Company registration number 04024651 (England and Wales)
RUSSELL EATON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
RUSSELL EATON LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
RUSSELL EATON LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2023
30 June 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Property, plant and equipment
5
195,960
203,772
Current assets
Inventories
18,082
19,900
Trade and other receivables
6
3,000
3,567
Cash and cash equivalents
3,601
27,520
24,683
50,987
Current liabilities
7
(89,461)
(94,465)
Net current liabilities
(64,778)
(43,478)
Total assets less current liabilities
131,182
160,294
Non-current liabilities
8
(106,310)
(125,859)
Provisions for liabilities
(3,120)
(2,974)
Net assets
21,752
31,461
Equity
Called up share capital
100
100
Retained earnings
21,652
31,361
Total equity
21,752
31,461
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
RUSSELL EATON LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2023
30 June 2023
- 2 -
For the financial year ended 30 June 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.
The financial statements were approved by the board of directors and authorised for issue on 5 February 2024 and are signed on its behalf by:
Mr R Eaton
Director
Company Registration No. 04024651
RUSSELL EATON LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 1 July 2021
100
15,081
15,181
Year ended 30 June 2022:
Profit and total comprehensive income
-
48,368
48,368
Dividends
-
(32,088)
(32,088)
Balance at 30 June 2022
100
31,361
31,461
Year ended 30 June 2023:
Profit and total comprehensive income
-
22,379
22,379
Dividends
-
(32,088)
(32,088)
Balance at 30 June 2023
100
21,652
21,752
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 4 -
1
Accounting policies
Company information
Russell Eaton Limited is a private company limited by shares incorporated in England and Wales. The registered office is 83-85 Shambles Street, Barnsley, South Yorkshire.
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
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.4
Property, plant and equipment
Property, plant and equipment 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:
Land and buildings Freehold
2% straight line
Fixtures, fittings & equipment
20% reducing balance
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.
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
1.5
Impairment of non-current 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
Inventories
Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.
Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
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 statement of financial position 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.
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
Basic financial assets
Basic financial assets, which include trade and other receivables 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 unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
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 income statement 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.
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 7 -
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 income statement, 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.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
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.
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 8 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2023
2022
Number
Number
Total
16
17
4
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2022 and 30 June 2023
85,000
Amortisation and impairment
At 1 July 2022 and 30 June 2023
85,000
Carrying amount
At 30 June 2023
At 30 June 2022
5
Property, plant and equipment
Land and buildings Freehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 July 2022 and 30 June 2023
302,361
234,422
536,783
Depreciation and impairment
At 1 July 2022
116,391
216,620
333,011
Depreciation charged in the year
4,251
3,561
7,812
At 30 June 2023
120,642
220,181
340,823
Carrying amount
At 30 June 2023
181,719
14,241
195,960
At 30 June 2022
185,970
17,802
203,772
Land and buildings comprises a commercial property in Barnsley. In the opinion of the director, the fair value of this property is comparable with the cost of the transaction and reflects the gross market value. There has been no indication of any impairment and no changes in the market since the date of purchase and therefore no revaluation is deemed necessary.
RUSSELL EATON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 9 -
6
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Other receivables
3,000
3,567
7
Current liabilities
2023
2022
£
£
Bank loans and overdrafts
26,554
20,849
Trade payables
11,061
11,386
Other taxation and social security
21,699
26,364
Other payables
30,147
35,866
89,461
94,465
The bank loan consists of a loan secured by a fixed charge over the property at Shambles Street in Barnsley and a COVID Bounce Back loan.
8
Non-current liabilities
2023
2022
£
£
Bank loans and overdrafts
83,036
92,653
Other payables
23,274
33,206
106,310
125,859
Amounts included above which fall due after five years are as follows:
Payable by instalments
40,970
52,052
The long-term loans are secured by fixed charges over the property at Shambles Street in Barnsley.
The other payables are in relation to a COVID Bounce Back loan.
9
Related party transactions
Transactions with related parties
The following amounts were outstanding at the reporting end date:
2023
2022
Amounts due to related parties
£
£
Other related parties
7,566
7,086
2023-06-302022-07-01false05 February 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr R EatonMrs K EatonMr R Eatonfalse040246512022-07-012023-06-30040246512023-06-30040246512022-06-3004024651core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-3004024651core:FurnitureFittings2023-06-3004024651core:LandBuildingscore:OwnedOrFreeholdAssets2022-06-3004024651core:FurnitureFittings2022-06-3004024651core:CurrentFinancialInstruments2023-06-3004024651core:CurrentFinancialInstruments2022-06-3004024651core:Non-currentFinancialInstruments2023-06-3004024651core:Non-currentFinancialInstruments2022-06-3004024651core:ShareCapital2023-06-3004024651core:ShareCapital2022-06-3004024651core:RetainedEarningsAccumulatedLosses2023-06-3004024651core:RetainedEarningsAccumulatedLosses2022-06-3004024651core:ShareCapital2021-06-3004024651core:RetainedEarningsAccumulatedLosses2021-06-3004024651bus:Director12022-07-012023-06-3004024651core:RetainedEarningsAccumulatedLosses2021-07-012022-06-30040246512021-07-012022-06-3004024651core:RetainedEarningsAccumulatedLosses2022-07-012023-06-3004024651core:Goodwill2022-07-012023-06-3004024651core:LandBuildingscore:OwnedOrFreeholdAssets2022-07-012023-06-3004024651core:FurnitureFittings2022-07-012023-06-3004024651core:NetGoodwill2022-06-3004024651core:NetGoodwill2023-06-3004024651core:NetGoodwill2022-06-3004024651core:LandBuildingscore:OwnedOrFreeholdAssets2022-06-3004024651core:FurnitureFittings2022-06-30040246512022-06-3004024651core:WithinOneYear2023-06-3004024651core:WithinOneYear2022-06-3004024651bus:PrivateLimitedCompanyLtd2022-07-012023-06-3004024651bus:SmallCompaniesRegimeForAccounts2022-07-012023-06-3004024651bus:FRS1022022-07-012023-06-3004024651bus:AuditExemptWithAccountantsReport2022-07-012023-06-3004024651bus:Director22022-07-012023-06-3004024651bus:CompanySecretary12022-07-012023-06-3004024651bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP