IRIS Accounts Production v24.2.0.383 07763995 director 1.1.23 31.12.23 31.12.23 true false true true false false true false Auditors Opinion Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh077639952022-12-31077639952023-12-31077639952023-01-012023-12-31077639952021-12-31077639952022-01-012022-12-31077639952022-12-3107763995ns15:EnglandWales2023-01-012023-12-3107763995ns14:PoundSterling2023-01-012023-12-3107763995ns10:Director12023-01-012023-12-3107763995ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3107763995ns10:FRS1022023-01-012023-12-3107763995ns10:Audited2023-01-012023-12-3107763995ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3107763995ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-01-012023-12-3107763995ns10:FullAccounts2023-01-012023-12-3107763995ns10:OrdinaryShareClass12023-01-012023-12-3107763995ns10:RegisteredOffice2023-01-012023-12-3107763995ns5:CurrentFinancialInstruments2023-12-3107763995ns5:CurrentFinancialInstruments2022-12-3107763995ns5:Non-currentFinancialInstruments2023-12-3107763995ns5:Non-currentFinancialInstruments2022-12-3107763995ns5:ShareCapital2023-12-3107763995ns5:ShareCapital2022-12-3107763995ns5:RetainedEarningsAccumulatedLosses2023-12-3107763995ns5:RetainedEarningsAccumulatedLosses2022-12-3107763995ns5:ShareCapital2021-12-3107763995ns5:RetainedEarningsAccumulatedLosses2021-12-3107763995ns5:RetainedEarningsAccumulatedLosses2022-01-012022-12-3107763995ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107763995ns5:OwnedOrFreeholdAssetsns5:LandBuildings2023-01-012023-12-3107763995ns5:PlantMachinery2023-01-012023-12-3107763995ns5:OwnedAssets2023-01-012023-12-3107763995ns5:OwnedAssets2022-01-012022-12-3107763995ns10:OrdinaryShareClass12022-01-012022-12-3107763995ns5:LandBuildings2022-12-3107763995ns5:PlantMachinery2022-12-3107763995ns5:FurnitureFittings2022-12-3107763995ns5:LandBuildings2023-01-012023-12-3107763995ns5:FurnitureFittings2023-01-012023-12-3107763995ns5:LandBuildings2023-12-3107763995ns5:PlantMachinery2023-12-3107763995ns5:FurnitureFittings2023-12-3107763995ns5:LandBuildings2022-12-3107763995ns5:PlantMachinery2022-12-3107763995ns5:FurnitureFittings2022-12-3107763995ns5:MotorVehicles2022-12-3107763995ns5:ComputerEquipment2022-12-3107763995ns5:MotorVehicles2023-01-012023-12-3107763995ns5:ComputerEquipment2023-01-012023-12-3107763995ns5:MotorVehicles2023-12-3107763995ns5:ComputerEquipment2023-12-3107763995ns5:MotorVehicles2022-12-3107763995ns5:ComputerEquipment2022-12-3107763995ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3107763995ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3107763995ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3107763995ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3107763995ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3107763995ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3107763995ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3107763995ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2022-12-3107763995ns5:HirePurchaseContracts2023-12-3107763995ns5:HirePurchaseContracts2022-12-3107763995ns5:WithinOneYear2023-12-3107763995ns5:WithinOneYear2022-12-3107763995ns5:BetweenOneFiveYears2023-12-3107763995ns5:BetweenOneFiveYears2022-12-3107763995ns5:MoreThanFiveYears2023-12-3107763995ns5:MoreThanFiveYears2022-12-3107763995ns5:AllPeriods2023-12-3107763995ns5:AllPeriods2022-12-3107763995ns5:Secured2023-12-3107763995ns5:Secured2022-12-3107763995ns5:AcceleratedTaxDepreciationDeferredTax2023-12-3107763995ns5:AcceleratedTaxDepreciationDeferredTax2022-12-3107763995ns5:DeferredTaxation2022-12-3107763995ns5:DeferredTaxation2023-01-012023-12-3107763995ns5:DeferredTaxation2023-12-3107763995ns10:OrdinaryShareClass12023-12-3107763995ns5:RetainedEarningsAccumulatedLosses2022-12-31
REGISTERED NUMBER: 07763995 (England and Wales)














