IRIS Accounts Production v24.2.0.383 01149081 Board of Directors 1.1.23 31.12.23 31.12.23 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh011490812022-12-31011490812023-12-31011490812023-01-012023-12-31011490812021-12-31011490812022-01-012022-12-31011490812022-12-3101149081ns15:EnglandWales2023-01-012023-12-3101149081ns14:PoundSterling2023-01-012023-12-3101149081ns10:Director12023-01-012023-12-3101149081ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3101149081ns10:SmallEntities2023-01-012023-12-3101149081ns10:AuditExempt-NoAccountantsReport2023-01-012023-12-3101149081ns10:SmallCompaniesRegimeForDirectorsReport2023-01-012023-12-3101149081ns10:SmallCompaniesRegimeForAccounts2023-01-012023-12-3101149081ns10:FullAccounts2023-01-012023-12-3101149081ns10:OrdinaryShareClass12023-01-012023-12-3101149081ns10:Director22023-01-012023-12-3101149081ns10:Director32023-01-012023-12-3101149081ns10:RegisteredOffice2023-01-012023-12-3101149081ns5:CurrentFinancialInstruments2023-12-3101149081ns5:CurrentFinancialInstruments2022-12-3101149081ns5:Non-currentFinancialInstruments2023-12-3101149081ns5:Non-currentFinancialInstruments2022-12-3101149081ns5:ShareCapital2023-12-3101149081ns5:ShareCapital2022-12-3101149081ns5:RevaluationReserve2023-12-3101149081ns5:RevaluationReserve2022-12-3101149081ns5:RetainedEarningsAccumulatedLosses2023-12-3101149081ns5:RetainedEarningsAccumulatedLosses2022-12-3101149081ns5:OwnedOrFreeholdAssetsns5:LandBuildings2023-01-012023-12-3101149081ns5:PlantMachinery2023-01-012023-12-3101149081ns5:FurnitureFittings2023-01-012023-12-3101149081ns5:ComputerEquipment2023-01-012023-12-3101149081ns5:LandBuildings2022-12-3101149081ns5:PlantMachinery2022-12-3101149081ns5:FurnitureFittings2022-12-3101149081ns5:ComputerEquipment2022-12-3101149081ns5:LandBuildings2023-01-012023-12-3101149081ns5:LandBuildings2023-12-3101149081ns5:PlantMachinery2023-12-3101149081ns5:FurnitureFittings2023-12-3101149081ns5:ComputerEquipment2023-12-3101149081ns5:LandBuildings2022-12-3101149081ns5:PlantMachinery2022-12-3101149081ns5:FurnitureFittings2022-12-3101149081ns5:ComputerEquipment2022-12-3101149081ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3101149081ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3101149081ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3101149081ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-12-3101149081ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3101149081ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3101149081ns5:Secured2023-12-3101149081ns5:Secured2022-12-3101149081ns10:OrdinaryShareClass12023-12-3101149081ns5:RetainedEarningsAccumulatedLosses2022-12-3101149081ns5:RevaluationReserve2022-12-3101149081ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101149081ns10:Director222022-12-3101149081ns10:Director222021-12-3101149081ns10:Director222023-01-012023-12-3101149081ns10:Director222022-01-012022-12-3101149081ns10:Director222023-12-3101149081ns10:Director222022-12-3101149081ns10:Director332022-12-3101149081ns10:Director332021-12-3101149081ns10:Director332023-01-012023-12-3101149081ns10:Director332022-01-012022-12-3101149081ns10:Director332023-12-3101149081ns10:Director332022-12-31011490811ns10:Director12022-12-31011490811ns10:Director12021-12-31011490811ns10:Director12023-01-012023-12-31011490811ns10:Director12022-01-012022-12-31011490811ns10:Director12023-12-31011490811ns10:Director12022-12-31
REGISTERED NUMBER: 01149081 (England and Wales)















EUROCOILS LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2023






EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 4


EUROCOILS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2023







DIRECTORS: Mr K J Murray
Mrs D L Murray
Mr W P Murray





REGISTERED OFFICE: Unit D3
Eurolink Commercial Park
Bonham Drive
SITTINGBOURNE
Kent
ME10 3RX





REGISTERED NUMBER: 01149081 (England and Wales)





ACCOUNTANTS: McCabe Ford Williams
Chartered Accountants
Building 1063
Cornforth Drive
Kent Science Park
Sittingbourne
Kent
ME9 8PX

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2023

31.12.23 31.12.22
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 5 1,845,380 1,883,177

