24 30/11/2023 2023-11-30 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2022-12-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 2986708 2022-12-01 2023-11-30 2986708 2023-11-30 2986708 2022-11-30 2986708 2021-12-01 2022-11-30 2986708 2022-11-30 2986708 2021-11-30 2986708 bus:Director1 2022-12-01 2023-11-30 2986708 core:PlantMachinery 2022-11-30 2986708 core:FurnitureFittingsToolsEquipment 2022-11-30 2986708 core:MotorVehicles 2022-11-30 2986708 core:PlantMachinery 2023-11-30 2986708 core:FurnitureFittingsToolsEquipment 2023-11-30 2986708 core:MotorVehicles 2023-11-30 2986708 core:RetainedEarningsAccumulatedLosses 2021-12-01 2022-11-30 2986708 core:RetainedEarningsAccumulatedLosses 2022-12-01 2023-11-30 2986708 core:WithinOneYear 2023-11-30 2986708 core:WithinOneYear 2022-11-30 2986708 core:FurnitureFittingsToolsEquipment 2022-12-01 2023-11-30 2986708 core:MotorVehicles 2022-12-01 2023-11-30 2986708 core:ShareCapital 2023-11-30 2986708 core:ShareCapital 2022-11-30 2986708 core:RetainedEarningsAccumulatedLosses 2023-11-30 2986708 core:RetainedEarningsAccumulatedLosses 2022-11-30 2986708 core:ShareCapital 2021-11-30 2986708 core:RetainedEarningsAccumulatedLosses 2021-11-30 2986708 core:FurnitureFittingsToolsEquipment 2022-11-30 2986708 core:MotorVehicles 2022-11-30 2986708 bus:Director1 2022-11-30 2986708 bus:Director1 2023-11-30 2986708 bus:Director1 2021-11-30 2986708 bus:Director1 2022-11-30 2986708 bus:Director1 2021-12-01 2022-11-30 2986708 bus:SmallEntities 2022-12-01 2023-11-30 2986708 bus:AuditExempt-NoAccountantsReport 2022-12-01 2023-11-30 2986708 bus:FullAccounts 2022-12-01 2023-11-30 2986708 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 2986708 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 2986708 core:OtherPropertyPlantEquipment 2022-11-30 2986708 core:OtherPropertyPlantEquipment 2023-11-30 2986708 core:OtherPropertyPlantEquipment 2022-12-01 2023-11-30
Company registration number: 2986708
S M C Design and Draughting Services Limited
Unaudited filleted financial statements
30 November 2023
S M C Design and Draughting Services Limited
Contents
Statement of financial position
Statement of changes in equity
Notes to the financial statements
S M C Design and Draughting Services Limited
Statement of financial position
30 November 2023
2023 2022
Note £ £ £ £
Fixed assets
Tangible assets 5 20,444 120,136
_______ _______
20,444 120,136
Current assets
Debtors 6 1,994,750 875,739
Cash at bank and in hand 11,370,444 7,903,409
_______ _______
13,365,194 8,779,148
Creditors: amounts falling due
within one year 7 ( 4,035,180) ( 1,897,285)
_______ _______
Net current assets 9,330,014 6,881,863
_______ _______
Total assets less current liabilities 9,350,458 7,001,999
_______ _______
Net assets 9,350,458 7,001,999
_______ _______
Capital and reserves
Called up share capital 2 2
Profit and loss account 9,350,456 7,001,997
_______ _______
Shareholders funds 9,350,458 7,001,999
_______ _______
For the year ending 30 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.
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 comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 22 August 2024 , and are signed on behalf of the board by:
Mr Steven McBallantine Mrs Diane McBallantine
Director Director
Company registration number: 2986708
S M C Design and Draughting Services Limited
Statement of changes in equity
Year ended 30 November 2023
Called up share capital Profit and loss account Total
£ £ £
At 1 December 2021 2 20,553,716 20,553,718
Profit for the year 3,098,281 3,098,281
_______ _______ _______
Total comprehensive income for the year - 3,098,281 3,098,281
EOT Contributions - ( 16,650,000) ( 16,650,000)
_______ _______ _______
Total investments by and distributions to owners - ( 16,650,000) ( 16,650,000)
_______ _______ _______
At 30 November 2022 and 1 December 2022 2 7,001,997 7,001,999
Profit for the year 3,978,773 3,978,773
_______ _______ _______
Total comprehensive income for the year - 3,978,773 3,978,773
EOT Contributions - ( 1,630,314) ( 1,630,314)
_______ _______ _______
Total investments by and distributions to owners - ( 1,630,314) ( 1,630,314)
_______ _______ _______
At 30 November 2023 2 9,350,456 9,350,458
_______ _______ _______
S M C Design and Draughting Services Limited
Notes to the financial statements
Year ended 30 November 2023
1. General information
The company is a private company limited by shares, registered in England & Wales. The address of the registered office is Unit 6 Colwick Quays Business Park, Road No 2, Colwick, Nottingham, NG24 2JY.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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.
Turnover
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.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
tangible assets are initially recorded at cost, and are 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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:
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
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. 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 are largely independent of the cash inflows from other assets or groups of assets.
Financial instruments
A financial asset or a financial liability is recognised only when the company 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.
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 or 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
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 24 (2022: 24 ).
5. Tangible assets
Plant and machinery Fixtures, fittings and equipment Motor vehicles Bicycles Total
£ £ £ £ £
Cost
At 1 December 2022 220,982 164,002 274,293 11,102 670,379
Additions - 2,000 - - 2,000
Disposals - - ( 141,965) - ( 141,965)
_______ _______ _______ _______ _______
At 30 November 2023 220,982 166,002 132,328 11,102 530,414
_______ _______ _______ _______ _______
Depreciation
At 1 December 2022 220,982 161,513 159,170 8,578 550,243
Charge for the year - 1,557 27,898 1,262 30,717
Disposals - - ( 70,990) - ( 70,990)
_______ _______ _______ _______ _______
At 30 November 2023 220,982 163,070 116,078 9,840 509,970
_______ _______ _______ _______ _______
Carrying amount
At 30 November 2023 - 2,932 16,250 1,262 20,444
_______ _______ _______ _______ _______
At 30 November 2022 - 2,489 115,123 2,524 120,136
_______ _______ _______ _______ _______
6. Debtors
2023 2022
£ £
Trade debtors 1,941,193 833,297
Other debtors 53,557 42,442
_______ _______
1,994,750 875,739
_______ _______
7. Creditors: amounts falling due within one year
2023 2022
£ £
Corporation tax 1,042,822 529,890
Social security and other taxes 34,182 24,105
Other creditors 2,958,176 1,343,290
_______ _______
4,035,180 1,897,285
_______ _______
8. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2023
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr Steven McBallantine 5,648 ( 7,941) ( 2,293)
_______ _______ _______
2022
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr Steven McBallantine 18,505 ( 12,857) 5,648
_______ _______ _______
9. Controlling party
The ultimate controlling party is Design SMC EOT Limited (Company Registration Number : 13983784), the Trustee of the Design SMC Employee Ownership Trust, by virtue of it's 100% shareholding.