DW Plantscape Ltd 12693021 false 2022-07-01 2023-06-30 2023-06-30 The principal activity of the company is Landscaping Digita Accounts Production Advanced 6.30.9574.0 true true 12693021 2022-07-01 2023-06-30 12693021 2023-06-30 12693021 bus:OrdinaryShareClass1 2023-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2023-06-30 12693021 core:ShareCapital 2023-06-30 12693021 core:CurrentFinancialInstruments 2023-06-30 12693021 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 12693021 core:Non-currentFinancialInstruments 2023-06-30 12693021 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 12693021 core:FurnitureFittingsToolsEquipment 2023-06-30 12693021 core:MotorVehicles 2023-06-30 12693021 core:OtherPropertyPlantEquipment 2023-06-30 12693021 bus:SmallEntities 2022-07-01 2023-06-30 12693021 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 12693021 bus:FullAccounts 2022-07-01 2023-06-30 12693021 bus:SmallCompaniesRegimeForAccounts 2022-07-01 2023-06-30 12693021 bus:RegisteredOffice 2022-07-01 2023-06-30 12693021 bus:Director1 2022-07-01 2023-06-30 12693021 bus:Director2 2022-07-01 2023-06-30 12693021 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 12693021 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 12693021 bus:Agent1 2022-07-01 2023-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 12693021 core:ShareCapital 2022-07-01 2023-06-30 12693021 core:FurnitureFittings 2022-07-01 2023-06-30 12693021 core:FurnitureFittingsToolsEquipment 2022-07-01 2023-06-30 12693021 core:MotorVehicles 2022-07-01 2023-06-30 12693021 core:OfficeEquipment 2022-07-01 2023-06-30 12693021 core:OtherPropertyPlantEquipment 2022-07-01 2023-06-30 12693021 core:PlantMachinery 2022-07-01 2023-06-30 12693021 countries:AllCountries 2022-07-01 2023-06-30 12693021 2022-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2022-06-30 12693021 core:ShareCapital 2022-06-30 12693021 core:FurnitureFittingsToolsEquipment 2022-06-30 12693021 core:MotorVehicles 2022-06-30 12693021 core:OtherPropertyPlantEquipment 2022-06-30 12693021 2021-07-01 2022-06-30 12693021 2022-06-30 12693021 bus:OrdinaryShareClass1 2022-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2022-06-30 12693021 core:ShareCapital 2022-06-30 12693021 core:CurrentFinancialInstruments 2022-06-30 12693021 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 12693021 core:Non-currentFinancialInstruments 2022-06-30 12693021 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 12693021 core:FurnitureFittingsToolsEquipment 2022-06-30 12693021 core:MotorVehicles 2022-06-30 12693021 core:OtherPropertyPlantEquipment 2022-06-30 12693021 bus:OrdinaryShareClass1 2021-07-01 2022-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2021-07-01 2022-06-30 12693021 core:ShareCapital 2021-07-01 2022-06-30 12693021 2021-06-30 12693021 core:RetainedEarningsAccumulatedLosses 2021-06-30 12693021 core:ShareCapital 2021-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 12693021

DW Plantscape Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2023

 

DW Plantscape Ltd

Contents

Company Information

1

Directors' Report

2

Accountants' Report

3

Balance Sheet

4 to 5

Statement of Changes in Equity

6

Notes to the Unaudited Financial Statements

7 to 13

 

DW Plantscape Ltd

Company Information

Directors

Mr David Wharton

Mr Dexter Wharton

Registered office

1007 London Road
Leigh-On-Sea
Essex
SS9 3JY

Accountants

Brian Nuttgens Accountants Ltd
Chartered Certified Accountants
1007 London Road
Leigh-On-Sea
Essex
SS9 3JY

 

DW Plantscape Ltd

Directors' Report for the Year Ended 30 June 2023

The directors present their report and the financial statements for the year ended 30 June 2023.

Directors of the company

The directors who held office during the year were as follows:

Mr David Wharton

Mr Dexter Wharton

Principal activity

The principal activity of the company is Landscaping

Small companies provision statement

This report has 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.

Approved and authorised by the Board on 8 March 2024 and signed on its behalf by:
 

.........................................
Mr Dexter Wharton
Director

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
DW Plantscape Ltd
for the Year Ended 30 June 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of DW Plantscape Ltd for the year ended 30 June 2023 as set out on pages 4 to 13 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at https://www.accaglobal.com/gb/en/member/standards/rules-and-standards/rulebook.html.