Strategic Report, Report of the Director and

Financial Statements

for the Year Ended 31 December 2023

for

Bellview Products Limited

Bellview Products Limited (Registered number: 07763995)

Contents of the Financial Statements
for the Year Ended 31 December 2023










Page

Company information 1

Strategic report 2

Report of the director 3 to 4

Report of the independent auditors 5 to 9

Statement of comprehensive income 10

Statement of financial position 11

Statement of changes in equity 12

Statement of cash flows 13

Notes to the statement of cash flows 14 to 15

Notes to the financial statements 16 to 22


Bellview Products Limited

Company Information
for the Year Ended 31 December 2023







Director: R J Morley





Registered office: Unit 3, Station Bridge
Broadway, Yaxley
Peterborough
Cambridgeshire
PE7 3EL





Registered number: 07763995 (England and Wales)





Auditors: Moore Thompson
7 Swan Court
Forder Way, Cygnet Park
Hampton
Peterborough
Cambridgeshire
PE7 8GX

Bellview Products Limited (Registered number: 07763995)

Strategic Report
for the Year Ended 31 December 2023


The director presents the strategic report for the year ended 31st December 2023

Fair review of the business
Bellview Products Limited is a leading trade manufacturer and supplier of Aluminium and UPVC Window and Door Systems throughout the UK. Throughout the year, our focus remained on serving the trade market with our high-quality products.

The company continued to deliver strong year on year growth with turnover increasing by 10% to £15.9m (2022:£14.5m). Operating profit before tax decreased by £344k to £779k (2022:£1.1m). Net assets have increased by £652k to £2.2m.

In order to deliver this growth, the company has continued its expansion of factory space as well as investing in machinery and technology to maintain or enhance operational efficiencies and allow for further advance in demand.

Principle risks and uncertainties
The Coronavirus pandemic, whilst creating its difficulties throughout the industry, was navigated through in such a way that the business sustained periods of strong growth. Unlike some competitors, the company remained open for business and overcame supply issues. The investment in our people, the working conditions and our great culture meant we were able to successfully come through this period with forward momentum.

Development and performance
Further planned investment in the expansion of our premises and machinery will enable us to absorb significant additional growth.

The introduction of a Financial Director into the business during 2023 has enabled the company to enhance reporting capabilities, implement further policy and procedure and provide financial leadership to align business and finance strategy.

To further strengthen our market position, we continually monitor, analyse and identify opportunities for growth. By leveraging our strong reputation for delivering reliable and durable windows and doors, we expect continued advances in market share.

In conclusion, Bellview Products Limited had a successful year, marked by increased sales, improved operational efficiency, and strategic market expansion. We remain committed to delivering exceptional products and services to our valued trade customers. With a strong foundation and a clear vision for the future, we are confident in our ability to continue growing and maintaining our position as a trusted leader in the Window and Door Fabrication industry.

On behalf of the board:





R J Morley - Director


22 August 2024

Bellview Products Limited (Registered number: 07763995)

Report of the Director
for the Year Ended 31 December 2023


The director presents his report with the financial statements of the company for the year ended 31 December 2023.

Principal activity
The principal activity of the company in the year under review was that of UPVC and aluminium window and door manufacturing.

Dividends
An interim dividend of £15,000 per share was paid on 31 December 2023. The director recommends that no final dividend be paid.

The total distribution of dividends for the year ended 31 December 2023 will be £ 30,000 .

Director
R J Morley held office during the whole of the period from 1 January 2023 to the date of this report.

