26
01/01/2023
31/12/2023
2023-12-31
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
false
false
No description of principal activities is disclosed
2023-01-01
Sage Accounts Production 23.0 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
08076071
2023-01-01
2023-12-31
08076071
2023-12-31
08076071
2022-12-31
08076071
2022-01-01
2022-12-31
08076071
2022-12-31
08076071
2021-12-31
08076071
core:IntangibleAssetsOtherThanGoodwill
2023-01-01
2023-12-31
08076071
core:PlantMachinery
2023-01-01
2023-12-31
08076071
core:FurnitureFittingsToolsEquipment
2023-01-01
2023-12-31
08076071
core:OnerousContractsExcludingVacantProperties
2023-01-01
2023-12-31
08076071
bus:RegisteredOffice
2023-01-01
2023-12-31
08076071
bus:LeadAgentIfApplicable
2023-01-01
2023-12-31
08076071
bus:Director3
2023-01-01
2023-12-31
08076071
bus:Director4
2023-01-01
2023-12-31
08076071
core:IntangibleAssetsOtherThanGoodwill
2022-12-31
08076071
core:IntangibleAssetsOtherThanGoodwill
2023-12-31
08076071
core:PlantMachinery
2022-12-31
08076071
core:FurnitureFittingsToolsEquipment
2022-12-31
08076071
core:PlantMachinery
2023-12-31
08076071
core:FurnitureFittingsToolsEquipment
2023-12-31
08076071
core:RetainedEarningsAccumulatedLosses
2022-01-01
2022-12-31
08076071
core:RetainedEarningsAccumulatedLosses
2023-01-01
2023-12-31
08076071
core:WithinOneYear
2023-12-31
08076071
core:WithinOneYear
2022-12-31
08076071
core:ShareCapital
2023-12-31
08076071
core:ShareCapital
2022-12-31
08076071
core:RetainedEarningsAccumulatedLosses
2023-12-31
08076071
core:RetainedEarningsAccumulatedLosses
2022-12-31
08076071
core:ShareCapital
2021-12-31
08076071
core:RetainedEarningsAccumulatedLosses
2021-12-31
08076071
core:PreviouslyStatedAmount
core:ShareCapital
2023-12-31
08076071
core:IntangibleAssetsOtherThanGoodwill
2022-12-31
08076071
core:PlantMachinery
2022-12-31
08076071
core:FurnitureFittingsToolsEquipment
2022-12-31
08076071
bus:Director3
2022-12-31
08076071
bus:Director3
2023-12-31
08076071
bus:Director3
2021-12-31
08076071
bus:Director3
2022-12-31
08076071
bus:Director3
2022-01-01
2022-12-31
08076071
bus:SmallEntities
2023-01-01
2023-12-31
08076071
bus:AuditExemptWithAccountantsReport
2023-01-01
2023-12-31
08076071
bus:SmallCompaniesRegimeForAccounts
2023-01-01
2023-12-31
08076071
bus:PrivateLimitedCompanyLtd
2023-01-01
2023-12-31
08076071
bus:FullAccounts
2023-01-01
2023-12-31
08076071
core:OfficeEquipment
2023-01-01
2023-12-31
08076071
core:OfficeEquipment
2022-12-31
08076071
core:OfficeEquipment
2023-12-31
Company registration number:
08076071
Perfect Plants (Sussex) Ltd
Unaudited filleted financial statements
31 December 2023
Perfect Plants (Sussex) Ltd
Contents
Directors and other information
Accountants report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Perfect Plants (Sussex) Ltd
Directors and other information
|
|
|
|
|
|
|
|
|
Directors |
Mrs A Vidyarthi |
|
|
|
Mr P Vidyarthi |
|
|
|
|
|
|
|
|
|
|
Company number |
08076071 |
|
|
|
|
|
|
|
|
|
|
Registered office |
Flowers Green Nursery Church Road |
|
|
|
Herstmonceux |
|
|
|
Hailsham |
|
|
|
England |
|
|
|
BN27 1RL |
|
|
|
|
|
|
|
|
|
|
Accountants |
ACE Accounts & Tax Limited |
|
|
|
2 Whittle Court |
|
|
|
Knowlhill |
|
|
|
Milton Keynes |
|
|
|
MK5 8FT |
|
|
|
|
|
Perfect Plants (Sussex) Ltd
Report to the board of directors on the preparation of the
unaudited statutory financial statements of Perfect Plants (Sussex) Ltd
Year ended 31 December 2023
As described on the statement of financial position, the directors of the company are responsible for the preparation of the financial statements for the year ended 31 December 2023 which comprise the statement of financial position, statement of changes in equity and related notes.
You consider that the company is exempt from an audit under the Companies Act 2006. In accordance with your instructions we have compiled these unaudited financial statements in order to assist you to fulfil your statutory responsibilities, from the accounting records and from information and explanations supplied to us.
