3-D Developments (Northern) Limited 02751847 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is the supply of architectural services and property development. Digita Accounts Production Advanced 6.30.9574.0 true true 02751847 2023-04-01 2024-03-31 02751847 2024-03-31 02751847 bus:CompanySecretaryDirector1 1 2024-03-31 02751847 bus:CompanySecretaryDirector1 2 2024-03-31 02751847 core:CurrentFinancialInstruments 2024-03-31 02751847 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 02751847 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 02751847 core:Goodwill 2024-03-31 02751847 core:FurnitureFittings 2024-03-31 02751847 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-31 02751847 core:LandBuildings core:ShortLeaseholdAssets 2024-03-31 02751847 core:MotorVehicles 2024-03-31 02751847 core:OfficeEquipment 2024-03-31 02751847 core:PlantMachinery 2024-03-31 02751847 bus:SmallEntities 2023-04-01 2024-03-31 02751847 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 02751847 bus:FullAccounts 2023-04-01 2024-03-31 02751847 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 02751847 bus:RegisteredOffice 2023-04-01 2024-03-31 02751847 bus:CompanySecretaryDirector1 2023-04-01 2024-03-31 02751847 bus:CompanySecretaryDirector1 1 2023-04-01 2024-03-31 02751847 bus:CompanySecretaryDirector1 2 2023-04-01 2024-03-31 02751847 bus:Director2 2023-04-01 2024-03-31 02751847 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 02751847 core:Goodwill 2023-04-01 2024-03-31 02751847 core:Buildings 2023-04-01 2024-03-31 02751847 core:FurnitureFittings 2023-04-01 2024-03-31 02751847 core:LandBuildings 2023-04-01 2024-03-31 02751847 core:LandBuildings core:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 02751847 core:LandBuildings core:ShortLeaseholdAssets 2023-04-01 2024-03-31 02751847 core:MotorVehicles 2023-04-01 2024-03-31 02751847 core:OfficeEquipment 2023-04-01 2024-03-31 02751847 core:PlantMachinery 2023-04-01 2024-03-31 02751847 countries:EnglandWales 2023-04-01 2024-03-31 02751847 2023-03-31 02751847 bus:CompanySecretaryDirector1 1 2023-03-31 02751847 bus:CompanySecretaryDirector1 2 2023-03-31 02751847 core:Goodwill 2023-03-31 02751847 core:FurnitureFittings 2023-03-31 02751847 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 02751847 core:LandBuildings core:ShortLeaseholdAssets 2023-03-31 02751847 core:MotorVehicles 2023-03-31 02751847 core:OfficeEquipment 2023-03-31 02751847 core:PlantMachinery 2023-03-31 02751847 2022-04-01 2023-03-31 02751847 2023-03-31 02751847 bus:CompanySecretaryDirector1 1 2023-03-31 02751847 bus:Director2 1 2023-03-31 02751847 core:CurrentFinancialInstruments 2023-03-31 02751847 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 02751847 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 02751847 core:FurnitureFittings 2023-03-31 02751847 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 02751847 core:LandBuildings core:ShortLeaseholdAssets 2023-03-31 02751847 core:MotorVehicles 2023-03-31 02751847 core:OfficeEquipment 2023-03-31 02751847 core:PlantMachinery 2023-03-31 02751847 bus:CompanySecretaryDirector1 1 2022-04-01 2023-03-31 02751847 bus:Director2 1 2022-04-01 2023-03-31 02751847 bus:CompanySecretaryDirector1 1 2022-03-31 02751847 bus:Director2 1 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 02751847

3-D Developments (Northern) Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2024

 

3-D Developments (Northern) Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

3-D Developments (Northern) Limited

Company Information

Director

PDJ Briggs

Company secretary

PDJ Briggs

Registered office

The Chapel
Millmoor Road
Meltham
Holmfirth
West Yorkshire
HD9 3JU

 

3-D Developments (Northern) Limited

(Registration number: 02751847)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

48,372

54,171

Current assets

 

Stocks

6

248,114

248,114

Debtors

7

86,069

108,919

Cash at bank and in hand

 

298,331

212,570

 

632,514

569,603

Creditors: Amounts falling due within one year

8

(55,167)

(46,267)

Net current assets

 

577,347

523,336

Total assets less current liabilities

 

625,719

577,507

Creditors: Amounts falling due after more than one year

8

(15,107)

(18,389)

Provisions for liabilities

(4,701)

(4,560)

Net assets

 

605,911

554,558

Capital and reserves

 

Called up share capital

50

50

Capital redemption reserve

(89,200)

(89,200)

Retained earnings

695,061

643,708

Shareholders' funds

 

605,911

554,558

 

3-D Developments (Northern) Limited

(Registration number: 02751847)
Balance Sheet as at 31 March 2024

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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 31 July 2024
 

.........................................
PDJ Briggs
Company secretary and director

 

3-D Developments (Northern) Limited

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 and Wales.