CURRENT ASSETS
Stocks 52,982 105,876
Debtors 6 956,912 1,027,832
Investments 7 20,000 20,000
Cash at bank and in hand 230,225 320,556
1,260,119 1,474,264
CREDITORS
Amounts falling due within one year 8 481,219 777,426
NET CURRENT ASSETS 778,900 696,838
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,624,280

2,580,015

CREDITORS
Amounts falling due after more than one
year

9

(26,773

)

(39,245

)

PROVISIONS FOR LIABILITIES (64,802 ) (67,351 )
NET ASSETS 2,532,705 2,473,419

CAPITAL AND RESERVES
Called up share capital 11 20,000 20,000
Fair Value Reserve 12 1,332,185 1,332,185
Retained earnings 12 1,180,520 1,121,234
SHAREHOLDERS' FUNDS 2,532,705 2,473,419

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

STATEMENT OF FINANCIAL POSITION - continued
31 DECEMBER 2023


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 28 August 2024 and were signed on its behalf by:





Mr K J Murray - Director


EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

1. STATUTORY INFORMATION

Eurocoils 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" including the provisions of Section 1A "Small Entities" 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 as modified by the revaluation of certain assets.

Significant judgements and estimates
In the application of the company's accounting policies, management is required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period to 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. The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are the depreciation charges that are calculated with reference to the useful economic life of fixed assets, the valuation of freehold property, and the recoverability of trade debtors.

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

Revenue is earned when, and to the extent that, the company obtains the right to consideration in exchange for its performance under those contracts. It is measured at the fair value of the right to consideration, which represents amounts chargeable to clients, including recoverable expenses but excluding Value Added Tax.

For incomplete contracts, an assessment takes into account the nature of the assignment, its stage of completion and relevant contract terms. Unbilled revenue is included in debtors, under accrued income and revenue billed in advance included in creditors under payments received on account.

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

3. ACCOUNTING POLICIES - continued

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 - 2% on cost
Plant and machinery - 8% on reducing balance
Fixtures and fittings - 15% on reducing balance
Computer equipment - 25% on reducing balance

On transition to FRS 102 the company elected to use a previous GAAP revaluation of freehold property as deemed cost.

Stocks
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. Cost is determined on a weighted average cost basis.

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

3. ACCOUNTING POLICIES - continued

Financial instruments
The company enters into basic financial instruments that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties and loans to related parties.

a) Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

b) Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand.

c) Impairment of financial assets
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and the best estimate, which is an approximation, of the amount that the company would receive for the asset if it were to be sold at the reporting date.

d) Trade and other creditors
Debt instruments like loans and other accounts payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable within one year, typically trade payables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset is measured, initially and subsequently, at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Financial assets and liabilities are offset and the net amount reported in the statement of financial position when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, 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.

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

3. ACCOUNTING POLICIES - continued

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.

Impairment of non-financial assets
At each reporting date non-financial assets not carried at fair value, like plant and equipment, are reviewed to determine whether there is an indication that an asset may be impaired. If there is an indication of possible impairment, the recoverable amount of any asset or group of related assets, which is the higher of value in use and the fair value less cost to sell, is estimated and compared with its carrying amount. If the recoverable amount is lower, the carrying amount of the asset is reduced to its recoverable amount and an impairment loss is recognised immediately in profit and loss.

Inventories are also assessed for impairment at each reporting date. Each item of inventory is compared to the last sold date and an impairment loss recognised on a percentage basis in profit and loss.

If an impairment loss is subsequently reversed, the carrying amount of the asset or group of related assets is increased to the revised estimate of its recoverable amount, but not to exceed the amount that would have been determined had no impairment loss been recognised for the asset or group of related assets in prior periods. A reversal of an impairment loss is recognised immediately in profit and loss.

4. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 25 (2022 - 26 ) .

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

5. TANGIBLE FIXED ASSETS
Fixtures
Freehold Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
COST OR VALUATION
At 1 January 2023 1,700,000 961,541 57,346 94,790 2,813,677
Additions - 11,450 - 1,532 12,982
At 31 December 2023 1,700,000 972,991 57,346 96,322 2,826,659
DEPRECIATION
At 1 January 2023 84,000 704,207 48,879 93,414 930,500
Charge for year 28,000 20,892 1,270 617 50,779
At 31 December 2023 112,000 725,099 50,149 94,031 981,279
NET BOOK VALUE
At 31 December 2023 1,588,000 247,892 7,197 2,291 1,845,380
At 31 December 2022 1,616,000 257,334 8,467 1,376 1,883,177

Included in cost or valuation of land and buildings is freehold land of £ 300,000 (2022 - £ 300,000 ) which is not depreciated.

