2
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2022-12-01
Sage Accounts Production Advanced 2023 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
NI029829
2022-12-01
2023-11-30
NI029829
2023-11-30
NI029829
2022-11-30
NI029829
2021-12-01
2022-11-30
NI029829
2022-11-30
NI029829
2021-11-30
NI029829
core:FurnitureFittings
2022-12-01
2023-11-30
NI029829
core:MotorVehicles
2022-12-01
2023-11-30
NI029829
bus:Director3
2022-12-01
2023-11-30
NI029829
bus:Director4
2022-12-01
2023-11-30
NI029829
core:LandBuildings
2022-11-30
NI029829
core:FurnitureFittings
2022-11-30
NI029829
core:MotorVehicles
2022-11-30
NI029829
core:LandBuildings
2023-11-30
NI029829
core:FurnitureFittings
2023-11-30
NI029829
core:MotorVehicles
2023-11-30
NI029829
core:AfterOneYear
2023-11-30
NI029829
core:AfterOneYear
2022-11-30
NI029829
core:WithinOneYear
2023-11-30
NI029829
core:WithinOneYear
2022-11-30
NI029829
core:ShareCapital
2023-11-30
NI029829
core:ShareCapital
2022-11-30
NI029829
core:RetainedEarningsAccumulatedLosses
2023-11-30
NI029829
core:RetainedEarningsAccumulatedLosses
2022-11-30
NI029829
core:FurnitureFittings
2022-11-30
NI029829
core:MotorVehicles
2022-11-30
NI029829
bus:SmallEntities
2022-12-01
2023-11-30
NI029829
bus:AuditExemptWithAccountantsReport
2022-12-01
2023-11-30
NI029829
bus:SmallCompaniesRegimeForAccounts
2022-12-01
2023-11-30
NI029829
bus:PrivateLimitedCompanyLtd
2022-12-01
2023-11-30
NI029829
bus:FullAccounts
2022-12-01
2023-11-30
NI029829
core:LandBuildings
core:ShortLeaseholdAssets
2022-12-01
2023-11-30
NI029829
core:OfficeEquipment
2022-12-01
2023-11-30
NI029829
core:OfficeEquipment
2023-11-30
NI029829
core:OfficeEquipment
2022-11-30
COMPANY REGISTRATION NUMBER:
NI029829
Filleted Unaudited Financial Statements |
|
Year ended 30th November 2023
Statement of financial position |
1 to 2 |
|
|
Notes to the financial statements |
3 to 7 |
|
|
Statement of Financial Position |
|
30 November 2023
Fixed assets
Tangible assets |
5 |
|
3,449 |
4,298 |
|
|
|
|
|
Current assets
Stocks |
11,690 |
|
4,820 |
Debtors |
6 |
247,369 |
|
107,835 |
Cash at bank and in hand |
378,063 |
|
123,097 |
|
--------- |
|
--------- |
|
637,122 |
|
235,752 |
|
|
|
|
|
Creditors: amounts falling due within one year |
7 |
572,155 |
|
217,535 |
|
--------- |
|
--------- |
Net current assets |
|
64,967 |
18,217 |
|
|
-------- |
-------- |
Total assets less current liabilities |
|
68,416 |
22,515 |
|
|
|
|
|
Creditors: amounts falling due after more than one year |
8 |
|
36,215 |
41,126 |
|
|
-------- |
-------- |
Net assets/(liabilities) |
|
32,201 |
(
18,611) |
|
|
-------- |
-------- |
|
|
|
|
|
Capital and reserves
Called up share capital |
|
120 |
120 |
Profit and loss account |
|
32,081 |
(
18,731) |
|
|
-------- |
-------- |
Shareholders funds/(deficit) |
|
32,201 |
(
18,611) |
|
|
-------- |
-------- |
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of income and retained earnings has not been delivered.
For the year ending 30th November 2023 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 financial statements for the year in question in accordance with section 476
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
Statement of Financial Position (continued) |
|
30 November 2023
These financial statements were approved by the
board of directors
and authorised for issue on
29 August 2024
, and are signed on behalf of the board by:
D Starrs |
J Blair |
Director |
Director |
|
|
Company registration number:
NI029829
Notes to the Financial Statements |
|
Year ended 30th November 2023
1.
General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is Unit 20, East Belfast Enterprise Park, 308 Albertbridge Road, Belfast, BT5 4GX.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Debtors and creditors receivable / payable withing one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
Computer |
- |
33.33% straight line
|
|
Fixtures and fittings |
- |
15% reducing balance |
|
Motor Vehicles |
- |
20% reducing balance |
|
Office equipment |
- |
25% reducing balance |
|
|
|
|
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship (see hedge accounting policy). Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
The company operates a defined contribution scheme for specific directors and employees. The cost of funding the defined contribution scheme is charged to the profit and loss account as incurred.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
2
(2022:
3
).
5.
Tangible assets
|
Computer |
Fixtures and fittings |
Motor vehicles |
Office equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
|
|
|
|
|
Cost |
|
|
|
|
|
At 1st December 2022 and 30th November 2023 |
3,442 |
12,862 |
6,480 |
11,908 |
34,692 |
|
------- |
-------- |
------- |
-------- |
-------- |
Depreciation |
|
|
|
|
|
At 1st December 2022 |
3,442 |
12,263 |
3,162 |
11,527 |
30,394 |
Charge for the year |
– |
90 |
664 |
95 |
849 |
|
------- |
-------- |
------- |
-------- |
-------- |
At 30th November 2023 |
3,442 |
12,353 |
3,826 |
11,622 |
31,243 |
|
------- |
-------- |
------- |
-------- |
-------- |
Carrying amount |
|
|
|
|
|
At 30th November 2023 |
– |
509 |
2,654 |
286 |
3,449 |
|
------- |
-------- |
------- |
-------- |
-------- |
At 30th November 2022 |
– |
599 |
3,318 |
381 |
4,298 |
|
------- |
-------- |
------- |
-------- |
-------- |
|
|
|
|
|
|
6.
Debtors
Trade debtors |
172,119 |
61,855 |
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
75,250 |
42,000 |
Other debtors |
– |
3,980 |
|
--------- |
--------- |
|
247,369 |
107,835 |
|
--------- |
--------- |
|
|
|
7.
Creditors:
amounts falling due within one year
Trade creditors |
515,887 |
193,019 |
Corporation tax |
28,006 |
9,602 |
Social security and other taxes |
10,289 |
1,180 |
Other creditors |
17,973 |
13,734 |
|
--------- |
--------- |
|
572,155 |
217,535 |
|
--------- |
--------- |
|
|
|
8.
Creditors:
amounts falling due after more than one year
Bank loans and overdrafts |
36,215 |
41,126 |
|
-------- |
-------- |
|
|
|
9.
Directors' advances, credits and guarantees
At the year end, included in creditors of note 7, there was a balance of £Nil owed to the directors by the company (2022 - £Nil).
10.
Related party transactions
There were no other transactions with related parties such as are required to be disclosed under Financial Reporting Standard 102.
11.
Control
The ultimate holding company is Elfmac Holding Limited, a company incorporated in Northern Ireland. The company regards Mr
D Starrs
and Ms J Blair
as the controlling parties whom together own 100% of the share capital.