Company registration number 08938325 (England and Wales)
MAINSTAY MARINE SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
PAGES FOR FILING WITH REGISTRAR
MAINSTAY MARINE SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
MAINSTAY MARINE SOLUTIONS LIMITED
BALANCE SHEET
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
4
7,738
18,512
Tangible assets
5
592,606
602,479
Investments
6
1
1
600,345
620,992
Current assets
Stocks
79,280
55,327
Debtors
7
1,843,191
1,350,303
Cash at bank and in hand
620,593
779,744
2,543,064
2,185,374
Creditors: amounts falling due within one year
8
(1,811,692)
(1,976,648)
Net current assets
731,372
208,726
Total assets less current liabilities
1,331,717
829,718
Creditors: amounts falling due after more than one year
9
(264,213)
(294,886)
Provisions for liabilities
10
(400,219)
(445,719)
Net assets
667,285
89,113
Capital and reserves
Called up share capital
11
348,500
348,500
Share premium account
850
850
Capital redemption reserve
60,000
60,000
Profit and loss reserves
257,935
(320,237)
Total equity
667,285
89,113
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 30 June 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
MAINSTAY MARINE SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 20 September 2024 and are signed on its behalf by:
Mr. S M Graves
Director
Company Registration No. 08938325
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2024
- 3 -
1
Accounting policies
Company information
Mainstay Marine Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Dockyard, Pembroke Dock, Pembrokeshire, United Kingdom, SA72 6TE.
1.1
Reporting period
The prior year financial statements represented a 9 month period compared to 12 month in this years financial statements. As a result the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.
1.2
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.3
Going concern
The financial statements have been prepared on a going concern basis which assumes the company will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the working capital facilities that are in place at the date of signing the report. As at 30 June 2024, the Company has cash at bank of £621k and net assets of £667k. true
At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and therefore continue to adopt the going concern basis.
1.4
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Turnover from contracts for the construction of new build boats is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable. Losses on these contracts, if any, are recognised in the period when such losses can be reasonably estimated and are probable.
Turnover on other services is recognised when the turnover can be reasonably estimated and that the recoverability is reasonably assured.
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Intellectual property
10% on cost
Development Costs
10% on cost
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Land and buildings Leasehold
Over the life of the lease
Plant and machinery
5-25% on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises of direct materials.
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.
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 5 -
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.
1.11
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
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.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives including forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 6 -
1.12
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.13
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.15
Provisions
Provisions are recognised when the company has a legal or constructive present obligation 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 reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
1
Accounting policies
(Continued)
- 7 -
1.16
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
56
55
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 8 -
4
Intangible fixed assets
Other
£
Cost
At 1 July 2023 and 30 June 2024
111,907
Amortisation and impairment
At 1 July 2023
93,395
Amortisation charged for the year
10,774
At 30 June 2024
104,169
Carrying amount
At 30 June 2024
7,738
At 30 June 2023
18,512
5
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Total
£
£
£
Cost
At 1 July 2023
212,512
1,224,887
1,437,399
Additions
97,564
97,564
At 30 June 2024
212,512
1,322,451
1,534,963
Depreciation and impairment
At 1 July 2023
159,086
675,834
834,920
Depreciation charged in the year
28,892
78,545
107,437
At 30 June 2024
187,978
754,379
942,357
Carrying amount
At 30 June 2024
24,534
568,072
592,606
At 30 June 2023
53,426
549,053
602,479
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 9 -
6
Fixed asset investments
2024
2023
£
£
Investments
1
1
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 July 2023 & 30 June 2024
1
Carrying amount
At 30 June 2024
1
At 30 June 2023
1
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
255,360
613,051
Work in progress
1,048,352
272,620
Corporation tax recoverable
79,803
52,303
Other debtors
42,688
116,494
Prepayments and accrued income
416,988
295,835
1,843,191
1,350,303
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
29,259
176,581
Obligations under finance leases
15,816
26,411
Other borrowings
33,600
33,842
Trade creditors
799,963
678,596
Amounts owed to group undertakings
1
1
Taxation and social security
58,659
102,528
Deferred income
734,552
838,791
Accruals and deferred income
139,842
119,898
1,811,692
1,976,648
The bank loans are secured by fixed and floating charges over all assets.