The address of its registered office is:
The Chapel
Millmoor Road
Meltham
Holmfirth
West Yorkshire
HD9 3JU

These financial statements were authorised for issue by the director on 31 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.

Going concern

The financial statements have been prepared on a going concern basis.

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 and deferred 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.

 

3-D Developments (Northern) Limited

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

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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

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

Freehold property

2% reducing balance

Improvements to property

15% reducing balance

Plant and machinery

15% reducing balance

Fixtures and fittings

15% reducing balance

Office equipment

20% reducing balance

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

5% straight line

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.

 

3-D Developments (Northern) Limited

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

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.

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.

 

3-D Developments (Northern) Limited

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

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2023 - 1).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2023

100,000

100,000

At 31 March 2024

100,000

100,000

Amortisation

At 1 April 2023

100,000

100,000

At 31 March 2024

100,000

100,000

Carrying amount

At 31 March 2024

-

-

 

3-D Developments (Northern) Limited

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

5

Tangible assets

Land and buildings
£

Improvements to property
£

Fixtures and fittings
£

Plant and machinery
£

Cost or valuation

At 1 April 2023

50,000

25,285

9,458

1,666

Additions

-

-

-

-

At 31 March 2024

50,000

25,285

9,458

1,666

Depreciation

At 1 April 2023

19,828

20,926

9,013

796

Charge for the year

603

653

67

130

At 31 March 2024

20,431

21,579

9,080

926

Carrying amount

At 31 March 2024

29,569

3,706

378

740

At 31 March 2023

30,172

4,359

445

870

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2023

14,212

27,363

127,984

Additions

108

-

108

At 31 March 2024

14,320

27,363

128,092

Depreciation

At 1 April 2023

11,279

11,971

73,813

Charge for the year

606

3,848

5,907

At 31 March 2024

11,885

15,819

79,720

Carrying amount

At 31 March 2024

2,435

11,544

48,372

At 31 March 2023

2,933

15,392

54,171

6

Stocks

2024
£

2023
£

Work in progress

248,114

248,114

 

3-D Developments (Northern) Limited

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

7

Debtors

Current

2024
£

2023
£

Trade debtors

45,845

46,823

Prepayments

1,224

7,234

Other debtors

39,000

54,862

 

86,069

108,919

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

3,281

3,281

Trade creditors

 

1,946

1,044

Taxation and social security

 

45,920

39,508

Accruals and deferred income

 

2,408

2,436

Other creditors

 

1,612

(2)

 

55,167

46,267

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £3,281 (2023 - £3,281).

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

15,107

18,389

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £15,107 (2023 - £18,389).

 

3-D Developments (Northern) Limited

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

9

Related party transactions

Transactions with the director

2024

At 1 April 2023
£

Advances to director
£

Repayments by director
£

At 31 March 2024
£

PDJ Briggs

The director operates a loan account. Interest is charged at 2% p.a. on overdrawn balances. Totals are aggregates and there are no fixed terms of repayment.

19,324

9,401

(29,637)

(912)

-

-

-

-

 

19,324

9,401

(29,637)

(912)

       

 

2023

At 1 April 2022
£

Advances to director
£

Repayments by director
£

At 31 March 2023
£

PDJ Briggs

The director operates a loan account. Interest is charged at 2% p.a. on overdrawn balances. Totals are aggregates and there are no fixed terms of repayment.

18,146

31,178

(30,000)

19,324

 

18,146

31,178

(30,000)

19,324

       

AM Davies

The director operates a loan account. Interest is charged at 2% p.a. on overdrawn balances. Totals are aggregates and there are no fixed terms of repayment.

64,846

-

(64,846)

-

 

64,846

-

(64,846)

-