Registered number
10244242
Walton's Tree Services Ltd
Filleted Accounts
30 June 2024
Walton's Tree Services Ltd
Registered number: 10244242
Balance Sheet
as at 30 June 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 4 118,011 95,205
Current assets
Debtors 5 86,838 115,598
Cash at bank and in hand 26,732 15,642
113,570 131,240
Creditors: amounts falling due within one year 6 (77,298) (87,215)
Net current assets 36,272 44,025
Total assets less current liabilities 154,283 139,230
Creditors: amounts falling due after more than one year 7 (31,751) (43,697)
Provisions for liabilities (19,899) (16,191)
Net assets 102,633 79,342
Capital and reserves
Called up share capital 100 100
Profit and loss account 102,533 79,242
Shareholder's funds 102,633 79,342
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.
Mr A Walton
Director
Approved by the board on 2 September 2024
Walton's Tree Services Ltd
Notes to the Accounts
for the year ended 30 June 2024
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:
Plant and machinery over 4 and 10 years
Motor vehicles over 5 years
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 2024 2023
Number Number
Average number of persons employed by the company, including the director 6 5
3 Intangible fixed assets £
Goodwill:
Cost
At 1 July 2023 11,500
At 30 June 2024 11,500
Amortisation
At 1 July 2023 11,500
At 30 June 2024 11,500
Net book value
At 30 June 2024 -
Goodwill has been written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 July 2023 80,984 115,145 196,129
Additions 18,510 35,688 54,198
Disposals (3,017) - (3,017)
At 30 June 2024 96,477 150,833 247,310
Depreciation
At 1 July 2023 53,287 47,637 100,924
Charge for the year 13,155 18,096 31,251
On disposals (2,876) - (2,876)
At 30 June 2024 63,566 65,733 129,299
Net book value
At 30 June 2024 32,911 85,100 118,011
At 30 June 2023 27,697 67,508 95,205
5 Debtors 2024 2023
£ £
Trade debtors 71,754 102,812
Other debtors 15,084 12,786
86,838 115,598
6 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 9,000 9,000
Obligations under finance lease and hire purchase contracts 24,259 15,836
Trade creditors 22,637 11,605
Taxation and social security costs 20,054 13,101
Other creditors 1,348 37,673
77,298 87,215
7 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 8,250 17,250
Obligations under finance lease and hire purchase contracts 23,501 26,447
31,751 43,697
8 Other information
Walton's Tree Services Ltd is a private company limited by shares and incorporated in England. Its registered office is:
8 Blue Barns Business Park
Old Ipswich Road, Ardleigh
Colchester
Essex
CO7 7FX
Walton's Tree Services Ltd 10244242 false 2023-07-01 2024-06-30 2024-06-30 VT Final Accounts April 2024 Mr A Walton No description of principal activity 10244242 2022-07-01 2023-06-30 10244242 core:WithinOneYear 2023-06-30 10244242 core:AfterOneYear 2023-06-30 10244242 core:ShareCapital 2023-06-30 10244242 core:RetainedEarningsAccumulatedLosses 2023-06-30 10244242 2023-07-01 2024-06-30 10244242 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 10244242 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 10244242 bus:Director40 2023-07-01 2024-06-30 10244242 1 2023-07-01 2024-06-30 10244242 2 2023-07-01 2024-06-30 10244242 core:PlantMachinery 2023-07-01 2024-06-30 10244242 core:Vehicles 2023-07-01 2024-06-30 10244242 countries:England 2023-07-01 2024-06-30 10244242 bus:FRS102 2023-07-01 2024-06-30 10244242 bus:FilletedAccounts 2023-07-01 2024-06-30 10244242 2024-06-30 10244242 core:WithinOneYear 2024-06-30 10244242 core:AfterOneYear 2024-06-30 10244242 core:ShareCapital 2024-06-30 10244242 core:RetainedEarningsAccumulatedLosses 2024-06-30 10244242 core:Goodwill 2024-06-30 10244242 core:PlantMachinery 2024-06-30 10244242 core:Vehicles 2024-06-30 10244242 2023-06-30 10244242 core:Goodwill 2023-06-30 10244242 core:PlantMachinery 2023-06-30 10244242 core:Vehicles 2023-06-30 iso4217:GBP xbrli:pure