Complete CNC Solutions Limited 08483634 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is the supply of CNC routing and cutting systems. Digita Accounts Production Advanced 6.30.9574.0 true true 08483634 2023-06-01 2024-05-31 08483634 2024-05-31 08483634 bus:OrdinaryShareClass1 2024-05-31 08483634 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 08483634 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 08483634 core:CurrentFinancialInstruments 2024-05-31 08483634 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 08483634 core:Non-currentFinancialInstruments 2024-05-31 08483634 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 08483634 core:FurnitureFittingsToolsEquipment 2024-05-31 08483634 core:LandBuildings 2024-05-31 08483634 core:MotorVehicles 2024-05-31 08483634 bus:SmallEntities 2023-06-01 2024-05-31 08483634 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 08483634 bus:FilletedAccounts 2023-06-01 2024-05-31 08483634 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 08483634 bus:RegisteredOffice 2023-06-01 2024-05-31 08483634 bus:Director1 2023-06-01 2024-05-31 08483634 bus:Director2 2023-06-01 2024-05-31 08483634 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 08483634 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 08483634 core:FurnitureFittings 2023-06-01 2024-05-31 08483634 core:FurnitureFittingsToolsEquipment 2023-06-01 2024-05-31 08483634 core:LandBuildings 2023-06-01 2024-05-31 08483634 core:LeaseholdImprovements 2023-06-01 2024-05-31 08483634 core:MotorVehicles 2023-06-01 2024-05-31 08483634 core:OfficeEquipment 2023-06-01 2024-05-31 08483634 core:PlantMachinery 2023-06-01 2024-05-31 08483634 countries:EnglandWales 2023-06-01 2024-05-31 08483634 2023-05-31 08483634 core:FurnitureFittingsToolsEquipment 2023-05-31 08483634 core:LandBuildings 2023-05-31 08483634 core:MotorVehicles 2023-05-31 08483634 2022-06-01 2023-05-31 08483634 2023-05-31 08483634 bus:OrdinaryShareClass1 2023-05-31 08483634 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-05-31 08483634 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-05-31 08483634 core:CurrentFinancialInstruments 2023-05-31 08483634 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 08483634 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2023-05-31 08483634 core:Non-currentFinancialInstruments 2023-05-31 08483634 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 08483634 core:Non-currentFinancialInstruments core:AfterOneYear core:PreviouslyStatedAmount 2023-05-31 08483634 core:FurnitureFittingsToolsEquipment 2023-05-31 08483634 core:LandBuildings 2023-05-31 08483634 core:MotorVehicles 2023-05-31 08483634 core:PreviouslyStatedAmount 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08483634

Complete CNC Solutions Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

Complete CNC Solutions Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Complete CNC Solutions Limited

Company Information

Directors

Mrs E J Sage

Mr J A Sage

Registered office

Charwell House
Unit 3a Cheddar Business Park
Wedmore Road
Cheddar
Somerset
BS27 3EB

Accountants

Newsham Hanson Accountants Limited
Accountants and Business Advisors
Edinburgh House
1-5 Bellevue Road
Clevedon
North Somerset
BS21 7NP

 

Complete CNC Solutions Limited

(Registration number: 08483634)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

45,251

37,284

Current assets

 

Stocks

5

263,972

262,750

Debtors

6

83,746

70,209

Cash at bank and in hand

 

525,628

579,504

 

873,346

912,463

Creditors: Amounts falling due within one year

7

(152,244)

(157,868)

Net current assets

 

721,102

754,595

Total assets less current liabilities

 

766,353

791,879

Creditors: Amounts falling due after more than one year

7

(47,893)

(48,450)

Provisions for liabilities

(11,313)

(9,321)

Net assets

 

707,147

734,108

Capital and reserves

 

Called up share capital

8

100

100

Retained earnings

707,047

734,008

Shareholders' funds

 

707,147

734,108

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

Directors' 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 directors acknowledge their 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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 31 July 2024 and signed on its behalf by:
 

 

Complete CNC Solutions Limited

(Registration number: 08483634)
Balance Sheet as at 31 May 2024

.........................................
Mrs E J Sage
Director

.........................................
Mr J A Sage
Director

 

Complete CNC Solutions Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 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:
Charwell House
Unit 3a Cheddar Business Park
Wedmore Road
Cheddar
Somerset
BS27 3EB

These financial statements were authorised for issue by the Board 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.

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.

 

Complete CNC Solutions Limited

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

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

Leasehold improvements

over the terms of the lease

Plant & machinery

15% straight line basis

Furniture & fittings

15% straight line basis

Motor vehicles

25% straight line basis

Office equipment

25% straight line basis

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.

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.

 

Complete CNC Solutions Limited

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

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Complete CNC Solutions Limited

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 9 (2023 - 10).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

28,766

54,653

67,600

151,019

Additions

-

-

28,036

28,036

Disposals

-

-

(20,000)

(20,000)

At 31 May 2024

28,766

54,653

75,636

159,055

Depreciation

At 1 June 2023

28,766

53,069

31,900

113,735

Charge for the year

-

1,160

18,909

20,069

Eliminated on disposal

-

-

(20,000)

(20,000)

At 31 May 2024

28,766

54,229

30,809

113,804

Carrying amount

At 31 May 2024

-

424

44,827

45,251

At 31 May 2023

-

1,584

35,700

37,284

Included within the net book value of tangible assets is £44,827 (2023 - £35,700) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation for the year on these assets was £18,909 (2023 - £16,900).

Included within the net book value of land and buildings above is £Nil (2023 - £Nil) in respect of freehold land and buildings.
 

 

Complete CNC Solutions Limited

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

5

Stocks

2024
£

2023
£

Other inventories

263,972

262,750

6

Debtors

Current

2024
£

2023
£

Trade debtors

74,245

61,252

Prepayments

1,501

957

Other debtors

8,000

8,000

 

83,746

70,209

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Bank loans and overdrafts

9

23,547

17,532

Trade creditors

 

25,721

39,748

Amounts owed to related parties

47

56

Taxation and social security

 

51,938

44,230

Other creditors

 

50,991

56,302

 

152,244

157,868

Due after one year

 

Loans and borrowings

9

47,893

48,450

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

47,893

48,450

 

Complete CNC Solutions Limited

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

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary share of £1 each

100

100

100

100

       

9

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

10,833

20,833

Hire purchase contracts

37,060

27,617

47,893

48,450

Current loans and borrowings

2024
£

2023
£

Bank borrowings

10,000

10,000

Hire purchase contracts

13,547

7,532

23,547

17,532

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £35,000 (2023 - £35,000). The company has committed to a lease to operate at a premises over five years. The amounts due within one year is £35,000.

11

Control

The company is controlled by the directors, who each own 50% of the called up share capital.