Allscreens Ltd 09546932 false 2022-05-01 2023-04-30 2023-04-30 The principal activity of the company is repair and replacement of windscreens. Digita Accounts Production Advanced 6.30.9574.0 true true 09546932 2022-05-01 2023-04-30 09546932 2023-04-30 09546932 bus:OrdinaryShareClass1 2023-04-30 09546932 bus:Original 2023-04-30 09546932 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-04-30 09546932 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-04-30 09546932 core:CurrentFinancialInstruments 2023-04-30 09546932 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 09546932 core:Non-currentFinancialInstruments 2023-04-30 09546932 core:Non-currentFinancialInstruments core:AfterOneYear 2023-04-30 09546932 core:Goodwill 2023-04-30 09546932 core:LandBuildings 2023-04-30 09546932 core:MotorVehicles 2023-04-30 09546932 core:OtherPropertyPlantEquipment 2023-04-30 09546932 bus:SmallEntities 2022-05-01 2023-04-30 09546932 bus:AuditExemptWithAccountantsReport 2022-05-01 2023-04-30 09546932 bus:FullAccounts 2022-05-01 2023-04-30 09546932 bus:SmallCompaniesRegimeForAccounts 2022-05-01 2023-04-30 09546932 bus:RegisteredOffice 2022-05-01 2023-04-30 09546932 bus:Director1 2022-05-01 2023-04-30 09546932 bus:OrdinaryShareClass1 2022-05-01 2023-04-30 09546932 bus:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 09546932 core:Goodwill 2022-05-01 2023-04-30 09546932 core:LandBuildings 2022-05-01 2023-04-30 09546932 core:MotorVehicles 2022-05-01 2023-04-30 09546932 core:OtherPropertyPlantEquipment 2022-05-01 2023-04-30 09546932 core:ToolsEquipment 2022-05-01 2023-04-30 09546932 countries:AllCountries 2022-05-01 2023-04-30 09546932 2022-04-30 09546932 core:Goodwill 2022-04-30 09546932 core:LandBuildings 2022-04-30 09546932 core:MotorVehicles 2022-04-30 09546932 core:OtherPropertyPlantEquipment 2022-04-30 09546932 2021-05-01 2022-04-30 09546932 2022-04-30 09546932 bus:OrdinaryShareClass1 2022-04-30 09546932 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-04-30 09546932 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-04-30 09546932 core:CurrentFinancialInstruments 2022-04-30 09546932 core:CurrentFinancialInstruments core:WithinOneYear 2022-04-30 09546932 core:Non-currentFinancialInstruments 2022-04-30 09546932 core:Non-currentFinancialInstruments core:AfterOneYear 2022-04-30 09546932 core:Goodwill 2022-04-30 09546932 core:LandBuildings 2022-04-30 09546932 core:MotorVehicles 2022-04-30 09546932 core:OtherPropertyPlantEquipment 2022-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09546932

Allscreens Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 April 2023

 

Allscreens Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Allscreens Ltd

Company Information

Director

Mr S S Cock

Registered office

Delf Nursery
Deal Road
Sandwich
Kent
CT13 0BU

Accountants

Burgess Accountancy Services
Accountant
46-47 The Strand
Walmer
Deal
Kent
CT14 7DX

 

Allscreens Ltd

(Registration number: 09546932)
Balance Sheet as at 30 April 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

2,000

3,000

Tangible assets

5

30,708

37,622

 

32,708

40,622

Current assets

 

Stocks

6

1,000

1,000

Debtors

7

39,512

31,337

Cash at bank and in hand

 

5,778

7,419

 

46,290

39,756

Creditors: Amounts falling due within one year

8

(50,681)

(44,563)

Net current liabilities

 

(4,391)

(4,807)

Total assets less current liabilities

 

28,317

35,815

Creditors: Amounts falling due after more than one year

8

(29,002)

(46,488)

Provisions for liabilities

(1,184)

(2,498)

Net liabilities

 

(1,869)

(13,171)

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

(1,969)

(13,271)

Shareholders' deficit

 

(1,869)

(13,171)

For the financial year ending 30 April 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

 

Allscreens Ltd

(Registration number: 09546932)
Balance Sheet as at 30 April 2023

Approved and authorised by the director on 17 November 2023
 

.........................................
Mr S S Cock
Director

 

Allscreens Ltd

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

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Delf Nursery
Deal Road
Sandwich
Kent
CT13 0BU

These financial statements were authorised for issue by the director on 17 November 2023.

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 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.

 

Allscreens Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 April 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

Motor vehicles

20% Written down value

Plant & machinery

20% Written down value

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% Straight line

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.

 

Allscreens Ltd

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

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.

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.

 

Allscreens Ltd

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

Leases

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2022 - 3).

 

Allscreens Ltd

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 May 2022

10,000

10,000

At 30 April 2023

10,000

10,000

Amortisation

At 1 May 2022

7,000

7,000

Amortisation charge

1,000

1,000

At 30 April 2023

8,000

8,000

Carrying amount

At 30 April 2023

2,000

2,000

At 30 April 2022

3,000

3,000

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 May 2022

3,050

39,740

23,841

66,631

At 30 April 2023

3,050

39,740

23,841

66,631

Depreciation

At 1 May 2022

-

16,398

12,611

29,009

Charge for the year

-

4,668

2,246

6,914

At 30 April 2023

-

21,066

14,857

35,923

Carrying amount

At 30 April 2023

3,050

18,674

8,984

30,708

At 30 April 2022

3,050

23,342

11,230

37,622

Included within the net book value of land and buildings above is £3,050 (2022 - £3,050) in respect of freehold land and buildings.
 

 

Allscreens Ltd

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

6

Stocks

2023
£

2022
£

Other inventories

1,000

1,000

7

Debtors

Current

2023
£

2022
£

Trade debtors

31,773

17,426

Prepayments

389

391

Other debtors

7,350

13,520

 

39,512

31,337

 

Allscreens Ltd

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

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

10

16,393

14,567

Trade creditors

 

17,397

13,038

Taxation and social security

 

8,547

5,333

Accruals and deferred income

 

1,872

2,003

Other creditors

 

6,472

9,622

 

50,681

44,563

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

10

29,002

46,488

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

10

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

17,992

27,246

Hire purchase contracts

11,010

19,242

29,002

46,488

 

Allscreens Ltd

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

2023
£

2022
£

Current loans and borrowings

Bank borrowings

8,118

6,917

Hire purchase contracts

8,275

7,650

16,393

14,567

11

Related party transactions

 

Allscreens Ltd

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

Director's remuneration

The director's remuneration for the year was as follows:

2023
£

2022
£

Remuneration

12,900

9,918

Contributions paid to money purchase schemes

3,200

2,558

16,100

12,476