|
|
|
|
FINANCIAL STATEMENTS |
Contents |
Pages |
|
OFFICERS AND PROFESSIONAL ADVISERS |
The board of directors |
|
|
|
|
|
|
|
Company secretary |
|
Registered office |
|
|
|
West Yorkshire |
|
|
|
Auditor |
|
Chartered Accountants & Statutory Auditor |
|
35 Westgate |
|
Huddersfield |
|
HD1 1PA |
|
Bankers |
|
7 Commercial Street |
|
Halifax |
|
West Yorkshire |
|
HX1 1HN |
|
|
STRATEGIC REPORT |
|
Director |
|
DIRECTORS' REPORT |
|
|
|
|
|
|
|
|
|
Director |
|
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF
|
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered Accountants & Statutory Auditor |
35 Westgate |
Huddersfield |
HD1 1PA |
|
STATEMENT OF COMPREHENSIVE INCOME |
2023 |
2022 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
(
|
(
|
------------- |
------------ |
|
Gross profit |
|
|
Administrative expenses |
(
|
(
|
|
Other operating income |
5 |
|
|
------------ |
------------ |
||
Operating profit/(loss) |
6 |
|
(
|
Other interest receivable and similar income |
10 |
|
|
Interest payable and similar expenses |
11 |
(
|
(
|
------------ |
------------ |
||
Profit/(loss) before taxation |
|
(
|
|
Tax on profit/(loss) |
12 |
(
|
|
------------ |
------------ |
||
Profit/(loss) for the financial year and total comprehensive income |
|
(
|
|
------------ |
------------ |
||
|
STATEMENT OF FINANCIAL POSITION |
2023 |
2022 |
|
Note |
£ |
£ |
Tangible assets |
14 |
|
|
Stocks |
15 |
|
|
Debtors |
16 |
|
|
Cash at bank and in hand |
|
|
|
------------ |
------------ |
||
|
|
||
Creditors: amounts falling due within one year |
18 |
(
|
(
|
------------ |
------------ |
||
Net current assets |
|
|
|
------------ |
------------ |
||
Total assets less current liabilities |
|
|
|
Creditors: amounts falling due after more than one year |
19 |
(
|
(
|
------------ |
------------ |
||
Net assets |
|
|
|
------------ |
------------ |
||
Called up share capital |
23 |
|
|
Capital redemption reserve |
24 |
|
|
Profit and loss account |
24 |
|
|
------------ |
------------ |
||
Shareholders funds |
|
|
|
------------ |
------------ |
||
|
|
Director |
Director |
|
STATEMENT OF CHANGES IN EQUITY |
Called up share capital |
Capital redemption reserve |
Profit and loss account |
Total |
||
£ |
£ |
£ |
£ |
||
At 1 January 2022 |
|
|
|
|
|
Loss for the year |
(
|
(
|
|||
------------ |
------------ |
------------ |
------------ |
||
Total comprehensive income for the year |
– |
– |
(
|
(
|
|
Dividends paid and payable |
13 |
– |
– |
(
|
(
|
------------ |
------------ |
------------ |
------------ |
||
Total investments by and distributions to owners |
– |
– |
(
|
(
|
|
At 31 December 2022 |
|
|
|
|
|
Profit for the year |
|
|
|||
------------ |
------------ |
------------ |
------------ |
||
Total comprehensive income for the year |
– |
– |
|
|
|
------------ |
------------ |
------------ |
------------ |
||
At 31 December 2023 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
||
|
STATEMENT OF CASH FLOWS |
2023 |
2022 |
|
Note |
£ |
£ |
Profit/(loss) for the financial year |
|
(
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Other interest receivable and similar income |
(
|
(
|
Interest payable and similar expenses |
|
|
Gains on disposal of tangible assets |
– |
(
|
Tax on profit/(loss) |
|
(
|
Changes in: |
||
Stocks |
(
|
(
|
Trade and other debtors |
(
|
|
Trade and other creditors |
|
|
------------ |
------------ |
|
Cash generated from operations |
|
(
|
Interest paid |
(
|
(
|
Interest received |
|
|
------------ |
------------ |
|
Net cash from/(used in) operating activities |
|
(
|
------------ |
------------ |
|
Purchase of tangible assets |
(
|
(
|
Proceeds from sale of tangible assets |
– |
|
------------ |
------------ |
|
Net cash used in investing activities |
(
|
(
|
------------ |
------------ |
|
Proceeds from borrowings |
– |
|
Payments of finance lease liabilities |
(
|
(
|
Dividends paid |
– |
(
|
------------ |
------------ |
|
Net cash (used in)/from financing activities |
(
|
|
------------ |
------------ |
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
|
Cash and cash equivalents at beginning of year |
36,101 |
699,637 |
|
------------ |
------------ |
||
Cash and cash equivalents at end of year |
17 |
|
|
------------ |
------------ |
||
|
NOTES TO THE FINANCIAL STATEMENTS |
Freehold property |
- |
|
|
Plant and machinery |
- |
|
|
Motor vehicles |
- |
|
|
2023 |
2022 |
|
£ |
£ |
|
Sale of goods |
|
|
------------- |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Rental income |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Depreciation of tangible assets |
