Registered number
09298069
The Swan Olney Ltd
Filleted Accounts
30 November 2023
The Swan Olney Ltd
Registered number: 09298069
Balance Sheet
as at 30 November 2023
Notes 2023 2022
£ £
Fixed assets
Intangible assets 3 85,122 86,933
Tangible assets 4 15,539 19,424
100,661 106,357
Current assets
Stocks 8,452 9,420
Debtors 7 6,634 29,027
Cash at bank and in hand 63,858 21,096
78,944 59,543
Creditors: amounts falling due within one year 5 (50,724) (73,165)
Net current assets/(liabilities) 28,220 (13,622)
Total assets less current liabilities 128,881 92,735
Net assets 128,881 92,735
Capital and reserves
Called up share capital 100 100
Profit and loss account 128,781 92,635
Shareholder's funds 128,881 92,735
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The member has not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his 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.
A Dunkley Esq
Director
Approved by the board on 30 August 2024
The Swan Olney Ltd
Notes to the Accounts
for the year ended 30 November 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:
Leasehold 2% straight line
Plant and machinery 20% reducing balance
Fixtures, fittings, tools and equipment 20% reducing balance
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 30 30
3 Intangible fixed assets £
Goodwill:
Cost
At 1 December 2022 102,228
Additions 0
Disposals 0
At 30 November 2023 102,228
Amortisation
At 1 December 2022 15,295
Provided during the year 1,811
On disposals 0
At 30 November 2023 17,106
Net book value
At 30 November 2023 85,122
At 30 November 2022 86,933
Goodwill is being written off in equal annual instalments over its estimated economic life of 25 years.
4 Tangible fixed assets
Fixtures and fittings Motor Total
£ £
Cost
At 1 December 2022 22,000 24,583 46,583
Additions 0 0 0
Surplus on revaluation 0 0 0
Disposals 0 0 0
At 30 November 2023 22,000 24,583 46,583
Depreciation
At 1 December 2022 18,309 8,850 27,159
Charge for the year 738 3,147 3,885
Surplus on revaluation 0 0 0
On disposals 0 0 0
At 30 November 2023 19,047 11,997 31,044
Net book value
At 30 November 2023 2,953 12,586 15,539
At 30 November 2022 3,691 15,733 19,424
5 Creditors: amounts falling due within one year 2023 2022
£ £
Corporation tax 23,579 10,545
Other creditors 27,145 62,620
50,724 73,165
6 Events after the reporting date
There were no post balance sheet events .
7 Pension commitments
Company pays into a pension scheme.
8 Controlling party
A Dunkley Esq holds one hundred shares in the company.
The Swan Olney Ltd 09298069 false 2022-12-01 2023-11-30 2023-11-30 VT Final Accounts April 2024 A Dunkley Esq No description of principal activity 09298069 2021-12-01 2022-11-30 09298069 core:WithinOneYear 2022-11-30 09298069 core:ShareCapital 2022-11-30 09298069 core:RetainedEarningsAccumulatedLosses 2022-11-30 09298069 2022-12-01 2023-11-30 09298069 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 09298069 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 09298069 bus:Director40 2022-12-01 2023-11-30 09298069 1 2022-12-01 2023-11-30 09298069 2 2022-12-01 2023-11-30 09298069 core:Goodwill 2022-12-01 2023-11-30 09298069 core:PlantMachinery 2022-12-01 2023-11-30 09298069 core:Vehicles 2022-12-01 2023-11-30 09298069 1 2022-12-01 2023-11-30 09298069 bus:FRS102 2022-12-01 2023-11-30 09298069 bus:FilletedAccounts 2022-12-01 2023-11-30 09298069 2023-11-30 09298069 core:WithinOneYear 2023-11-30 09298069 core:ShareCapital 2023-11-30 09298069 core:RetainedEarningsAccumulatedLosses 2023-11-30 09298069 core:Goodwill 2023-11-30 09298069 core:PlantMachinery 2023-11-30 09298069 core:Vehicles 2023-11-30 09298069 2022-11-30 09298069 core:Goodwill 2022-11-30 09298069 core:PlantMachinery 2022-11-30 09298069 core:Vehicles 2022-11-30 iso4217:GBP xbrli:pure