Statement of director's responsibilities
The director is responsible for preparing the Strategic report, the Report of the director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement as to disclosure of information to auditors
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Bellview Products Limited (Registered number: 07763995)

Report of the Director
for the Year Ended 31 December 2023


Auditors
The auditors, Moore Thompson, will be proposed for re-appointment at the forthcoming Annual General Meeting.

On behalf of the board:



R J Morley - Director


22 August 2024

Report of the Independent Auditors to the Members of
Bellview Products Limited


Qualified Opinion
We have audited the financial statements of Bellview Products Limited (the 'company') for the year ended 31 December 2023 which comprise the Statement of comprehensive income, Statement of financial position, Statement of changes in equity, Statement of cash flows and Notes to the statement of cash flows, Notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the possible effects of the matter described in the basis for qualified opinion section of our report, the financial statements:
• give a true and fair view of the state of the company’s affairs as at 31 December 2023 and of the company’s profit for the year then ended;
• have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
• have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for qualified opinion
We were appointed as auditor of the company after 31 December 2022 and thus did not observe the counting of physical inventories at the end of that year or before. We were unable to satisfy ourselves by alternative means concerning the stock and work in progress quantities and valuations held at 31 December 2022 which are included in the balance sheet at £817,292 by using other audit procedures.

Additionally, due to a lack of historical data with regard to the Deposits received in advance we were unable to satisfy ourselves by alternative means concerning the completeness of these at 31 December 2022 which are included in the balance sheet at £504,563 by other audit procedures.

Consequently we were unable to determine whether any adjustment to these amounts at 31 December 2022 were necessary or whether there was any consequential effect on the cost of sales for the year ended 31 December 2023 The strategic report would also need to be amended.

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

Key audit matters
Except for the matter described in the basis for qualified opinion section, we have determined that there are no key audit matters to be communicated in our report.

Report of the Independent Auditors to the Members of
Bellview Products Limited


Other information
The director is responsible for the other information. The other information comprises the information in the Strategic report and the Report of the director, but does not include the financial statements and our Report of the auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

As described in the basis for qualified opinion section of our report, we were unable to satisfy ourselves concerning the inventory quantities and valuations of £817,292 held at 31 December 2022 and due to a lack of historical data with regard to the deposits received in advance we were unable to satisfy ourselves by alternative means concerning the completeness of these at 31 December 2022, which are included in the balance sheet at £504,563.

We have therefore concluded that where the other information refers to the net assets or related balances such as net profit, it may be materially misstated for the same reason.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic report and the Report of the director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic report and the Report of the director have been prepared in accordance with applicable legal requirements.
Except for the possible effects of the matter described in the basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of the audit:
• the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
• the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic report or the Report of the director.

Except for the matter described in the basis for qualified opinion section of our report, in the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors’ report.

Arising solely from the limitation on the scope of our work relating to inventory and deposits received in advance, as referred to previously in the basis of qualified opinion, we were not appointed as auditors of the company until after 31 December 2022 and as such we were unable to obtain all the information and explanations that we considered necessary for the purpose of satisfying the associated audit assertions and as such we were unable retrospectively to determine whether adequate accounting records have been kept.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

- returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of director's remuneration specified by law are not made.

Report of the Independent Auditors to the Members of
Bellview Products Limited


Responsibilities of director
As explained more fully in the Statement of director's responsibilities set out on page three, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Bellview Products Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector;

- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including such as the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation;

- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

- performed analytical procedures to identify any unusual or unexpected relationships;

- tested journal entries to identify unusual transactions;

- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

- investigated the rationale behind significant or unusual transactions;

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;

- reading the minutes of meetings of those charged with governance;

- enquiring of management as to actual and potential litigation and claims;

Report of the Independent Auditors to the Members of
Bellview Products Limited


- reviewing correspondence with HMRC, relevant regulators and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




M A East FCCA (Senior Statutory Auditor)
for and on behalf of Moore Thompson
7 Swan Court
Forder Way, Cygnet Park
Hampton
Peterborough
Cambridgeshire
PE7 8GX