|
|
Gains on disposal of tangible assets |
– |
(
|
Impairment of trade debtors |
726 |
– |
Foreign exchange differences |
(
|
(
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
No. |
No. |
|
Production staff |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Remuneration |
|
|
Company contributions to defined contribution pension plans |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
No. |
No. |
|
Defined contribution plans |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Aggregate remuneration |
|
|
Company contributions to defined contribution pension plans |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Interest on cash and cash equivalents |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Interest on banks loans and overdrafts |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
UK current tax income |
– |
(
|
Adjustments in respect of prior periods |
– |
(
|
------------ |
------------ |
|
Total current tax |
– |
(
|
------------ |
------------ |
|
Origination and reversal of timing differences |
|
(
|
------------ |
------------ |
|
Tax on profit/(loss) |
|
(
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Profit/(loss) on ordinary activities before taxation |
|
(
|
------------ |
------------ |
|
Profit/(loss) on ordinary activities by rate of tax |
|
(
|
Adjustment to tax charge in respect of prior periods |
– |
(
|
Effect of expenses not deductible for tax purposes |
|
|
Effect of capital allowances and depreciation |
|
(
|
Utilisation of tax losses |
– |
(
|
Unused tax losses |
– |
|
Rate difference - current year tax |
– |
(
|
Deferred tax not recognised |
(
|
(
|
Underprovided deferred tax prior year |
– |
|
Additional deduction for R&D expenditure |
(
|
(
|
------------ |
------------ |
|
Tax on profit/(loss) |
|
(
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
– |
|
------------ |
------------ |
|
Freehold property |
Plant and machinery |
Motor vehicles |
Assets under construction |
Total |
|
£ |
£ |
£ |
£ |
£ |
|
Cost |
|||||
At 1 January 2023 |
|
|
|
|
|
Additions |
|
|
|
– |
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
At 31 December 2023 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
Depreciation |
|||||
At 1 January 2023 |
|
|
|
– |
|
Charge for the year |
|
|
|
– |
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
At 31 December 2023 |
|
|
|
– |
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
Carrying amount |
|||||
At 31 December 2023 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
At 31 December 2022 |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
|
Plant and machinery |
|
£ |
|
At 31 December 2023 |
|
------------ |
|
At 31 December 2022 |
|
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Raw materials and consumables |
|
|
Work in progress |
|
|
Finished goods and goods for resale |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Trade debtors |
|
|
Amounts owed by customers on construction contracts |
|
|
Deferred tax asset |
|
|
Prepayments and accrued income |
|
|
Other debtors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Cash at bank and in hand |
|
|
Bank overdrafts |
– |
(
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Bank loans and overdrafts |
– |
|
Payments received on account |
|
|
Trade creditors |
|
|
Accruals and deferred income |
|
|
Social security and other taxes |
|
|
Obligations under finance leases and hire purchase contracts |
|
|
Other creditors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Obligations under finance leases and hire purchase contracts |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Included in debtors (note 16) |
|
|
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Accelerated capital allowances |
|
|
Unused tax losses |
(
|
(
|
Provisions |
(
|
(
|
------------ |
------------ |
|
(151,000) |
(196,000) |
|
------------ |
------------ |
|
2023 |
2022 |
|||
No. |
£ |
No. |
£ |
|
|
|
9,881 |
|
9,881 |
|
|
141,239 |
|
141,239 |
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
At 1 Jan 2023 |
Cash flows |
At 31 Dec 2023 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
1,895 |
|
Bank overdrafts |
(116,508) |
116,508 |
– |
Debt due within one year |
(78,855) |
(8,929) |
(87,784) |
Debt due after one year |
(322,861) |
87,783 |
(235,078) |
------------ |
------------ |
------------ |
|
(
|
|
(
|
|
------------ |
------------ |
------------ |
|
2023 |
2022 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|