Ebrington (NI) Ltd NI604898 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is supply of services and materials to the construction industry and medical industry Digita Accounts Production Advanced 6.30.9574.0 true true NI604898 2023-01-01 2023-12-31 NI604898 2023-12-31 NI604898 bus:OrdinaryShareClass1 2023-12-31 NI604898 core:CurrentFinancialInstruments 2023-12-31 NI604898 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 NI604898 core:FurnitureFittingsToolsEquipment 2023-12-31 NI604898 core:LandBuildings 2023-12-31 NI604898 core:MotorVehicles 2023-12-31 NI604898 core:OtherPropertyPlantEquipment 2023-12-31 NI604898 bus:SmallEntities 2023-01-01 2023-12-31 NI604898 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 NI604898 bus:FilletedAccounts 2023-01-01 2023-12-31 NI604898 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 NI604898 bus:RegisteredOffice 2023-01-01 2023-12-31 NI604898 bus:CompanySecretaryDirector1 2023-01-01 2023-12-31 NI604898 bus:Director2 2023-01-01 2023-12-31 NI604898 bus:Director3 2023-01-01 2023-12-31 NI604898 bus:Director4 2023-01-01 2023-12-31 NI604898 bus:Director5 2023-01-01 2023-12-31 NI604898 bus:Director6 2023-01-01 2023-12-31 NI604898 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 NI604898 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 NI604898 core:Goodwill 2023-01-01 2023-12-31 NI604898 core:Buildings 2023-01-01 2023-12-31 NI604898 core:CommercialMotorVehicles 2023-01-01 2023-12-31 NI604898 core:FurnitureFittings 2023-01-01 2023-12-31 NI604898 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 NI604898 core:LandBuildings 2023-01-01 2023-12-31 NI604898 core:MotorVehicles 2023-01-01 2023-12-31 NI604898 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 NI604898 core:PlantMachinery 2023-01-01 2023-12-31 NI604898 countries:NorthernIreland 2023-01-01 2023-12-31 NI604898 2022-12-31 NI604898 core:FurnitureFittingsToolsEquipment 2022-12-31 NI604898 core:LandBuildings 2022-12-31 NI604898 core:MotorVehicles 2022-12-31 NI604898 core:OtherPropertyPlantEquipment 2022-12-31 NI604898 2022-01-01 2022-12-31 NI604898 2022-12-31 NI604898 bus:OrdinaryShareClass1 2022-12-31 NI604898 core:CurrentFinancialInstruments 2022-12-31 NI604898 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 NI604898 core:FurnitureFittingsToolsEquipment 2022-12-31 NI604898 core:LandBuildings 2022-12-31 NI604898 core:MotorVehicles 2022-12-31 NI604898 core:OtherPropertyPlantEquipment 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI604898

Ebrington (NI) Ltd

Annual Report and Unaudited Abridged Financial Statements

for the Year Ended 31 December 2023

 

Ebrington (NI) Ltd

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 9

 

Ebrington (NI) Ltd

Company Information

Directors

Mr Peter James White

Mrs Yvonne White

Mr Alwyn White

Mrs Lorna White

Mr Raymond White

Mrs Stella Gillian White

Company secretary

Mr Peter James White

Registered office

1a Carrakeel Drive
Maydown
Co Londonderry
BT47 6UQ

Accountants

Thomas Oliver and Associates Limited
Certified Public Accountants
1 Moygashel Mills Park
Dungannon
Co Tyrone
BT71 7DH

 

Ebrington (NI) Ltd

(Registration number: NI604898)
Abridged Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

14,005

16,025

Tangible assets

5

550,287

541,731

 

564,292

557,756

Current assets

 

Stocks

6

385,597

265,358

Debtors

7

249,927

195,823

Cash at bank and in hand

 

1,910,140

1,981,167

 

2,545,664

2,442,348

Prepayments and accrued income

 

22,658

16,726

Creditors: Amounts falling due within one year

(303,840)

(575,946)

Net current assets

 

2,264,482

1,883,128

Total assets less current liabilities

 

2,828,774

2,440,884

Provisions for liabilities

(33,690)

(25,613)

Accruals and deferred income

 

(36,143)

(4,500)

Net assets

 

2,758,941

2,410,771

Capital and reserves

 

Called up share capital

8

6

6

Retained earnings

2,758,935

2,410,765

Shareholders' funds

 

2,758,941

2,410,771

For the financial year ending 31 December 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Ebrington (NI) Ltd

(Registration number: NI604898)
Abridged Balance Sheet as at 31 December 2023

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 8 May 2024 and signed on its behalf by:
 

.........................................

Mr Alwyn White

Director

.........................................

Mr Raymond White

Director

 

Ebrington (NI) Ltd

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

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is:
1a Carrakeel Drive
Maydown
Co Londonderry
BT47 6UQ

These financial statements were authorised for issue by the Board on 8 May 2024.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These abridged financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Ebrington (NI) Ltd

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

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Property

5% straght line

Fixtures and fittings

2% straight line

Plant and machinery

10% straight line

Motor Vehicles

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5% straight line

 

Ebrington (NI) Ltd

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

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Ebrington (NI) Ltd

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

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 17 (2022 - 14).

4

Intangible assets

Total
£

Cost or valuation

At 1 January 2023

40,400

At 31 December 2023

40,400

Amortisation

At 1 January 2023

24,375

Amortisation charge

2,020

At 31 December 2023

26,395

Carrying amount

At 31 December 2023

14,005

At 31 December 2022

16,025

 

Ebrington (NI) Ltd

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

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2023

455,400

240,789

115,035

31,196

842,420

Additions

-

5,160

54,555

799

60,514

Disposals

-

-

(19,550)

-

(19,550)

At 31 December 2023

455,400

245,949

150,040

31,995

883,384

Depreciation

At 1 January 2023

48,473

201,345

44,668

6,203

300,689

Charge for the year

-

10,529

22,965

4,127

37,621

Eliminated on disposal

-

-

(5,213)

-

(5,213)

At 31 December 2023

48,473

211,874

62,420

10,330

333,097

Carrying amount

At 31 December 2023

406,927

34,075

87,620

21,665

550,287

At 31 December 2022

406,927

39,444

70,367

24,993

541,731

Included within the net book value of land and buildings above is £406,927 (2022 - £406,927) in respect of freehold land and buildings.
 

 

Ebrington (NI) Ltd

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

6

Stocks

2023
£

2022
£

Other inventories

385,597

265,358

7

Debtors

Debtors includes £Nil (2022 - £Nil) due after more than one year.

8

Share capital

Allotted, called up and fully paid shares

2023

2022

No.

£

No.

£

Ordinary of £1 each

6

6

6

6

       

9

Dividends

2023

2022

£

£

Final dividend of £7,000.00 (2022 - £17,000.00) per ordinary share

-

-

Interim dividend of £30,000.00 (2022 - £20,000.00) per ordinary share

222,000

222,000

222,000

222,000