22 August 2024

Bellview Products Limited (Registered number: 07763995)

Statement of Comprehensive Income
for the Year Ended 31 December 2023

2023 2022
Notes £    £   

Turnover 15,916,398 14,485,395

Cost of sales 13,452,127 12,054,875
Gross profit 2,464,271 2,430,520

Administrative expenses 1,694,402 1,307,801
769,869 1,122,719

Other operating income 8,900 -
Operating profit 5 778,769 1,122,719

Interest receivable and similar income 14,000 1,544
792,769 1,124,263

Interest payable and similar expenses 6 110,788 19,351
Profit before taxation 681,981 1,104,912

Tax on profit 7 163,606 480,901
Profit for the financial year 518,375 624,011

Other comprehensive income - -
Total comprehensive income for the year 518,375 624,011

Bellview Products Limited (Registered number: 07763995)

Statement of Financial Position
31 December 2023

2023 2022
Notes £    £    £    £   
Fixed assets
Tangible assets 9 5,195,264 3,031,536

Current assets
Stocks and work in progress 10 624,223 817,292
Debtors 11 780,805 721,740
Cash at bank and in hand 372,807 692,506
1,777,835 2,231,538
Creditors
Amounts falling due within one year 12 3,215,159 3,122,132
Net current liabilities (1,437,324 ) (890,594 )
Total assets less current liabilities 3,757,940 2,140,942

Creditors
Amounts falling due after more than one
year

13

(1,258,927

)

(195,396

)

Provisions for liabilities 17 (448,326 ) (383,234 )
Net assets 2,050,687 1,562,312

Capital and reserves
Called up share capital 18 2 2
Retained earnings 19 2,050,685 1,562,310
Shareholders' funds 2,050,687 1,562,312

The financial statements were approved by the director and authorised for issue on 22 August 2024 and were signed by:





R J Morley - Director


Bellview Products Limited (Registered number: 07763995)

Statement of Changes in Equity
for the Year Ended 31 December 2023

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2022 2 986,299 986,301

Changes in equity
Dividends - (48,000 ) (48,000 )
Total comprehensive income - 624,011 624,011
Balance at 31 December 2022 2 1,562,310 1,562,312

Changes in equity
Dividends - (30,000 ) (30,000 )
Total comprehensive income - 518,375 518,375
Balance at 31 December 2023 2 2,050,685 2,050,687

Bellview Products Limited (Registered number: 07763995)

Statement of Cash Flows
for the Year Ended 31 December 2023

2023 2022
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,148,562 1,836,508
Interest paid (110,788 ) (19,351 )
Tax paid (13,826 ) -
Net cash from operating activities 1,023,948 1,817,157

Cash flows from investing activities
Purchase of tangible fixed assets (2,261,161 ) (1,983,257 )
Sale of tangible fixed assets 5,300 -
Interest received 14,000 1,544
Net cash from investing activities (2,241,861 ) (1,981,713 )

Cash flows from financing activities
New loans in year 1,300,000 120,959
Loan repayments in year (368,630 ) (160,320 )
Capital repayments in year (99,262 ) (44,151 )
Amount introduced by directors 193,000 71,000
Amount withdrawn by directors (96,894 ) (46,811 )
Equity dividends paid (30,000 ) (48,000 )
Net cash from financing activities 898,214 (107,323 )

Decrease in cash and cash equivalents (319,699 ) (271,879 )
Cash and cash equivalents at beginning
of year

2

692,506

964,385

Cash and cash equivalents at end of year 2 372,807 692,506

Bellview Products Limited (Registered number: 07763995)

