2023-01-012023-12-312023-12-31false04346617R. H. Wilson (Lakes) Ltd.2024-07-2616100iso4217:GBPxbrli:pure043466172023-01-01043466172023-12-31043466172023-01-012023-12-31043466172022-01-01043466172022-12-31043466172022-01-012022-12-3104346617bus:SmallEntities2023-01-012023-12-3104346617bus:AuditExempt-NoAccountantsReport2023-01-012023-12-3104346617bus:FullAccounts2023-01-012023-12-3104346617bus:PrivateLimitedCompanyLtd2023-01-012023-12-3104346617core:WithinOneYear2023-12-3104346617core:AfterOneYear2023-12-3104346617core:WithinOneYear2022-12-3104346617core:AfterOneYear2022-12-3104346617core:ShareCapital2023-12-3104346617core:SharePremium2023-12-3104346617core:RevaluationReserve2023-12-3104346617core:OtherReservesSubtotal2023-12-3104346617core:RetainedEarningsAccumulatedLosses2023-12-3104346617core:ShareCapital2022-12-3104346617core:SharePremium2022-12-3104346617core:RevaluationReserve2022-12-3104346617core:OtherReservesSubtotal2022-12-3104346617core:RetainedEarningsAccumulatedLosses2022-12-3104346617core:LandBuildings2023-12-3104346617core:PlantMachinery2023-12-3104346617core:Vehicles2023-12-3104346617core:FurnitureFittings2023-12-3104346617core:OfficeEquipment2023-12-3104346617core:NetGoodwill2023-12-3104346617core:IntangibleAssetsOtherThanGoodwill2023-12-3104346617core:ListedExchangeTraded2023-12-3104346617core:UnlistedNon-exchangeTraded2023-12-3104346617core:LandBuildings2022-12-3104346617core:PlantMachinery2022-12-3104346617core:Vehicles2022-12-3104346617core:FurnitureFittings2022-12-3104346617core:OfficeEquipment2022-12-3104346617core:NetGoodwill2022-12-3104346617core:IntangibleAssetsOtherThanGoodwill2022-12-3104346617core:ListedExchangeTraded2022-12-3104346617core:UnlistedNon-exchangeTraded2022-12-3104346617core:LandBuildings2023-01-012023-12-3104346617core:PlantMachinery2023-01-012023-12-3104346617core:Vehicles2023-01-012023-12-3104346617core:FurnitureFittings2023-01-012023-12-3104346617core:OfficeEquipment2023-01-012023-12-3104346617core:NetGoodwill2023-01-012023-12-3104346617core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3104346617core:ListedExchangeTraded2023-01-012023-12-3104346617core:UnlistedNon-exchangeTraded2023-01-012023-12-3104346617core:MoreThanFiveYears2023-01-012023-12-3104346617core:Non-currentFinancialInstruments2023-12-3104346617core:Non-currentFinancialInstruments2022-12-3104346617dpl:CostSales2023-01-012023-12-3104346617dpl:DistributionCosts2023-01-012023-12-3104346617core:LandBuildings2023-01-012023-12-3104346617core:PlantMachinery2023-01-012023-12-3104346617core:Vehicles2023-01-012023-12-3104346617core:FurnitureFittings2023-01-012023-12-3104346617core:OfficeEquipment2023-01-012023-12-3104346617dpl:AdministrativeExpenses2023-01-012023-12-3104346617core:NetGoodwill2023-01-012023-12-3104346617core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3104346617dpl:GroupUndertakings2023-01-012023-12-3104346617dpl:ParticipatingInterests2023-01-012023-12-3104346617dpl:GroupUndertakingscore:ListedExchangeTraded2023-01-012023-12-3104346617core:ListedExchangeTraded2023-01-012023-12-3104346617dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-01-012023-12-3104346617core:UnlistedNon-exchangeTraded2023-01-012023-12-3104346617dpl:CostSales2022-01-012022-12-3104346617dpl:DistributionCosts2022-01-012022-12-3104346617core:LandBuildings2022-01-012