2023-07-3100801906ns5:AllPeriods2022-07-3100801906ns5:Secured2023-07-3100801906ns5:Secured2022-07-3100801906ns5:DeferredTaxation2022-07-3100801906ns5:DeferredTaxation2022-08-012023-07-3100801906ns5:DeferredTaxation2023-07-3100801906ns10:OrdinaryShareClass12023-07-31
REGISTERED NUMBER: 00801906 (England and Wales)















FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2023

FOR

COOPER BUCKLEY LIMITED

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2023










Page

Balance Sheet 1

Notes to the Financial Statements 2


COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

BALANCE SHEET
31 JULY 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 1,775,233 1,837,451

CURRENT ASSETS
Stocks 56,338 63,760
Debtors 5 1,283,360 1,075,612
1,339,698 1,139,372
CREDITORS
Amounts falling due within one year 6 1,174,221 1,417,688
NET CURRENT ASSETS/(LIABILITIES) 165,477 (278,316 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,940,710

1,559,135

CREDITORS
Amounts falling due after more than one year 7 (356,208 ) (496,503 )

PROVISIONS FOR LIABILITIES 10 (268,154 ) -
NET ASSETS 1,316,348 1,062,632

CAPITAL AND RESERVES
Called up share capital 11 4,000 4,000
Retained earnings 1,312,348 1,058,632
SHAREHOLDERS' FUNDS 1,316,348 1,062,632

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

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 21 December 2023 and were signed on its behalf by:





C J White - Director


COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2023


1. STATUTORY INFORMATION

Cooper Buckley Limited is a private company, limited by shares, registered in England and Wales. The company's registered number is 00801906 and the company's registered office is Third Avenue, Crewe Gates Industrial Estate, Crewe, Cheshire, CW1 6XU.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.

The results are presented for the company as a single entity.

The presentation and functional currency is Pound Sterling (£).

The financial statements have been prepared on the going concern basis and under the historical cost convention.

Critical accounting 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.

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Trade debtors recoverability
Amounts recoverable on trade debtors are initially measured at the transaction price and subsequently measured at amortised cost, being the transaction price less any amounts settled and any impairment losses. The directors make estimates as to the recoverability of these debts and provide for them accordingly.

Depreciation is provided so as to write down the assets to their residual values over their estimated useful lives as set out in the company's accounting policy. The selection of these estimated lives requires the exercise of management judgement. Useful lives are regularly reviewed and should management's assessment of useful lives shorten then depreciation charges in the financial statements would increase and carrying amounts of property, plant and equipment would reduce accordingly.

The directors make estimates in relation to turnover adjustments based on the performance of services to the related parties.

Turnover
Turnover is the total amount receivable by the company for services provided, excluding VAT and trade discounts. Turnover is recognised on the performance of the service.

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Improvements to property - 2% on cost
Plant and machinery - 15% on reducing balance
Motor vehicles - 25% on reducing balance

Tangible fixed assets are stated at cost less depreciation.

At each balance sheet date, the company reviews the carrying amounts of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss, if any.

If the recoverable amount of an asset is estimated to be less than the carrying amount of the asset is reduced to its recoverable amount. Impairment loss is recognised as an expense immediately.

Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined (net of depreciation) had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised as income immediately.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Stocks represent diesel.

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

Financial instruments are recognised 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, which include trade debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method. Financial assets classified as receivable within one year are not amortised.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities, including trade creditors, bank loans, and accrued expenses, that are classified as debt, are initially recognised at the transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest.

Financial liabilities are derecognised when, and only when, the company's contractual obligation are discharged, cancelled, or they expire.

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


2. ACCOUNTING POLICIES - continued

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss Account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Going concern
For the year ended 31 July 2023 the company made a profit of £253,716 (2022: loss of £60,253), and had net assets of £1,316,348 (2022: £1,062,632) as at 31 July 2023. The company serves companies owned by the ultimate controlling party and has performed well this year. The directors have prepared forecasts to July 2025 and consider that the company has a profitable future. Based on those future expectations, the directors are confident the company will continue to trade profitably in future periods and generate sufficient cash flows to meet its obligations as the fall due for payment. On this basis the directors have prepared the financial statements on a going concern basis.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 53 (2022 - 53 ) .

