UK TELECOM DISTRIBUTION LTD |
Registered number: |
SC392803 |
Balance Sheet |
as at 31 December 2023 |
|
Notes |
|
|
2023 |
|
|
2022 |
£ |
£ |
Fixed assets |
Tangible assets |
3 |
|
|
434,125 |
|
|
133,415 |
Investments |
4 |
|
|
164,118 |
|
|
146,518 |
|
|
|
|
598,243 |
|
|
279,933 |
|
Current assets |
Stocks |
|
|
385,800 |
|
|
76,950 |
Debtors |
5 |
|
106,799 |
|
|
105,333 |
Cash at bank and in hand |
|
|
48,732 |
|
|
120,319 |
|
|
|
541,331 |
|
|
302,602 |
Creditors: amounts falling due within one year |
6 |
|
(378,879) |
|
|
(63,248) |
|
Net current assets |
|
|
|
162,452 |
|
|
239,354 |
|
Total assets less current liabilities |
|
|
|
760,695 |
|
|
519,287 |
Creditors: amounts falling due after more than one year |
7 |
|
|
(211,375) |
|
|
(41,203) |
|
|
Net assets |
|
|
|
549,320 |
|
|
478,084 |
|
|
|
|
|
|
|
|
Capital and reserves |
Called up share capital |
|
|
|
251,000 |
|
|
251,000 |
Share premium |
|
|
|
- |
|
|
- |
Profit and loss account |
|
|
|
298,320 |
|
|
227,084 |
|
Shareholder's funds |
|
|
|
549,320 |
|
|
478,084 |
|
|
|
|
|
|
|
|
The directors are 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 directors acknowledge their 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. |
|
|
|
|
Vikash Kumar |
Director |
Approved by the board on 4 September 2024 |
|
UK TELECOM DISTRIBUTION LTD |
Notes to the Accounts |
for the year ended 31 December 2023 |
|
|
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. |
|
|
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 at 10% reducing balance. |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), 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. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
|
|
|
2 |
Employees |
2023 |
|
2022 |
Number |
Number |
|
|
Average number of persons employed by the company |
3 |
|
5 |
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Fixtures & Fittings |
|
Total |
£ |
£ |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2023 |
- |
|
203,448 |
|
15,960 |
|
1,368 |
|
220,776 |
|
Additions |
285,897 |
|
1,499 |
|
- |
|
32,404 |
|
319,800 |
|
Surplus on revaluation |
- |
|
- |
|
- |
|
- |
|
- |
|
Disposals |
- |
|
- |
|
(3,920) |
|
- |
|
(3,920) |
|
At 31 December 2023 |
285,897 |
|
204,947 |
|
12,040 |
|
33,772 |
|
536,656 |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2023 |
- |
|
80,971 |
|
5,844 |
|
546 |
|
87,361 |
|
Charge for the year |
- |
|
12,397 |
|
(1,300) |
|
3,323 |
|
14,420 |
|
Surplus on revaluation |
- |
|
- |
|
- |
|
- |
|
- |
|
On disposals |
- |
|
- |
|
750 |
|
- |
|
750 |
|
At 31 December 2023 |
- |
|
93,368 |
|
5,294 |
|
3,869 |
|
102,531 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2023 |
285,897 |
|
111,579 |
|
6,746 |
|
29,903 |
|
434,125 |
|
At 31 December 2022 |
- |
|
122,477 |
|
10,116 |
|
822 |
|
133,415 |
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Investments |
Investments in |
subsidiary |
Other |
undertakings |
investments |
Total |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2023 |
146,518 |
|
- |
|
146,518 |
|
Additions |
17,600 |
|
- |
|
17,600 |
|
Revaluation |
- |
|
- |
|
- |
|
Disposals |
- |
|
- |
|
- |
|
|
At 31 December 2023 |
164,118 |
|
- |
|
164,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
Debtors |
2023 |
|
2022 |
£ |
£ |
|
|
Trade debtors |
31,527 |
|
36,900 |
|
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
|
75,272 |
|
68,433 |
|
Deferred tax asset |
|
|
|
|
- |
|
- |
|
Other debtors |
- |
|
- |
|
|
|
|
|
|
106,799 |
|
105,333 |
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2023 |
|
2022 |
£ |
£ |
|
|
Non-equity preference shares |
- |
|
- |
|
Bank loans and overdrafts |
- |
|
- |
|
Obligations under finance lease and hire purchase contracts |
- |
|
- |
|
Trade creditors |
344,521 |
|
25,963 |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
- |
|
- |
|
Taxation and social security costs |
25,647 |
|
37,005 |
|
Other creditors |
8,711 |
|
280 |
|
|
|
|
|
|
378,879 |
|
63,248 |
|
|
|
|
|
|
|
|
|
|
7 |
Creditors: amounts falling due after one year |
2023 |
|
2022 |
£ |
£ |
|
|
Non-equity preference shares |
- |
|
- |
|
Bank loans |
211,375 |
|
41,203 |
|
Obligations under finance lease and hire purchase contracts |
- |
|
- |
|
Trade creditors |
- |
|
- |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
- |
|
- |
|
Other creditors |
- |
|
- |
|
|
|
|
|
|
211,375 |
|
41,203 |
|
|
|
|
|
|
|
|
|
|
8 |
Other information |
|
|
UK TELECOM DISTRIBUTION LTD is a private company limited by shares and incorporated in Scotland. Its registered office is: |
|
28 King's Stables Road |
|
|
Edinburgh |
|
|
EH1 2JY |