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 10 -
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
206,607
219,917
Obligations under finance leases
20,348
3,942
Other borrowings
37,258
71,027
264,213
294,886
The long-term loans are secured by fixed and floating charges over all assets.
10
Provisions for liabilities
2024
2023
£
£
Capital grants
400,219
445,719
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
348,500
348,500
348,500
348,500
12
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Within one year
318,471
190,849
Between two and five years
1,273,885
In over five years
1,556,583
3,148,939
190,849
MAINSTAY MARINE SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2024
- 11 -
13
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Other related parties
198,449
89,133
-
357
2024
2023
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
1
1
2024
Amounts due from related parties
£
£
Other related parties
-
20,148
14
Controlling party
In the opinion of the Directors there is no ultimate controlling party.
2024-06-302023-07-01false20 September 2024CCH SoftwareCCH Accounts Production 2024.210No description of principal activityCaptain J M MeadeMr. S M GravesMr. K I LewisMr. M W LewisMr N A JohnsonMr. J N YorkMr. A DarrochMr. M B Gouldfalsefalse089383252023-07-012024-06-30089383252024-06-30089383252023-06-3008938325core:IntangibleAssetsOtherThanGoodwill2024-06-3008938325core:IntangibleAssetsOtherThanGoodwill2023-06-3008938325core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-06-3008938325core:PlantMachinery2024-06-3008938325core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3008938325core:PlantMachinery2023-06-3008938325core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3008938325core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3008938325core:Non-currentFinancialInstrumentscore:AfterOneYear2024-06-3008938325core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3008938325core:CurrentFinancialInstruments2024-06-3008938325core:CurrentFinancialInstruments2023-06-3008938325core:Non-currentFinancialInstruments2024-06-3008938325core:Non-currentFinancialInstruments2023-06-3008938325core:ShareCapital2024-06-3008938325core:ShareCapital2023-06-3008938325core:SharePremium2024-06-3008938325core:SharePremium2023-06-3008938325core:CapitalRedemptionReserve2024-06-3008938325core:CapitalRedemptionReserve2023-06-3008938325core:RetainedEarningsAccumulatedLosses2024-06-3008938325core:RetainedEarningsAccumulatedLosses2023-06-3008938325bus:Director22023-07-012024-06-3008938325core:IntangibleAssetsOtherThanGoodwill2023-07-012024-06-3008938325core:PatentsTrademarksLicencesConcessionsSimilar2023-07-012024-06-3008938325core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-07-012024-06-3008938325core:LandBuildingscore:LongLeaseholdAssets2023-07-012024-06-3008938325core:PlantMachinery2023-07-012024-06-30089383252022-10-012023-06-3008938325core:IntangibleAssetsOtherThanGoodwill2023-06-3008938325core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-06-3008938325core:PlantMachinery2023-06-30089383252023-06-3008938325core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-07-012024-06-3008938325core:WithinOneYear2024-06-3008938325core:WithinOneYear2023-06-3008938325core:BetweenTwoFiveYears2024-06-3008938325core:BetweenTwoFiveYears2023-06-3008938325core:MoreThanFiveYears2024-06-3008938325core:MoreThanFiveYears2023-06-3008938325core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-07-012024-06-3008938325core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-10-012023-06-3008938325bus:PrivateLimitedCompanyLtd2023-07-012024-06-3008938325bus:SmallCompaniesRegimeForAccounts2023-07-012024-06-3008938325bus:FRS1022023-07-012024-06-3008938325bus:AuditExemptWithAccountantsReport2023-07-012024-06-3008938325bus:Director12023-07-012024-06-3008938325bus:Director32023-07-012024-06-3008938325bus:Director42023-07-012024-06-3008938325bus:Director52023-07-012024-06-3008938325bus:Director62023-07-012024-06-3008938325bus:Director72023-07-012024-06-3008938325bus:Director82023-07-012024-06-3008938325bus:FullAccounts2023-07-012024-06-30xbrli:purexbrli:sharesiso4217:GBP