0
28 March 2024
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2022-04-01
Sage Accounts Production Advanced 2023 - FRS102_2023
791,772
153,510
159,566
313,076
478,696
638,262
xbrli:pure
xbrli:shares
iso4217:GBP
NI653138
2022-04-01
2023-03-31
NI653138
2023-03-31
NI653138
2022-03-31
NI653138
2021-04-01
2022-03-31
NI653138
2022-03-31
NI653138
2021-03-31
NI653138
core:PlantMachinery
2022-04-01
2023-03-31
NI653138
bus:RegisteredOffice
2022-04-01
2023-03-31
NI653138
bus:LeadAgentIfApplicable
2022-04-01
2023-03-31
NI653138
bus:Director1
2022-04-01
2023-03-31
NI653138
bus:Director2
2022-04-01
2023-03-31
NI653138
core:PlantMachinery
2022-03-31
NI653138
core:PlantMachinery
2023-03-31
NI653138
core:WithinOneYear
2023-03-31
NI653138
core:WithinOneYear
2022-03-31
NI653138
core:AfterOneYear
2023-03-31
NI653138
core:AfterOneYear
2022-03-31
NI653138
core:ShareCapital
2023-03-31
NI653138
core:ShareCapital
2022-03-31
NI653138
core:RetainedEarningsAccumulatedLosses
2023-03-31
NI653138
core:RetainedEarningsAccumulatedLosses
2022-03-31
NI653138
core:PlantMachinery
2022-03-31
NI653138
bus:Director1
2022-03-31
NI653138
bus:Director1
2023-03-31
NI653138
bus:Director1
2021-03-31
NI653138
bus:Director1
2022-03-31
NI653138
bus:Director1
2021-04-01
2022-03-31
NI653138
bus:SmallEntities
2022-04-01
2023-03-31
NI653138
bus:Audited
2022-04-01
2023-03-31
NI653138
bus:SmallCompaniesRegimeForAccounts
2022-04-01
2023-03-31
NI653138
bus:PrivateLimitedCompanyLtd
2022-04-01
2023-03-31
NI653138
bus:FullAccounts
2022-04-01
2023-03-31
NI653138
core:AfterOneYear
2022-04-01
2023-03-31
NI653138
core:AllAssociates
2022-04-01
2023-03-31
COMPANY REGISTRATION NUMBER:
NI653138
Filleted Financial Statements |
|
Year ended 31 March 2023
Officers and professional advisers |
1 |
|
|
Statement of financial position |
2 |
|
|
Notes to the financial statements |
3 |
|
|
Officers and Professional Advisers |
|
The board of directors |
Mr W Porter |
|
Mr R Stack |
|
|
Registered office |
30 Lady Wallace Lane |
|
Lisburn |
|
BT28 3WT |
|
|
Auditor |
Maneely Mc Cann Chartered Accountants |
|
Chartered Accountants & Statutory Auditors |
|
Aisling House |
|
50 Stranmillis Embankment |
|
Belfast |
|
BT9 5FL |
|
|
Statement of Financial Position |
|
31 March 2023
Fixed assets
Tangible assets |
4 |
478,696 |
638,262 |
|
|
|
|
Current assets
Debtors |
5 |
142,424 |
146,640 |
Cash at bank and in hand |
1,629 |
148 |
|
--------- |
--------- |
|
144,053 |
146,788 |
|
|
|
|
Creditors: amounts falling due within one year |
6 |
716,225 |
617,353 |
|
--------- |
--------- |
Net current liabilities |
572,172 |
470,565 |
|
--------- |
--------- |
Total assets less current liabilities |
(
93,476) |
167,697 |
|
|
|
|
Creditors: amounts falling due after more than one year |
7 |
402,250 |
441,395 |
|
--------- |
--------- |
Net liabilities |
(
495,726) |
(
273,698) |
|
--------- |
--------- |
|
|
|
|
Capital and reserves
Called up share capital |
1 |
1 |
Profit and loss account |
(
495,727) |
(
273,699) |
|
--------- |
--------- |
Shareholders deficit |
(
495,726) |
(
273,698) |
|
--------- |
--------- |
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
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.
These financial statements were approved by the
board of directors
and authorised for issue on
28 March 2024
, and are signed on behalf of the board by:
Company registration number:
NI653138
Notes to the Financial Statements |
|
Year ended 31 March 2023
1.
General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is 30 Lady Wallace Lane, Lisburn, BT28 3WT.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Plant and machinery |
- |
20% reducing balance |
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4.
Tangible assets
|
Plant and machinery |
|
£ |
Cost |
|
At 1 April 2022 and 31 March 2023 |
791,772 |
|
--------- |
Depreciation |
|
At 1 April 2022 |
153,510 |
Charge for the year |
159,566 |
|
--------- |
At 31 March 2023 |
313,076 |
|
--------- |
Carrying amount |
|
At 31 March 2023 |
478,696 |
|
--------- |
At 31 March 2022 |
638,262 |
|
--------- |
|
|
5.
Debtors
|
2023 |
2022 |
|
£ |
£ |
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
142,423 |
146,639 |
Other debtors |
1 |
1 |
|
--------- |
--------- |
|
142,424 |
146,640 |
|
--------- |
--------- |
|
|
|
6.
Creditors:
amounts falling due within one year
|
2023 |
2022 |
|
£ |
£ |
Trade creditors |
5,052 |
191 |
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
565,424 |
454,824 |
Other creditors |
145,749 |
162,338 |
|
--------- |
--------- |
|
716,225 |
617,353 |
|
--------- |
--------- |
|
|
|
Included in other creditors are amounts of £39,145 secured by way of mortgage debentures incorporating fixed and floating charges over all company assets
7.
Creditors:
amounts falling due after more than one year
|
2023 |
2022 |
|
£ |
£ |
Other creditors |
402,250 |
441,395 |
|
--------- |
--------- |
|
|
|
Included in other creditors are amounts of £402,250 secured by way of mortgage debentures incorporating fixed and floating charges over all company assets
8.
Summary audit opinion
The auditor's report dated
28 March 2024
was
unqualified
.
The senior statutory auditor was
Cathal Maneely
, for and on behalf of
Maneely Mc Cann Chartered Accountants
.
9.
Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
|
2023 |
|
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr W Porter |
(
119,709) |
16,975 |
(
102,734) |
|
|
--------- |
-------- |
--------- |
|
|
|
|
|
|
2022 |
|
|
Balance brought forward |
Advances/ (credits) to the directors |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr W Porter |
(
120,000) |
291 |
(
119,709) |
|
|
--------- |
---- |
--------- |
|
|
|
|
|
10.
Related party transactions
As the company is a wholly owned subsidiary and consolidated financial statements have been prepared which are publicly available, advantage has been taken of the exemption from disclosing related party transactions with group companies, in accordance with Financial Reporting Standard No 102 Section 1A Appendix C, Related Party Disclosures.