022-12-3104346617core:PlantMachinery2022-01-012022-12-3104346617core:Vehicles2022-01-012022-12-3104346617core:FurnitureFittings2022-01-012022-12-3104346617core:OfficeEquipment2022-01-012022-12-3104346617dpl:AdministrativeExpenses2022-01-012022-12-3104346617core:NetGoodwill2022-01-012022-12-3104346617core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3104346617dpl:GroupUndertakings2022-01-012022-12-3104346617dpl:ParticipatingInterests2022-01-012022-12-3104346617dpl:GroupUndertakingscore:ListedExchangeTraded2022-01-012022-12-3104346617core:ListedExchangeTraded2022-01-012022-12-3104346617dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-01-012022-12-3104346617core:UnlistedNon-exchangeTraded2022-01-012022-12-3104346617core:NetGoodwill2023-12-3104346617core:IntangibleAssetsOtherThanGoodwill2023-12-3104346617core:LandBuildings2023-12-3104346617core:PlantMachinery2023-12-3104346617core:Vehicles2023-12-3104346617core:FurnitureFittings2023-12-3104346617core:OfficeEquipment2023-12-3104346617core:AfterOneYear2023-12-3104346617core:WithinOneYear2023-12-3104346617core:ListedExchangeTraded2023-12-3104346617core:UnlistedNon-exchangeTraded2023-12-3104346617core:ShareCapital2023-12-3104346617core:SharePremium2023-12-3104346617core:RevaluationReserve2023-12-3104346617core:OtherReservesSubtotal2023-12-3104346617core:RetainedEarningsAccumulatedLosses2023-12-3104346617core:NetGoodwill2022-12-3104346617core:IntangibleAssetsOtherThanGoodwill2022-12-3104346617core:LandBuildings2022-12-3104346617core:PlantMachinery2022-12-3104346617core:Vehicles2022-12-3104346617core:FurnitureFittings2022-12-3104346617core:OfficeEquipment2022-12-3104346617core:AfterOneYear2022-12-3104346617core:WithinOneYear2022-12-3104346617core:ListedExchangeTraded2022-12-3104346617core:UnlistedNon-exchangeTraded2022-12-3104346617core:ShareCapital2022-12-3104346617core:SharePremium2022-12-3104346617core:RevaluationReserve2022-12-3104346617core:OtherReservesSubtotal2022-12-3104346617core:RetainedEarningsAccumulatedLosses2022-12-3104346617core:NetGoodwill2022-01-0104346617core:IntangibleAssetsOtherThanGoodwill2022-01-0104346617core:LandBuildings2022-01-0104346617core:PlantMachinery2022-01-0104346617core:Vehicles2022-01-0104346617core:FurnitureFittings2022-01-0104346617core:OfficeEquipment2022-01-0104346617core:AfterOneYear2022-01-0104346617core:WithinOneYear2022-01-0104346617core:ListedExchangeTraded2022-01-0104346617core:UnlistedNon-exchangeTraded2022-01-0104346617core:ShareCapital2022-01-0104346617core:SharePremium2022-01-0104346617core:RevaluationReserve2022-01-0104346617core:OtherReservesSubtotal2022-01-0104346617core:RetainedEarningsAccumulatedLosses2022-01-0104346617core:AfterOneYear2023-01-012023-12-3104346617core:WithinOneYear2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:CostValuation2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-01-012023-12-3104346617core:Non-currentFinancialInstrumentscore:CostValuation2023-12-3104346617core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-12-3104346617core:Non-currentFinancialInstrumentscore:CostValuation2022-12-3104346617core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2022-12-3104346617core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2022-12-3104346617bus:Director12023-01-012023-12-3104346617bus:Director22023-01-012023-12-31