ACE Accounts & Tax Limited
Chartered Certified Accountants
2 Whittle Court
Knowlhill
Milton Keynes
MK5 8FT
20 September 2024
Perfect Plants (Sussex) Ltd
Statement of financial position
31 December 2023
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Intangible assets |
|
5 |
43,140 |
|
|
|
55,855 |
|
|
Tangible assets |
|
6 |
13,831 |
|
|
|
15,433 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
56,971 |
|
|
|
71,288 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Stocks |
|
|
76,692 |
|
|
|
82,915 |
|
|
Debtors |
|
7 |
22,945 |
|
|
|
32,009 |
|
|
Cash at bank and in hand |
|
|
15,033 |
|
|
|
5,326 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
114,670 |
|
|
|
120,250 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
379,539) |
|
|
|
(
352,351) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current liabilities |
|
|
|
|
(
264,869) |
|
|
|
(
232,101) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
(
207,898) |
|
|
|
(
160,813) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
|
|
|
(
2,627) |
|
|
|
(
2,931) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
_______ |
Net liabilities |
|
|
|
|
(
210,525) |
|
|
|
(
163,744) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
|
|
|
2 |
|
|
|
2 |
Profit and loss account |
|
|
|
|
(
210,527) |
|
|
|
(
163,746) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders deficit |
|
|
|
|
(
210,525) |
|
|
|
(
163,744) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the 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 financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
20 September 2024
, and are signed on behalf of the board by:
Mr P Vidyarthi
Mrs A Vidyarthi
Director
Director
Company registration number:
08076071
Perfect Plants (Sussex) Ltd
Statement of changes in equity
Year ended 31 December 2023
|
|
Called up share capital |
|
Profit and loss account |
Total |
|
|
|
|
|
|
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2022 |
|
2 |
|
2,096 |
2,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year |
|
|
|
(
165,842) |
(
165,842) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
Total comprehensive income for the year |
|
- |
|
(
165,842) |
(
165,842) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
At 31 December 2022 and 1 January 2023 |
|
2 |
|
(
163,746) |
(
163,744) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year |
|
|
|
(
46,781) |
(
46,781) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
Total comprehensive income for the year |
|
- |
|
(
46,781) |
(
46,781) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
At 31 December 2023 |
|
2 |
|
(
210,527) |
(
210,525) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Perfect Plants (Sussex) Ltd
Notes to the financial statements
Year ended 31 December 2023
1.
General information
The company is a private company limited by shares, registered in United Kingdom. The address of the registered office is Flowers Green Nursery Church Road, Herstmonceux, Hailsham, England, BN27 1RL.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised 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 that are expected to apply to the reversal of the timing difference.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at a revalued amount, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
|
|
|
|
Website development cost |
- |
20 % |
straight line |
|
|
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
|
|
|
|
|
Plant and machinery |
- |
20 % |
reducing balance |
|
Fittings fixtures and equipment |
- |
15 % |
reducing balance |
|
Office Equipment |
- |
33 % |
straight line |
|
|
|
|
|
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
4.
Staff costs
The average number of persons employed by the company during the year amounted to
26
(2022:
7
).
The aggregate payroll costs incurred during the year were:
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Wages and salaries |
|
111,983 |
128,802 |
|
Social security costs |
|
2,203 |
3,676 |
|
Other pension costs |
|
1,199 |
1,924 |
|
|
|
_______ |
_______ |
|
|
|
115,385 |
134,402 |
|
|
|
_______ |
_______ |
|
|
|
|
|
5.
Intangible assets
|
|
Website development cost |
Total |
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 January 2023 and 31 December 2023 |
63,575 |
63,575 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Amortisation |
|
|
|
|
|
|
|
At 1 January 2023 |
7,720 |
7,720 |
|
|
|
|
|
Charge for the year |
12,715 |
12,715 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 December 2023 |
20,435 |
20,435 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 December 2023 |
43,140 |
43,140 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 December 2022 |
55,855 |
55,855 |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
6.
Tangible assets
|
|
Plant and machinery |
Fixtures, fittings and equipment |
Office Equipment |
Total |
|
|
|
|
|
£ |
£ |
£ |
£ |
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 January 2023 |
49,958 |
5,095 |
13,973 |
69,026 |
|
|
|
|
Additions |
- |
- |
265 |
265 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 December 2023 |
49,958 |
5,095 |
14,238 |
69,291 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 January 2023 |
36,865 |
3,543 |
13,185 |
53,593 |
|
|
|
|
Charge for the year |
1,754 |
110 |
3 |
1,867 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 December 2023 |
38,619 |
3,653 |
13,188 |
55,460 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 December 2023 |
11,339 |
1,442 |
1,050 |
13,831 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
At 31 December 2022 |
13,093 |
1,552 |
788 |
15,433 |
|
|
|
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
7.
Debtors
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Trade debtors |
|
22,807 |
11,076 |
|
Other debtors |
|
138 |
20,933 |
|
|
|
_______ |
_______ |
|
|
|
22,945 |
32,009 |
|
|
|
_______ |
_______ |
|
|
|
|
|
8.
Creditors: amounts falling due within one year
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
Trade creditors |
|
44,754 |
24,690 |
|
Social security and other taxes |
|
18,369 |
3,188 |
|
Other creditors |
|
316,416 |
324,473 |
|
|
|
_______ |
_______ |
|
|
|
379,539 |
352,351 |
|
|
|
_______ |
_______ |
|
|
|
|
|
9.
Directors advances, credits and guarantees
|
During the year the directors entered into the following advances and credits with the company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
Balance brought forward |
Amounts repaid |
Balance o/standing |
|
|
|
|
|
£ |
£ |
£ |
|
|
|
|
Mrs A Vidyarthi |
(
265,000) |
(
25,000) |
(
290,000) |
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
Balance brought forward |
Amounts repaid |
Balance o/standing |
|
|
|
|
|
£ |
£ |
£ |
|
|
|
|
Mrs A Vidyarthi |
(
70,000) |
(
195,000) |
(
265,000) |
|
|
|
|
|
_______ |
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|