Boxall Electrics Ltd 05605615 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is domestic electrical installation and repairs Digita Accounts Production Advanced 6.30.9574.0 true 05605615 2023-04-01 2024-03-31 05605615 2024-03-31 05605615 bus:OrdinaryShareClass1 2024-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2024-03-31 05605615 core:ShareCapital 2024-03-31 05605615 core:CurrentFinancialInstruments 2024-03-31 05605615 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 05605615 core:Non-currentFinancialInstruments 2024-03-31 05605615 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 05605615 core:FurnitureFittingsToolsEquipment 2024-03-31 05605615 core:MotorVehicles 2024-03-31 05605615 core:OtherPropertyPlantEquipment 2024-03-31 05605615 bus:SmallEntities 2023-04-01 2024-03-31 05605615 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 05605615 bus:FullAccounts 2023-04-01 2024-03-31 05605615 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 05605615 bus:RegisteredOffice 2023-04-01 2024-03-31 05605615 bus:CompanySecretary1 2023-04-01 2024-03-31 05605615 bus:Director1 2023-04-01 2024-03-31 05605615 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 05605615 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 05605615 bus:Agent1 2023-04-01 2024-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 05605615 core:ShareCapital 2023-04-01 2024-03-31 05605615 core:Goodwill 2023-04-01 2024-03-31 05605615 core:FurnitureFittings 2023-04-01 2024-03-31 05605615 core:FurnitureFittingsToolsEquipment 2023-04-01 2024-03-31 05605615 core:MotorVehicles 2023-04-01 2024-03-31 05605615 core:OfficeEquipment 2023-04-01 2024-03-31 05605615 core:OtherPropertyPlantEquipment 2023-04-01 2024-03-31 05605615 core:PlantMachinery 2023-04-01 2024-03-31 05605615 core:Vehicles 2023-04-01 2024-03-31 05605615 countries:AllCountries 2023-04-01 2024-03-31 05605615 2023-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2023-03-31 05605615 core:ShareCapital 2023-03-31 05605615 core:FurnitureFittingsToolsEquipment 2023-03-31 05605615 core:MotorVehicles 2023-03-31 05605615 core:OtherPropertyPlantEquipment 2023-03-31 05605615 2022-04-01 2023-03-31 05605615 2023-03-31 05605615 bus:OrdinaryShareClass1 2023-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2023-03-31 05605615 core:ShareCapital 2023-03-31 05605615 core:CurrentFinancialInstruments 2023-03-31 05605615 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 05605615 core:Non-currentFinancialInstruments 2023-03-31 05605615 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 05605615 core:FurnitureFittingsToolsEquipment 2023-03-31 05605615 core:MotorVehicles 2023-03-31 05605615 core:OtherPropertyPlantEquipment 2023-03-31 05605615 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 05605615 core:ShareCapital 2022-04-01 2023-03-31 05605615 2022-03-31 05605615 core:RetainedEarningsAccumulatedLosses 2022-03-31 05605615 core:ShareCapital 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05605615

Boxall Electrics Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2024

 

Boxall Electrics Ltd

Contents

Company Information

1

Director's Report

2

Accountants' Report

3

Profit and Loss Account

4

Statement of Comprehensive Income

5

Balance Sheet

6

Statement of Changes in Equity

7

Notes to the Unaudited Financial Statements

8 to 16

 

Boxall Electrics Ltd

Company Information

Director

Mr Tony Boxall

Company secretary

Britannia Accountancy & Tax Services Ltd

Registered office

A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

Accountants

Britannia Accountancy & Tax Services Ltd
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

 

Boxall Electrics Ltd

Director's Report for the Year Ended 31 March 2024

The director presents his report and the financial statements for the year ended 31 March 2024.

Director of the company

The director who held office during the year was as follows:

Mr Tony Boxall

Principal activity

The principal activity of the company is domestic electrical installation and repairs

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 by the director on 18 July 2024 and signed on its behalf by:

.........................................
Mr Tony Boxall
Director

   
     
 

Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Boxall Electrics Ltd
for the Year Ended 31 March 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Boxall Electrics Ltd for the year ended 31 March 2024 as set out on pages 4 to 16 from the company's accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Boxall Electrics 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 Boxall Electrics Ltd and state those matters that we have agreed to state to the Board of Directors of Boxall Electrics Ltd, as a body, in this report. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Boxall Electrics Ltd and its Board of Directors as a body for our work or for this report. To the best of our knowledge at the time of preparation; all information contained in this report is accurate, based upon the information and representations made to us by Boxall Electrics Ltd

It is your duty to ensure that Boxall Electrics 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 Boxall Electrics Ltd. You consider that Boxall Electrics 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 Boxall Electrics Ltd. 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.

