Registered number
06131409
Yorkshire Dales Ice Cream Limited
Filleted Accounts
31 December 2023
Yorkshire Dales Ice Cream Limited
Registered number: 06131409
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 4,953 6,604
Tangible assets 4 1,185,878 382,486
1,190,831 389,090
Current assets
Stocks 100,000 100,000
Debtors 5 1,017,002 823,763
Cash at bank and in hand 426,855 395,467
1,543,857 1,319,230
Creditors: amounts falling due within one year 6 (1,152,684) (474,572)
Net current assets 391,173 844,658
Total assets less current liabilities 1,582,004 1,233,748
Creditors: amounts falling due after more than one year 7 (591,483) (393,179)
Provisions for liabilities (108,153) (72,672)
Net assets 882,368 767,897
Capital and reserves
Called up share capital 4 4
Profit and loss account 882,364 767,893
Shareholders' funds 882,368 767,897
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.
Mr GS Rogers
Director
Approved by the board on 13 June 2024
Yorkshire Dales Ice Cream 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:
Improvements to property 2% on cost
Plant and machinery 15% on reducing balance
Motor Vehicles 25% on reducing balance
Computer equipment 25% on reducing balance
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.
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 35 40
3 Intangible fixed assets £
Goodwill:
Cost
At 1 January 2023 33,020
At 31 December 2023 33,020
Amortisation
At 1 January 2023 26,416
Provided during the year 1,651
At 31 December 2023 28,067
Net book value
At 31 December 2023 4,953
At 31 December 2022 6,604
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Improve- ments to property Plant and machinery etc Motor vehicles Computer equipment Total
£ £ £ £ £
Cost
At 1 January 2023 31,414 650,712 1,001,870 7,487 1,683,996
Additions 528,250 30,959 388,521 876 947,730
Disposals - - (12,000) - (12,000)
At 31 December 2023 559,664 681,671 1,378,391 8,363 2,619,726
Depreciation
At 1 January 2023 6,935 482,545 813,695 5,822 1,303,175
Charge for the year 679 29,483 102,489 563 132,651
At 31 December 2023 7,614 512,028 916,184 6,385 1,435,826
Net book value
At 31 December 2023 552,050 169,643 462,207 1,978 1,185,878
At 31 December 2022 24,479 168,167 188,175 1,665 382,486
5 Debtors 2023 2022
£ £
Trade debtors 142,101 90,724
Other debtors 545,952 434,407
Directors' current accounts 101,055 99,955
Prepayments 227,894 198,677
1,017,002 823,763
6 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 4,950 44,000
Obligations under finance lease and hire purchase contracts - 81,521
Trade creditors 1,030,138 165,410
VAT 35,022 82,029
Taxation and social security costs 49,200 51,333
Accrued expenses 1,440 14,764
Other creditors 31,934 35,515
1,152,684 474,572
7 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans - 1-2 years - 63,582
Bank loans - 3-5 years 107,582 44,000
Obligations under finance lease and hire purchase contracts 483,901 285,597
591,483 393,179
8 Loans 2023 2022
£ £
Creditors include:
Secured bank loans 480,000 290,000
[Give an indication of the nature and form of the security for the bank loans]
9 Other information
Yorkshire Dales Ice Cream Limited is a private company limited by shares and incorporated in England. Its registered office is:
Calm Slate Farm
Halton East
Skipton
North Yorkshire
BD23 6EU
Yorkshire Dales Ice Cream Limited 06131409 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts April 2024 Mr GS Rogers No description of principal activity 06131409 2022-01-01 2022-12-31 06131409 core:WithinOneYear 2022-12-31 06131409 core:AfterOneYear 2022-12-31 06131409 core:ShareCapital 2022-12-31 06131409 core:RetainedEarningsAccumulatedLosses 2022-12-31 06131409 2023-01-01 2023-12-31 06131409 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 06131409 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 06131409 bus:Director40 2023-01-01 2023-12-31 06131409 1 2023-01-01 2023-12-31 06131409 2 2023-01-01 2023-12-31 06131409 core:Goodwill 2023-01-01 2023-12-31 06131409 core:LandBuildings 2023-01-01 2023-12-31 06131409 core:PlantMachinery 2023-01-01 2023-12-31 06131409 core:Vehicles 2023-01-01 2023-12-31 06131409 countries:England 2023-01-01 2023-12-31 06131409 bus:FRS102 2023-01-01 2023-12-31 06131409 bus:FilletedAccounts 2023-01-01 2023-12-31 06131409 2023-12-31 06131409 core:WithinOneYear 2023-12-31 06131409 core:AfterOneYear 2023-12-31 06131409 core:ShareCapital 2023-12-31 06131409 core:RetainedEarningsAccumulatedLosses 2023-12-31 06131409 core:Goodwill 2023-12-31 06131409 core:LandBuildings 2023-12-31 06131409 core:PlantMachinery 2023-12-31 06131409 core:Vehicles 2023-12-31 06131409 2022-12-31 06131409 core:Goodwill 2022-12-31 06131409 core:LandBuildings 2022-12-31 06131409 core:PlantMachinery 2022-12-31 06131409 core:Vehicles 2022-12-31 iso4217:GBP xbrli:pure