R. H. Wilson (Lakes) Ltd.

Registered Number
04346617
(England and Wales)

Unaudited Financial Statements for the Year ended
31 December 2023

R. H. Wilson (Lakes) Ltd.
Company Information
for the year from 1 January 2023 to 31 December 2023

Directors

Ann Elizabeth Dalton
Rodney Edwin Dalton

Company Secretary

Ann Elizabeth Dalton

Registered Address

4 Mason Court Gillan Way
Penrith 40 Business Park
Penrith
CA11 9GR

Place of Business

Hobson Lane

Kirkby Stephen

CA17 4RN


Registered Number

04346617 (England and Wales)
R. H. Wilson (Lakes) Ltd.
Statement of Financial Position
31 December 2023

Notes

2023

2022

£

£

£

£

Fixed assets
Tangible assets41,447,8871,498,574
1,447,8871,498,574
Current assets
Stocks6333,348334,197
Debtors7325,001653,352
Cash at bank and on hand558,305342,437
1,216,6541,329,986
Creditors amounts falling due within one year8(962,507)(1,157,130)
Net current assets (liabilities)254,147172,856
Total assets less current liabilities1,702,0341,671,430
Creditors amounts falling due after one year9-(113,760)
Provisions for liabilities10(153,261)(126,109)
Net assets1,548,7731,431,561
Capital and reserves
Called up share capital40,00040,000
Other reserves15,00015,000
Profit and loss account1,493,7731,376,561
Shareholders' funds1,548,7731,431,561
The financial statements were approved and authorised for issue by the Board of Directors on 26 July 2024, and are signed on its behalf by:
Ann Elizabeth Dalton
Director
Rodney Edwin Dalton
Director

Registered Company No. 04346617
R. H. Wilson (Lakes) Ltd.
Notes to the Financial Statements
for the year ended 31 December 2023

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in compliance with FRS 102 Section 1A as it applies to the financial statements for the period and there were no material departures from the reporting standard.
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).
Functional and presentation currency
The financial statements are presented in sterling and this is the functional currency of the company.
Judgements and key sources of estimation uncertainty
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. There are no key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
Revenue from sale of goods
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.
Employee benefits
Contributions to defined contribution plans are expensed in the period to which they relate.
Current taxation
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax
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.
Tangible fixed assets and depreciation
Tangible fixed assets are stated at cost or valuation less depreciation. Depreciation is provided on all tangible fixed assets as follows: Freehold property - The directors have decided not to apply depreciation to the freehold buildings Plant and machinery - 2 - 35 years straight line Motor vehicles - 25% reducing balance
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts which are leases where substantially all the risks and rewards of ownership of the asset have passed to the company 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. Operating lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Stocks and work in progress
Inventories are valued at the lower of cost and estimated selling price (less any associated costs to enable such sales to complete).
Trade and other 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.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.
Trade and other 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.
Financial instruments
The company only holds basic financial instruments as defined in FRS 102. The financial assets and financial liabilities of the company and their measurement basis are as follows: Financial assets – trade and other debtors are basic financial instruments and are debt instruments measured at amortised cost as detailed in notes. Prepayments are not financial instruments. Cash at bank – is classified as a basic financial instrument and is measured at face value. Financial liabilities – trade creditors, accruals and other creditors are financial instruments, and are measured at amortised cost as detailed in notes. Taxation and social security are not included in the financial instruments disclosure definition. Deferred income is not deemed to be a financial liability, as the cash settlement has already taken place and there is an obligation to deliver services rather than cash or another financial instrument.
Government grants or assistance
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.
2.Average number of employees

20232022
Average number of employees during the year109
3.Deferred tax
Increases in the UK Corporation tax rate from 19% to 25% (19% effective from 1 April 2017, and 25% effective from 1 April 2023) have been substantively enacted. This will impact the company's future tax charge accordingly. The value of the deferred tax assets at the balance sheet date has been calculated using the applicable rate when the asset is expected to be realised.
4.Tangible fixed assets

Land & buildings

Plant & machinery

Vehicles

Office Equipment

Total

£££££
Cost or valuation
At 01 January 23864,193941,62915,236-1,821,058
Additions-8,852-9,25918,111
At 31 December 23864,193950,48115,2369,2591,839,169
Depreciation and impairment
At 01 January 2329,353280,60612,525-322,484
Charge for year-66,9476781,17368,798
At 31 December 2329,353347,55313,2031,173391,282
Net book value
At 31 December 23834,840602,9282,0338,0861,447,887
At 31 December 22834,840661,0232,711-1,498,574
5.Impairment of tangible 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.
6.Stocks

2023

2022

££
Other stocks333,348334,197
Total333,348334,197
7.Debtors: amounts due within one year

2023

2022

££
Trade debtors / trade receivables307,874578,488
Other debtors2,45361,509
Prepayments and accrued income14,67413,355
Total325,001653,352
8.Creditors: amounts due within one year

2023

2022

££
Trade creditors / trade payables165,270404,747
Taxation and social security91,17684,043
Redeemable preference shares, liability30,00030,000
Other creditors674,261636,540
Accrued liabilities and deferred income1,8001,800
Total962,5071,157,130
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. The company's bankers have a fixed and floating charge over the assets of the company.
9.Creditors: amounts due after one year

2023

2022

££
Bank borrowings and overdrafts-113,760
Total-113,760
10.Provisions for liabilities
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.

2023

2022

££
Net deferred tax liability (asset)153,261126,109
Total153,261126,109