This report is made solely to the Board of Directors of DW Plantscape Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of the Company and state those matters that we have agreed to state to the Board of Directors of the Company, as a body, in this report in accordance with
the requirements of the Association of Chartered Certified Accountants as detailed at
http://www.accaglobal.com/gb/en/technical-activities/technical-resources-search/2009/october/factsheet
-163-audit-exempt-companies.html. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that DW Plantscape Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of the Company. You consider that DW Plantscape Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of the Company. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Brian Nuttgens Accountants Ltd
Chartered Certified Accountants
1007 London Road
Leigh-On-Sea
Essex
SS9 3JY

8 March 2024

 

DW Plantscape Ltd

(Registration number: 12693021)
Balance Sheet as at 30 June 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

100,238

88,671

Current assets

 

Stocks

5

30,000

40,250

Debtors

6

18,293

16,406

Cash at bank and in hand

 

19,619

37,532

 

67,912

94,188

Creditors: Amounts falling due within one year

7

(140,829)

(138,335)

Net current liabilities

 

(72,917)

(44,147)

Total assets less current liabilities

 

27,321

44,524

Creditors: Amounts falling due after more than one year

7

(22,638)

(29,752)

Net assets

 

4,683

14,772

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

4,583

14,672

Shareholders' funds

 

4,683

14,772

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

Directors' 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 directors acknowledge their 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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 8 March 2024 and signed on its behalf by:
 

 

DW Plantscape Ltd

(Registration number: 12693021)
Balance Sheet as at 30 June 2023

.........................................
Mr Dexter Wharton
Director

 

DW Plantscape Ltd

Statement of Changes in Equity for the Year Ended 30 June 2023

Share capital
£

Retained earnings
£

Total
£

At 1 July 2022

100

14,672

14,772

Profit for the year

-

19,911

19,911

Dividends

-

(30,000)

(30,000)

At 30 June 2023

100

4,583

4,683

Share capital
£

Retained earnings
£

Total
£

At 1 July 2021

100

10,664

10,764

Profit for the year

-

59,008

59,008

Dividends

-

(55,000)

(55,000)

At 30 June 2022

100

14,672

14,772

 

DW Plantscape Ltd

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

1

General information

The company is a private company limited by share capital, incorporated in UK.

The address of its registered office is:
1007 London Road
Leigh-On-Sea
Essex
SS9 3JY

These financial statements were authorised for issue by the Board on 8 March 2024.

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 current 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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

DW Plantscape Ltd

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

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% on reducing balance

Plant and Machinery

20% on reducing balance

Office equipment

20% on reducing balance

Fixtures and Fittings

20% on reducing balance

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.

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.

 

DW Plantscape Ltd

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

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2022 - 2).

 

DW Plantscape Ltd

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

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 July 2022

3,100

13,500

104,143

120,743

Additions

9,191

6,242

22,984

38,417

At 30 June 2023

12,291

19,742

127,127

159,160

Depreciation

At 1 July 2022

1,761

4,860

27,242

33,863

Charge for the year

2,106

2,976

19,977

25,059

At 30 June 2023

3,867

7,836

47,219

58,922

Carrying amount

At 30 June 2023

8,424

11,906

79,908

100,238

At 30 June 2022

3,130

8,640

76,901

88,671

5

Stocks

2023
£

2022
£

Work in progress

30,000

40,250

6

Debtors

Current

2023
£

2022
£

Trade debtors

17,329

8,999

Other debtors

964

7,407

 

18,293

16,406

7

Creditors

Creditors: amounts falling due within one year

 

DW Plantscape Ltd

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

2023
£

2022
£

Due within one year

Trade creditors

23,928

4,993

Taxation and social security

4,864

3,450

Other creditors

112,037

129,892

140,829

138,335

 

DW Plantscape Ltd

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

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

22,638

29,752

8

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

9

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Other borrowings

22,638

29,752

10

Dividends

Final dividends paid

   

2023
£

 

2022
£

Final dividend of £300.00 (2022 - £550.00) per each Ordinary

 

30,000

 

55,000

         

11

Related party transactions

 

DW Plantscape Ltd

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

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

46,517

41,668