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


4. TANGIBLE FIXED ASSETS
Improvements
to Plant and Motor
property machinery vehicles Totals
£    £    £    £   
COST
At 1 August 2022 300,618 445,358 5,127,524 5,873,500
Additions 13,027 - 216,200 229,227
Disposals - - (620,632 ) (620,632 )
At 31 July 2023 313,645 445,358 4,723,092 5,482,095
DEPRECIATION
At 1 August 2022 52,612 359,512 3,623,925 4,036,049
Charge for year 6,093 12,028 231,880 250,001
Eliminated on disposal - - (579,188 ) (579,188 )
At 31 July 2023 58,705 371,540 3,276,617 3,706,862
NET BOOK VALUE
At 31 July 2023 254,940 73,818 1,446,475 1,775,233
At 31 July 2022 248,006 85,846 1,503,599 1,837,451

Fixed assets, included in the above, which are held under finance leases are as follows:
Motor
vehicles
£   
COST
At 1 August 2022 1,274,747
Transfer to ownership (216,200 )
At 31 July 2023 1,058,547
DEPRECIATION
At 1 August 2022 463,385
Charge for year 113,676
Transfer to ownership (456,769 )
At 31 July 2023 120,292
NET BOOK VALUE
At 31 July 2023 938,255
At 31 July 2022 811,362

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Trade debtors 784,868 986,945
Deferred tax asset - 5,139
Prepayments and accrued income 498,492 83,528
1,283,360 1,075,612

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
£    £   
Bank loans and overdrafts 103,015 102,513
Finance leases (see note 8) 177,795 243,443
Trade creditors 496,326 721,287
Tax 1,150 -
Social security and other taxes 268,705 275,780
Accrued expenses 127,230 74,665
1,174,221 1,417,688

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
£    £   
Finance leases (see note 8) 106,708 284,503
Other creditors 249,500 212,000
356,208 496,503

8. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Finance leases
2023 2022
£    £   
Net obligations repayable:
Within one year 177,795 243,443
Between one and five years 106,708 284,503
284,503 527,946

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


8. LEASING AGREEMENTS - continued

Non-cancellable operating leases
2023 2022
£    £   
Within one year 53,688 78,888
Between one and five years 72,850 110,410
126,538 189,298

9. SECURED DEBTS

The following secured debts are included within creditors:

2023 2022
£    £   
Bank overdrafts 103,015 102,513
Finance leases 284,503 527,946
387,518 630,459

Finance leases are secured on the assets they relate to.
Bank overdrafts are secured by a fixed charge and a floating charge over the company's assets.

10. PROVISIONS FOR LIABILITIES
2023
£   
Deferred tax
Deferred tax liability 268,154

Deferred
tax
£   
Balance at 1 August 2022 (5,139 )
Provided during year 273,293
Balance at 31 July 2023 268,154

The provision for deferred tax comprises the difference between depreciation and capital allowances of £268,154 (2022: £135,890) offset by a deferred tax asset comprising losses carried forward of £nil (2022: £141,029).

11. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
4,000 Ordinary shares £1 4,000 4,000

COOPER BUCKLEY LIMITED (REGISTERED NUMBER: 00801906)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2023


12. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Karen Dent (Senior Statutory Auditor)
for and on behalf of Harold Sharp Limited

13. PENSION COMMITMENTS

During the year the company contributed to a defined contribution pension scheme. At 31 July 2023 outstanding contributions of £2,370 (2022: £nil) are included within other creditors.

14. ULTIMATE CONTROLLING PARTY

The controlling party is Outwell Limited, a company registered in England and Wales.

The ultimate controlling party is Mr J E Lea.