Notes to the Statement of Cash Flows
for the Year Ended 31 December 2023


1. Reconciliation of profit before taxation to cash generated from operations
2023 2022
£    £   
Profit before taxation 681,981 1,104,912
Depreciation charges 353,177 247,932
Loss on disposal of fixed assets 3,954 -
Finance costs 110,788 19,351
Finance income (14,000 ) (1,544 )
1,135,900 1,370,651
Decrease/(increase) in stocks and work in progress 193,069 (68,413 )
Increase in trade and other debtors (59,065 ) (80,530 )
(Decrease)/increase in trade and other creditors (121,342 ) 614,800
Cash generated from operations 1,148,562 1,836,508

2. Cash and cash equivalents

The amounts disclosed on the Statement of cash flows in respect of cash and cash equivalents are in respect of these Statement of financial position amounts:

Year ended 31 December 2023
31/12/23 1/1/23
£    £   
Cash and cash equivalents 372,807 692,506
Year ended 31 December 2022
31/12/22 1/1/22
£    £   
Cash and cash equivalents 692,506 964,385


Bellview Products Limited (Registered number: 07763995)

Notes to the Statement of Cash Flows
for the Year Ended 31 December 2023


3. Analysis of changes in net funds/(debt)

Other
non-cash
At 1/1/23 Cash flow changes At 31/12/23
£    £    £    £   
Net cash
Cash at bank
and in hand 692,506 (319,699 ) 372,807
692,506 (319,699 ) 372,807
Debt
Finance leases (242,235 ) 99,262 (265,000 ) (407,973 )
Debts falling due
within 1 year (258,400 ) 11,782 - (246,618 )
Debts falling due
after 1 year (24,850 ) (943,150 ) - (968,000 )
(525,485 ) (832,106 ) (265,000 ) (1,622,591 )
Total 167,021 (1,151,805 ) (265,000 ) (1,249,784 )

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements
for the Year Ended 31 December 2023


1. Statutory information

Bellview Products Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.

3. Accounting policies

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

Estimation of useful life
The useful economic life used to depreciate tangible fixed assets relates to the expected future performance of the assets acquired and management's estimate of the period over which economic benefit will be derived from the asset.

Estimation of residual value
The residual value of an asset is the estimated fair value of that asset at the end of its useful economic life and therefore is also dependent upon the estimation of that life span.
Historically, changes to the useful economic life and residual values have not had a material impact on the amortisation or depreciation amount charged to the profit and loss.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - Not depreciated / 50 years straight line
Plant and machinery - 15% on a straight line basis

Stocks and work in progress
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.


Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


3. Accounting policies - continued
Taxation
Taxation for the year comprises current and deferred tax. 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 equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

4. Employees and directors
2023 2022
£    £   
Wages and salaries 4,001,072 3,286,629
Social security costs 385,891 307,281
Other pension costs 74,863 54,680
4,461,826 3,648,590

The average number of employees during the year was as follows:
2023 2022

Management 3 2
Admin 20 21
Production 101 90
124 113

2023 2022
£    £   
Director's remuneration 31,635 27,124

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


5. Operating profit

The operating profit is stated after charging:

2023 2022
£    £   
Depreciation - owned assets 353,179 247,932
Loss on disposal of fixed assets 3,954 -

6. Interest payable and similar expenses
2023 2022
£    £   
Interest payable 110,788 19,351

7. Taxation

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2023 2022
£    £   
Current tax:
UK corporation tax 98,514 97,667

Deferred tax 65,092 383,234
Tax on profit 163,606 480,901

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2023 2022
£    £   
Profit before tax 681,981 1,104,912
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2022 - 19%)

170,495

209,933

Effects of:
Enhanced capital allowances (693 ) (23,273 )
(Over)/Under provision of tax liability from prior years (6,196 ) 294,241
Total tax charge 163,606 480,901

8. Dividends
2023 2022
£    £   
Ordinary shares of £1.00 each
Interim 30,000 48,000

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


9. Tangible fixed assets
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
Cost
At 1 January 2023 1,498,600 1,413,968 271,406
Additions 1,903,360 369,736 116,357
Disposals - - -
At 31 December 2023 3,401,960 1,783,704 387,763
Depreciation
At 1 January 2023 - 429,009 117,269
Charge for year - 227,545 45,433
Eliminated on disposal - - -
At 31 December 2023 - 656,554 162,702
Net book value
At 31 December 2023 3,401,960 1,127,150 225,061
At 31 December 2022 1,498,600 984,959 154,137

Motor Computer
vehicles equipment Totals
£    £    £   
Cost
At 1 January 2023 461,281 39,927 3,685,182
Additions 96,350 40,358 2,526,161
Disposals (19,740 ) - (19,740 )
At 31 December 2023 537,891 80,285 6,191,603
Depreciation
At 1 January 2023 73,688 33,680 653,646
Charge for year 74,920 5,281 353,179
Eliminated on disposal (10,486 ) - (10,486 )
At 31 December 2023 138,122 38,961 996,339
Net book value
At 31 December 2023 399,769 41,324 5,195,264
At 31 December 2022 387,593 6,247 3,031,536

10. Stocks and work in progress
2023 2022
£    £   
Stocks and work in progress 624,223 817,292

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


11. Debtors: amounts falling due within one year
2023 2022
£    £   
Trade debtors 691,675 615,498
Other debtors 500 -
Prepayments 88,630 106,242
780,805 721,740

12. Creditors: amounts falling due within one year
2023 2022
£    £   
Bank loans and overdrafts (see note 14) 156,947 9,761
Other loans (see note 14) 89,671 248,639
Hire purchase contracts (see note 15) 117,046 71,689
Trade creditors 1,727,668 1,878,196
Tax 195,952 111,264
Social security and other taxes 105,579 85,628
VAT 233,658 84,008
Other creditors 56,663 -
Pension fund 12,072 6,775
Credit card 1,731 18,844
Director's current account 195,746 99,640
Accruals and deferred income 92,424 3,125
Deposits received in advance 230,002 504,563
3,215,159 3,122,132

13. Creditors: amounts falling due after more than one year
2023 2022
£    £   
Bank loans (see note 14) 968,000 24,850
Hire purchase contracts (see note 15) 290,927 170,546
1,258,927 195,396

14. Loans

An analysis of the maturity of loans is given below:

2023 2022
£    £   
Amounts falling due within one year or on demand:
Bank loans 156,947 9,761
Other loans 89,671 248,639
246,618 258,400

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


14. Loans - continued
2023 2022
£    £   
Amounts falling due between two and five years:
Bank loans - 2-5 years 528,000 24,850

Amounts falling due in more than five years:
Repayable otherwise than by instalments
Bank loans 440,000 -

15. Leasing agreements

Minimum lease payments fall due as follows:

Hire purchase contracts
2023 2022
£    £   
Net obligations repayable:
Within one year 117,046 71,689
Between one and five years 290,927 170,546
407,973 242,235

Non-cancellable operating leases
2023 2022
£    £   
Within one year 68,750 68,751
Between one and five years 143,982 199,233
In more than five years - 13,500
212,732 281,484

16. Secured debts

The following secured debts are included within creditors:

2023 2022
£    £   
Hire purchase contracts 407,973 242,235
Bank loans 1,100,000 -
1,507,973 242,235

Debts are secured by fixed and floating charges over the assets concerned.

Bellview Products Limited (Registered number: 07763995)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023


17. Provisions for liabilities
2023 2022
£    £   
Deferred tax
Accelerated capital allowances 448,326 383,234

Deferred
tax
£   
Balance at 1 January 2023 383,234
Provided during year 65,092
Balance at 31 December 2023 448,326

18. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
2 Ordinary £1.00 2 2

19. Reserves
Retained
earnings
£   

At 1 January 2023 1,562,310
Profit for the year 518,375
Dividends (30,000 )
At 31 December 2023 2,050,685

20. Capital commitments
2023 2022
£    £   
Contracted but not provided for in the
financial statements - 413,100