Cost or valuation at 31 December 2023 is represented by:

Fixtures
Freehold Plant and and Computer
property machinery fittings equipment Totals
£    £    £    £    £   
Valuation in 2002 271,703 - - - 271,703
Valuation in 2008 (10,000 ) - - - (10,000 )
Valuation in 2014 250,000 - - - 250,000
Valuation in 2019 500,000 - - - 500,000
Cost 688,297 972,991 57,346 96,322 1,814,956
1,700,000 972,991 57,346 96,322 2,826,659

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

5. TANGIBLE FIXED ASSETS - continued

If Freehold Land and Buildings had not been revalued they would have been included at the following historical cost:

31.12.23 31.12.22
£    £   
Cost 688,297 688,297
Aggregate depreciation 361,868 351,522

Value of land in freehold land and buildings 170,977 170,977

Freehold Land and Buildings were valued on an open market basis on 31 December 2019 by Harrisons Residential .

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Trade debtors 467,723 658,202
Other debtors 194,373 86,514
Parent company loan 16,721 15,253
Directors' Loan Accounts 232,307 239,772
Accrued income 23,990 15,855
Prepayments 21,798 12,236
956,912 1,027,832

7. CURRENT ASSET INVESTMENTS
31.12.23 31.12.22
£    £   
Listed investments 20,000 20,000

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Bank loans and overdrafts 10,000 10,000
Invoice discounting 158,481 401,455
Hire purchase contracts 2,288 1,944
Trade creditors 137,059 194,244
VAT 67,265 52,416
Other creditors 8,178 7,116
Other taxes and PAYE 87,318 100,540
Accrued expenses 10,630 9,711
481,219 777,426

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.12.23 31.12.22
£    £   
Bank loans - 1-2 years 10,000 10,000
Bank loans - 2-5 years 5,000 15,000
Hire purchase contracts 11,773 14,245
26,773 39,245

Amounts falling due in more than five years:

Repayable by instalments
Hire purchase 761 3,944

10. SECURED DEBTS

The following secured debts are included within creditors:

31.12.23 31.12.22
£    £   
Invoice discounting 158,481 401,455

Trade debtors have been assigned in return for a secured loan of £158,481 (2022: £401,455), which is secured by a debenture over the company's assets dated 11 November 2009.

A legal mortgage and an all assets debenture is also in place with regard to the Freehold land, plot D3 on the Eurolink Industrial Estate.

11. CALLED UP SHARE CAPITAL

Allotted and issued:
Number: Class: Nominal 31.12.23 31.12.22
value: £    £   
20,000 Ordinary £1 20,000 20,000

12. RESERVES
Fair
Retained Value
earnings Reserve Totals
£    £    £   

At 1 January 2023 1,121,234 1,332,185 2,453,419
Profit for the year 104,286 104,286
Dividends (45,000 ) (45,000 )
At 31 December 2023 1,180,520 1,332,185 2,512,705

EUROCOILS LIMITED (REGISTERED NUMBER: 01149081)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2023

13. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 December 2023 and 31 December 2022:

31.12.23 31.12.22
£    £   
Mrs D L Murray
Balance outstanding at start of year 1,071 1,071
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 1,071 1,071

Mr W P Murray
Balance outstanding at start of year 523 43,408
Amounts advanced 2,197 115
Amounts repaid - (43,000 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 2,720 523

Mr K J Murray
Balance outstanding at start of year 238,178 31,053
Amounts advanced - 207,125
Amounts repaid (9,662 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 228,516 238,178

Mr K Murray received a loan of £30,000 in 2021, of which £5,000 was repaid in March 2022. The remaining loan of £25,000 is repayable over 48 months with a 2.5% loan interest.

Mr K Murray received a loan of £240,000 in 2022, of which £30,000 was repaid in March 2022 and £15,000 was repaid in June 2023. The remaining loan of £195,000 is repayable over 10 years with a 2.5% loan interest.

14. RELATED PARTY DISCLOSURES

During the year the company loaned J Murray, son of the director K Murray, £80,000.

This loan is to be repaid over 10 years with 2.5% interest applied.

15. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is the director, Mr K J Murray, by virtue of his majority shareholding in the parent company, Riberia Limited, and his day to day managerial role in the company.