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

Britannia Accountancy & Tax Services Ltd
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

18 July 2024

 

Boxall Electrics Ltd

Profit and Loss Account for the Year Ended 31 March 2024

Note

2024
£

2023
£

Turnover

 

137,585

170,733

Cost of sales

 

(58,602)

(63,617)

Gross profit

 

78,983

107,116

Administrative expenses

 

(74,430)

(100,164)

Operating profit

 

4,553

6,952

Other interest receivable and similar income

 

367

299

Interest payable and similar expenses

 

-

(467)

   

367

(168)

Profit before tax

4

4,920

6,784

Tax on profit

 

(963)

(1,323)

Profit for the financial year

 

3,957

5,461

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Boxall Electrics Ltd

Statement of Comprehensive Income for the Year Ended 31 March 2024

2024
£

2023
£

Profit for the year

3,957

5,461

Total comprehensive income for the year

3,957

5,461

 

Boxall Electrics Ltd

(Registration number: 05605615)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

6

11,925

14,337

Current assets

 

Stocks

8

14,545

40,545

Debtors

9

9,833

2,775

Cash at bank and in hand

 

21,604

19,607

 

45,982

62,927

Creditors: Amounts falling due within one year

10

(39,743)

(53,583)

Net current assets

 

6,239

9,344

Total assets less current liabilities

 

18,164

23,681

Creditors: Amounts falling due after more than one year

10

(16,762)

(22,236)

Net assets

 

1,402

1,445

Capital and reserves

 

Called up share capital

11

1

1

Retained earnings

1,401

1,444

Shareholders' funds

 

1,402

1,445

For the financial year ending 31 March 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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.

Approved and authorised by the director on 18 July 2024
 

.........................................
Mr Tony Boxall
Director

   
     
 

Boxall Electrics Ltd

Statement of Changes in Equity for the Year Ended 31 March 2024

Share capital
£

Retained earnings
£

Total
£

At 1 April 2023

1

1,444

1,445

Profit for the year

-

3,957

3,957

Dividends

-

(4,000)

(4,000)

At 31 March 2024

1

1,401

1,402

Share capital
£

Retained earnings
£

Total
£

At 1 April 2022

1

983

984

Profit for the year

-

5,461

5,461

Dividends

-

(5,000)

(5,000)

At 31 March 2023

1

1,444

1,445

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
A24 The Sanderson Centre
Lees Lane
Gosport
Hampshire
PO12 3UL

These financial statements were authorised for issue by the director on 18 July 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.

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.

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

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

Plant and machinery

18% on net book value

Vehicles

18% on net book value

Office equipment

18% on net book value

Furniture and fittings

18% on net book value

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% on cost

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.

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

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.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2023 - 3).

4

Profit before tax

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

2,615

3,145

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

5

Intangible assets

Cost or valuation

Amortisation

Carrying amount

At 31 March 2024

6

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 April 2023

11,010

29,598

5,026

45,634

Additions

-

-

203

203

At 31 March 2024

11,010

29,598

5,229

45,837

Depreciation

At 1 April 2023

8,611

18,217

4,469

31,297

Charge for the year

431

2,048

136

2,615

At 31 March 2024

9,042

20,265

4,605

33,912

Carrying amount

At 31 March 2024

1,968

9,333

624

11,925

At 31 March 2023

2,399

11,381

557

14,337

7

Other financial assets (current and non-current)

Current financial assets

Cost or valuation

Impairment

Carrying amount

At 31 March 2024

8

Stocks

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

2024
£

2023
£

Work in progress

14,045

39,045

Other inventories

500

1,500

14,545

40,545

9

Debtors

Current

2024
£

2023
£

Trade debtors

7,973

1

Other debtors

1,860

2,774

 

9,833

2,775

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

10

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

12

16,976

34,205

Trade creditors

 

5,375

3,695

Taxation and social security

 

5,016

1,323

Accruals and deferred income

 

10,558

8,798

Other creditors

 

1,818

5,562

 

39,743

53,583

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

12

16,762

22,236

11

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary Shares of £1 each

1

1

1

1

         

12

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

Bank borrowings

16,762

22,236

2024
£

2023
£

Current loans and borrowings

Other borrowings

16,976

34,205

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

13

Dividends

Final dividends paid

 

2024
£

2023
£

Final dividend of £0 per each Ordinary Shares share

-

-

     

Interim dividends paid

 

2024
£

2023
£

Interim dividend of £4,000 (2023 - £5,000) per each Ordinary Shares share

4,000

5,000

     

14

Related party transactions

 

Boxall Electrics Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2024

Director's remuneration

The director's remuneration for the year was as follows:

2024
£

2023
£

Remuneration

9,100

11,908