Company registration number SC616763 (Scotland)
JTCO LTD
DURAPANEL
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
PAGES FOR FILING WITH REGISTRAR
JTCO LTD
DURAPANEL
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
JTCO LTD
DURAPANEL
BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
89,845
85,845
Current assets
Stocks
544,817
541,795
Debtors
5
364,501
330,390
Cash at bank and in hand
79,191
-
0
988,509
872,185
Creditors: amounts falling due within one year
6
(659,695)
(552,793)
Net current assets
328,814
319,392
Total assets less current liabilities
418,659
405,237
Creditors: amounts falling due after more than one year
7
(88,821)
(123,118)
Provisions for liabilities
(8,463)
(20,222)
Net assets
321,375
261,897
Capital and reserves
Called up share capital
150
150
Share premium account
29,850
29,850
Profit and loss reserves
291,375
231,897
Total equity
321,375
261,897

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

JTCO LTD
DURAPANEL
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2023
31 December 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 15 August 2024 and are signed on its behalf by:
Mr B Anderson
Director
Company registration number SC616763 (Scotland)
JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
1
Accounting policies
Company information

JTCO Ltd is a private company limited by shares incorporated in Scotland. The registered office is Friarton Bridge Park, Friarton Road, Perth, United Kingdom, PH2 8DD.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
15% on reducing balance
Plant and equipment
15% on reducing balance
Fixtures and fittings
25% on straight line
Computers
33% on straight line
Motor vehicles
33% on reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 4 -
1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
13
10
JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2023
4,140
234,396
238,536
Additions
-
0
29,362
29,362
At 31 December 2023
4,140
263,758
267,898
Depreciation and impairment
At 1 January 2023
740
151,951
152,691
Depreciation charged in the year
510
24,852
25,362
At 31 December 2023
1,250
176,803
178,053
Carrying amount
At 31 December 2023
2,890
86,955
89,845
At 31 December 2022
3,400
82,445
85,845
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
335,217
307,459
Other debtors
29,284
22,931
364,501
330,390
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
30,000
34,487
Trade creditors
233,675
296,903
Corporation tax
165,547
79,722
Other taxation and social security
91,727
40,387
Other creditors
138,746
101,294
659,695
552,793
JTCO LTD
DURAPANEL
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 8 -
7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
57,500
87,500
Other creditors
31,321
35,618
88,821
123,118
8
Loans and overdrafts
2023
2022
£
£
Bank loans
87,500
117,500
Bank overdrafts
-
0
4,487
Other loans
96,217
-
0
183,717
121,987
Payable within one year
126,217
34,487
Payable after one year
57,500
87,500
9
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
31,602
22,176
In two to five years
31,321
35,618
62,923
57,794

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

10
Directors' transactions

The following advances and credits to directors subsisted during the year ended 31 December 2022:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors
-
26,045
254,391
(226,718)
53,718
26,045
254,391
(226,718)
53,718
2023-12-312023-01-01false15 August 2024CCH SoftwareCCH Accounts Production 2024.200No description of principal activityMr B AndersonMr R AndersonfalsefalseSC6167632023-01-012023-12-31SC6167632023-12-31SC6167632022-12-31SC616763core:LandBuildings2023-12-31SC616763core:OtherPropertyPlantEquipment2023-12-31SC616763core:LandBuildings2022-12-31SC616763core:OtherPropertyPlantEquipment2022-12-31SC616763core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC616763core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC616763core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC616763core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC616763core:CurrentFinancialInstruments2023-12-31SC616763core:CurrentFinancialInstruments2022-12-31SC616763core:Non-currentFinancialInstruments2023-12-31SC616763core:Non-currentFinancialInstruments2022-12-31SC616763core:ShareCapital2023-12-31SC616763core:ShareCapital2022-12-31SC616763core:SharePremium2023-12-31SC616763core:SharePremium2022-12-31SC616763core:RetainedEarningsAccumulatedLosses2023-12-31SC616763core:RetainedEarningsAccumulatedLosses2022-12-31SC616763bus:Director12023-01-012023-12-31SC616763core:LeaseholdImprovements2023-01-012023-12-31SC616763core:PlantMachinery2023-01-012023-12-31SC616763core:FurnitureFittings2023-01-012023-12-31SC616763core:ComputerEquipment2023-01-012023-12-31SC616763core:MotorVehicles2023-01-012023-12-31SC6167632022-01-012022-12-31SC616763core:LandBuildings2022-12-31SC616763core:OtherPropertyPlantEquipment2022-12-31SC6167632022-12-31SC616763core:LandBuildings2023-01-012023-12-31SC616763core:OtherPropertyPlantEquipment2023-01-012023-12-31SC616763core:WithinOneYear2023-12-31SC616763core:WithinOneYear2022-12-31SC616763core:BetweenTwoFiveYears2023-12-31SC616763core:BetweenTwoFiveYears2022-12-31SC616763bus:PrivateLimitedCompanyLtd2023-01-012023-12-31SC616763bus:SmallCompaniesRegimeForAccounts2023-01-012023-12-31SC616763bus:FRS1022023-01-012023-12-31SC616763bus:AuditExempt-NoAccountantsReport2023-01-012023-12-31SC616763bus:Director22023-01-012023-12-31SC616763bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP