Silverfin false false 31/12/2023 01/01/2023 31/12/2023 Mr M R Bailey Mr R M Paynter Mr N J Rawlinson 16 September 2024 The principal activity of the Company during the financial year was the repair and retail sale of electrical equipment. 05187696 2023-12-31 05187696 2022-12-31 05187696 core:CurrentFinancialInstruments 2023-12-31 05187696 core:CurrentFinancialInstruments 2022-12-31 05187696 core:ShareCapital 2023-12-31 05187696 core:ShareCapital 2022-12-31 05187696 core:RetainedEarningsAccumulatedLosses 2023-12-31 05187696 core:RetainedEarningsAccumulatedLosses 2022-12-31 05187696 core:Goodwill 2022-12-31 05187696 core:Goodwill 2023-12-31 05187696 core:LandBuildings 2022-12-31 05187696 core:PlantMachinery 2022-12-31 05187696 core:FurnitureFittings 2022-12-31 05187696 core:LandBuildings 2023-12-31 05187696 core:PlantMachinery 2023-12-31 05187696 core:FurnitureFittings 2023-12-31 05187696 bus:OrdinaryShareClass1 2023-12-31 05187696 2023-01-01 2023-12-31 05187696 bus:FilletedAccounts 2023-01-01 2023-12-31 05187696 bus:SmallEntities 2023-01-01 2023-12-31 05187696 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 05187696 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 05187696 bus:Director1 2023-01-01 2023-12-31 05187696 bus:Director2 2023-01-01 2023-12-31 05187696 bus:Director3 2023-01-01 2023-12-31 05187696 core:Goodwill core:TopRangeValue 2023-01-01 2023-12-31 05187696 core:Goodwill 2023-01-01 2023-12-31 05187696 core:PlantMachinery core:TopRangeValue 2023-01-01 2023-12-31 05187696 core:FurnitureFittings 2023-01-01 2023-12-31 05187696 2022-01-01 2022-12-31 05187696 core:LandBuildings 2023-01-01 2023-12-31 05187696 core:PlantMachinery 2023-01-01 2023-12-31 05187696 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 05187696 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 05187696 (England and Wales)

F & K ELECTRICAL & REFRIGERATION LIMITED

Unaudited Financial Statements
For the financial year ended 31 December 2023
Pages for filing with the registrar

F & K ELECTRICAL & REFRIGERATION LIMITED

Unaudited Financial Statements

For the financial year ended 31 December 2023

Contents

F & K ELECTRICAL & REFRIGERATION LIMITED

STATEMENT OF FINANCIAL POSITION

As at 31 December 2023
F & K ELECTRICAL & REFRIGERATION LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 31 December 2023
Note 2023 2022
£ £
Fixed assets
Intangible assets 3 20,500 41,000
Tangible assets 4 295,430 282,420
315,930 323,420
Current assets
Stocks 78,540 79,977
Debtors 5 53,174 108,798
Cash at bank and in hand 163,829 212,854
295,543 401,629
Creditors: amounts falling due within one year 6 ( 113,105) ( 169,914)
Net current assets 182,438 231,715
Total assets less current liabilities 498,368 555,135
Provision for liabilities ( 16,623) ( 13,371)
Net assets 481,745 541,764
Capital and reserves
Called-up share capital 7 90,099 90,099
Profit and loss account 391,646 451,665
Total shareholders' funds 481,745 541,764

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 financial statements of F & K Electrical & Refrigeration Limited (registered number: 05187696) were approved and authorised for issue by the Board of Directors on 16 September 2024. They were signed on its behalf by:

Mr M R Bailey
Director
F & K ELECTRICAL & REFRIGERATION LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
F & K ELECTRICAL & REFRIGERATION LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

F & K Electrical & Refrigeration Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is High Street Village, St. Austell, Cornwall, PL26 7SR, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 20 years straight line
Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis over its useful economic life of 10 years.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Land and buildings not depreciated
Plant and machinery 10 years straight line
Fixtures and fittings 25 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

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.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2023 2022
Number Number
Monthly average number of persons employed by the Company during the year, including directors 8 8

3. Intangible assets

Goodwill Total
£ £
Cost
At 01 January 2023 410,000 410,000
At 31 December 2023 410,000 410,000
Accumulated amortisation
At 01 January 2023 369,000 369,000
Charge for the financial year 20,500 20,500
At 31 December 2023 389,500 389,500
Net book value
At 31 December 2023 20,500 20,500
At 31 December 2022 41,000 41,000

4. Tangible assets

Land and buildings Plant and machinery Fixtures and fittings Total
£ £ £ £
Cost
At 01 January 2023 228,936 165,954 53,443 448,333
Additions 0 29,249 148 29,397
Disposals 0 ( 34,873) 0 ( 34,873)
At 31 December 2023 228,936 160,330 53,591 442,857
Accumulated depreciation
At 01 January 2023 0 116,313 49,600 165,913
Charge for the financial year 0 12,614 849 13,463
Disposals 0 ( 31,949) 0 ( 31,949)
At 31 December 2023 0 96,978 50,449 147,427
Net book value
At 31 December 2023 228,936 63,352 3,142 295,430
At 31 December 2022 228,936 49,641 3,843 282,420

5. Debtors

2023 2022
£ £
Trade debtors 51,169 107,430
Prepayments 1,758 1,368
Other debtors 247 0
53,174 108,798

6. Creditors: amounts falling due within one year

2023 2022
£ £
Trade creditors 70,099 74,341
Amounts owed to directors 5,348 26,824
Accruals 4,292 4,244
Taxation and social security 30,478 62,270
Other creditors 2,888 2,235
113,105 169,914

7. Called-up share capital

2023 2022
£ £
Allotted, called-up and fully-paid
90,099 Ordinary shares of £ 1.00 each 90,099 90,099