Registered number
04744373
CEM Thames Valley Limited
Filleted Accounts
30 June 2023
CEM Thames Valley Limited
Registered number: 04744373
Balance Sheet
as at 30 June 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 4 105,248 111,342
Current assets
Debtors 5 33,443 27,834
Cash at bank and in hand 1,618 25,716
35,061 53,550
Creditors: amounts falling due within one year 6 (35,569) (28,278)
Net current (liabilities)/assets (508) 25,272
Total assets less current liabilities 104,740 136,614
Creditors: amounts falling due after more than one year 7 (52,745) (79,296)
Net assets 51,995 57,318
Capital and reserves
Called up share capital 2 2
Profit and loss account 51,993 57,316
Shareholders' funds 51,995 57,318
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.
I Slaughter Esq
Director
Approved by the board on 14 February 2024
CEM Thames Valley Limited
Notes to the Accounts
for the year ended 30 June 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 includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
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:
Freehold buildings over 50 years
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
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. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
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.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. 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 1 1
3 Intangible fixed assets £
Goodwill:
Cost
At 1 July 2022 20,000
At 30 June 2023 20,000
Amortisation
At 1 July 2022 20,000
At 30 June 2023 20,000
Net book value
At 30 June 2023 -
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years.
4
Tangible fixed assets Land and buildings Plant and machinery etc Motor vehicles Fixtures, fittings & equipment Total
£ £ £ £
Cost
At 1 July 2022 87,734 96,453 82,784 17,264 284,235
Additions - 1,050 - - 1,050
At 30 June 2023 87,734 97,503 82,784 17,264 285,285
Depreciation
At 1 July 2022 3,926 85,224 67,362 16,381 172,893
Charge for the year - 3,069 3,855 220 7,144
At 30 June 2023 3,926 88,293 71,217 16,601 180,037
Net book value
At 30 June 2023 83,808 9,210 11,567 663 105,248
At 30 June 2022 83,808 11,229 15,422 883 111,342
5 2023 2022
Debtors £ £
Trade debtors 18,443 20,334
Work in progress 15,000 7,500
33,443 27,834
6 2023 2022
Creditors: amounts falling due within one year £ £
Trade creditors 19,289 14,789
Corporation tax 80 6,177
Taxation and social security costs 6,261 5,950
Director's account 9,939 1,362
35,569 28,278
7 2023 2022
Creditors: amounts falling due after one year £ £
Bank loans 10,187 16,206
Obligations under finance lease and hire purchase contracts - 2,527
C Bills 36,590 49,136
Vehicle loan 5,968 11,427
52,745 79,296
8
Other information
CEM Thames Valley Limited is a private company limited by shares and incorporated in England. Its registered office is:
Palmers Yard Foundary Lane
Loosley Row
Princes Risborough
Buckinghamshire
HP27 0PA
CEM Thames Valley Limited 04744373 false 2022-07-01 2023-06-30 2023-06-30 VT Final Accounts October 2023 release 2 I Slaughter Esq No description of principal activity 04744373 2021-07-01 2022-06-30 04744373 core:WithinOneYear 2022-06-30 04744373 core:AfterOneYear 2022-06-30 04744373 core:ShareCapital 2022-06-30 04744373 core:RetainedEarningsAccumulatedLosses 2022-06-30 04744373 2022-07-01 2023-06-30 04744373 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 04744373 bus:AuditExempt-NoAccountantsReport 2022-07-01 2023-06-30 04744373 bus:Director40 2022-07-01 2023-06-30 04744373 1 2022-07-01 2023-06-30 04744373 2 2022-07-01 2023-06-30 04744373 core:LandBuildings 2022-07-01 2023-06-30 04744373 core:PlantMachinery 2022-07-01 2023-06-30 04744373 core:Vehicles 2022-07-01 2023-06-30 04744373 countries:England 2022-07-01 2023-06-30 04744373 bus:FRS102 2022-07-01 2023-06-30 04744373 bus:FullAccounts 2022-07-01 2023-06-30 04744373 2023-06-30 04744373 core:WithinOneYear 2023-06-30 04744373 core:AfterOneYear 2023-06-30 04744373 core:ShareCapital 2023-06-30 04744373 core:RetainedEarningsAccumulatedLosses 2023-06-30 04744373 core:Goodwill 2023-06-30 04744373 core:LandBuildings 2023-06-30 04744373 core:PlantMachinery 2023-06-30 04744373 core:Vehicles 2023-06-30 04744373 2022-06-30 04744373 core:Goodwill 2022-06-30 04744373 core:LandBuildings 2022-06-30 04744373 core:PlantMachinery 2022-06-30 04744373 core:Vehicles 2022-06-30 iso4217:GBP xbrli:pure