Registered number
SC226460
Kincardine Manufacturing Services Limited
Filleted Accounts
31 December 2023
Kincardine Manufacturing Services Limited
Registered number: SC226460
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 4 640,627 742,020
Current assets
Stocks 750,000 750,000
Debtors 5 1,183,720 1,477,647
Cash at bank and in hand 359,815 51,569
2,293,535 2,279,216
Creditors: amounts falling due within one year 7 (647,959) (923,337)
Net current assets 1,645,576 1,355,879
Total assets less current liabilities 2,286,203 2,097,899
Creditors: amounts falling due after more than one year 8 (627,133) (710,200)
Net assets 1,659,070 1,387,699
Capital and reserves
Called up share capital 735,008 735,008
Profit and loss account 924,062 652,691
Shareholders' funds 1,659,070 1,387,699
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.
Graham Trustcott
Director
Approved by the board on 30 July 2024
Kincardine Manufacturing Services Limited
Notes to the Accounts
for the year ended 31 December 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:
Fixtures, fittings 25 years or 4%
Leasehold land and buildings over the lease term
Plant and machinery over 10 years or 10%
Motor Vehicles over 10 years or 10%
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 45 42
3 Intangible fixed assets £
Goodwill:
Cost
At 1 January 2023 9,000
At 31 December 2023 9,000
Amortisation
At 1 January 2023 9,000
At 31 December 2023 9,000
Net book value
At 31 December 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 Total
£ £ £ £
Cost
At 1 January 2023 94,031 2,720,316 88,473 2,902,820
Additions 200,000 1,850 30,000 231,850
At 31 December 2023 294,031 2,722,166 118,473 3,134,670
Depreciation
At 1 January 2023 41,371 2,101,868 17,561 2,160,800
Charge for the year 3,761 314,635 14,847 333,243
At 31 December 2023 45,132 2,416,503 32,408 2,494,043
Net book value
At 31 December 2023 248,899 305,663 86,065 640,627
At 31 December 2022 52,660 618,448 70,912 742,020
5 Debtors 2023 2022
£ £
Trade debtors 1,061,848 1,340,495
Other debtors 121,872 137,152
1,183,720 1,477,647
6 Investments held as current assets 2023 2022
£ £
Fair value
Increase/(decrease) in fair value included in the profit and loss account for the financial year
Listed investments - (13,342)
7 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 5,030 192
Obligations under finance lease and hire purchase contracts - 290,673
Trade creditors 317,860 367,933
Taxation and social security costs 313,370 232,397
Other creditors 11,699 32,142
647,959 923,337
8 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 295,833 395,833
Obligations under finance lease and hire purchase contracts 331,300 314,367
627,133 710,200
9 Other information
Kincardine Manufacturing Services Limited is a private company limited by shares and incorporated in England. Its registered office is:
Sky House Broomhill Road
Spurryhillock Industrial Estate
Stonehaven
Aberdeenshire
AB39 2NH
Kincardine Manufacturing Services Limited SC226460 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts April 2024 Graham Trustcott No description of principal activity SC226460 2022-01-01 2022-12-31 SC226460 core:WithinOneYear 2022-12-31 SC226460 core:AfterOneYear 2022-12-31 SC226460 core:ShareCapital 2022-12-31 SC226460 core:RetainedEarningsAccumulatedLosses 2022-12-31 SC226460 2023-01-01 2023-12-31 SC226460 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 SC226460 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 SC226460 bus:Director40 2023-01-01 2023-12-31 SC226460 1 2023-01-01 2023-12-31 SC226460 2 2023-01-01 2023-12-31 SC226460 core:LandBuildings 2023-01-01 2023-12-31 SC226460 core:PlantMachinery 2023-01-01 2023-12-31 SC226460 core:Vehicles 2023-01-01 2023-12-31 SC226460 countries:England 2023-01-01 2023-12-31 SC226460 bus:FRS102 2023-01-01 2023-12-31 SC226460 bus:FilletedAccounts 2023-01-01 2023-12-31 SC226460 2023-12-31 SC226460 core:WithinOneYear 2023-12-31 SC226460 core:AfterOneYear 2023-12-31 SC226460 core:ShareCapital 2023-12-31 SC226460 core:RetainedEarningsAccumulatedLosses 2023-12-31 SC226460 core:Goodwill 2023-12-31 SC226460 core:LandBuildings 2023-12-31 SC226460 core:PlantMachinery 2023-12-31 SC226460 core:Vehicles 2023-12-31 SC226460 2022-12-31 SC226460 core:Goodwill 2022-12-31 SC226460 core:LandBuildings 2022-12-31 SC226460 core:PlantMachinery 2022-12-31 SC226460 core:Vehicles 2022-12-31 iso4217:GBP xbrli:pure