Grail Laser Profiles Ltd 07872924 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is Manufacturing Digita Accounts Production Advanced 6.30.9574.0 true true 07872924 2023-01-01 2023-12-31 07872924 2023-12-31 07872924 core:RetainedEarningsAccumulatedLosses 2023-12-31 07872924 core:ShareCapital 2023-12-31 07872924 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-12-31 07872924 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-12-31 07872924 core:CurrentFinancialInstruments 2023-12-31 07872924 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 07872924 core:Non-currentFinancialInstruments 2023-12-31 07872924 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 07872924 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-12-31 07872924 core:FurnitureFittings 2023-12-31 07872924 core:LandBuildings core:LongLeaseholdAssets 2023-12-31 07872924 core:LandBuildings core:OwnedOrFreeholdAssets 2023-12-31 07872924 core:MotorVehicles 2023-12-31 07872924 core:PlantMachinery 2023-12-31 07872924 bus:SmallEntities 2023-01-01 2023-12-31 07872924 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 07872924 bus:FullAccounts 2023-01-01 2023-12-31 07872924 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 07872924 bus:RegisteredOffice 2023-01-01 2023-12-31 07872924 bus:Director2 2023-01-01 2023-12-31 07872924 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 07872924 core:ComputerSoftware 2023-01-01 2023-12-31 07872924 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2023-01-01 2023-12-31 07872924 core:ComputerEquipment 2023-01-01 2023-12-31 07872924 core:FurnitureFittings 2023-01-01 2023-12-31 07872924 core:LandBuildings core:LongLeaseholdAssets 2023-01-01 2023-12-31 07872924 core:LandBuildings core:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 07872924 core:LeaseholdImprovements 2023-01-01 2023-12-31 07872924 core:MotorVehicles 2023-01-01 2023-12-31 07872924 core:PlantMachinery 2023-01-01 2023-12-31 07872924 countries:EnglandWales 2023-01-01 2023-12-31 07872924 2022-12-31 07872924 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 07872924 core:FurnitureFittings 2022-12-31 07872924 core:LandBuildings core:LongLeaseholdAssets 2022-12-31 07872924 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 07872924 core:MotorVehicles 2022-12-31 07872924 core:PlantMachinery 2022-12-31 07872924 2022-01-01 2022-12-31 07872924 2022-12-31 07872924 core:RetainedEarningsAccumulatedLosses 2022-12-31 07872924 core:ShareCapital 2022-12-31 07872924 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-12-31 07872924 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-12-31 07872924 core:CurrentFinancialInstruments 2022-12-31 07872924 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 07872924 core:Non-currentFinancialInstruments 2022-12-31 07872924 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 07872924 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2022-12-31 07872924 core:FurnitureFittings 2022-12-31 07872924 core:LandBuildings core:LongLeaseholdAssets 2022-12-31 07872924 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 07872924 core:MotorVehicles 2022-12-31 07872924 core:PlantMachinery 2022-12-31 iso4217:GBP xbrli:pure

Registration number: 07872924

Grail Laser Profiles Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2023

 

Grail Laser Profiles Ltd

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 9

 

Grail Laser Profiles Ltd

(Registration number: 07872924)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

4,318

6,904

Tangible assets

5

561,317

145,005

 

565,635

151,909

Current assets

 

Stocks

6

68,867

99,120

Debtors

7

191,822

254,126

Cash at bank and in hand

 

62,887

57,351

 

323,576

410,597

Creditors: Amounts falling due within one year

8

(366,864)

(273,610)

Net current (liabilities)/assets

 

(43,288)

136,987

Total assets less current liabilities

 

522,347

288,896

Creditors: Amounts falling due after more than one year

8

(375,557)

(51,633)

Provisions for liabilities

(5,183)

(21,082)

Net assets

 

141,607

216,181

Capital and reserves

 

Called up share capital

1

1

Retained earnings

141,606

216,180

Shareholders' funds

 

141,607

216,181

 

Grail Laser Profiles Ltd

(Registration number: 07872924)
Balance Sheet as at 31 December 2023

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 members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 5 September 2024 and signed on its behalf by:
 

Mr R P Grail
Director

   
     
 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

1

General information

The Company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Newtown Road
Steam Mills
Cinderford
Gloucestershire
GL14 3JE
 

These financial statements were authorised for issue by the Board on 5 September 2024.

2

Accounting policies

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are prepared in sterling, which is the functional currency of the company, and rounded to the nearest £.

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Going concern

The directors have reviewed the capital resources available to the company and are satisfied that it will be able to pay its debts as they fall due for the foreseeable future and accordingly have prepared the accounts on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of engineering services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.

The company recognises revenue when:
the amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

Intangible assets

Intangible assets are stated in the balance sheet at cost, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.

The cost of intangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Computer Software

Straight line over 10 years

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Computer equipment

33% straight line & 33% reducing balance

Long leasehold land & buildings

10% straight line

Fixtures, fittings and equipment

15% reducing balance

Plant and machinery

15% - 20% reducing balance & 10% straight line

Motor vehicles

25% reducing balance

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the group has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 10 (2022 - 6).

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

4

Intangible assets

Software costs
 £

Total
£

Cost or valuation

At 1 January 2023

8,122

8,122

At 31 December 2023

8,122

8,122

Amortisation

At 1 January 2023

1,218

1,218

Amortisation charge

2,586

2,586

At 31 December 2023

3,804

3,804

Carrying amount

At 31 December 2023

4,318

4,318

At 31 December 2022

6,904

6,904

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

5

Tangible assets

Computer equipment
£

Long leasehold land and buildings
£

Fixtures, fittings and equipment
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2023

25,586

2,200

1,368

429,791

18,233

477,178

Additions

196

-

495

535,267

-

535,958

Disposals

-

-

-

(303,760)

-

(303,760)

At 31 December 2023

25,782

2,200

1,863

661,298

18,233

709,376

Depreciation

At 1 January 2023

23,701

92

311

293,494

14,575

332,173

Charge for the year

686

220

226

67,974

915

70,021

Eliminated on disposal

-

-

-

(254,135)

-

(254,135)

At 31 December 2023

24,387

312

537

107,333

15,490

148,059

Carrying amount

At 31 December 2023

1,395

1,888

1,326

553,965

2,743

561,317

At 31 December 2022

1,885

2,108

1,057

136,297

3,658

145,005

Tangible fixed assets with a carrying amount of £524,935 (2022 - £56,203) have been pledged as a security for hire purchase agreements.

6

Stocks

2023
£

2022
£

Work in progress

1,457

2,250

Stock

67,410

96,870

68,867

99,120

 

Grail Laser Profiles Ltd

Notes to the Financial Statements for the Year Ended 31 December 2023

7

Debtors

2023
£

2022
£

Trade debtors

185,103

244,811

Prepayments

6,719

9,315

191,822

254,126

8

Creditors

Due within one year

Note

2023
£

2022
£

 

Loans and borrowings

9

106,697

27,197

Trade creditors

 

165,584

162,747

Amounts due to related parties

61,983

23,142

Social security and other taxes

 

26,465

45,379

Other creditors

 

-

8,750

Accruals

 

6,135

6,395

 

366,864

273,610

Due after one year

 

Loans and borrowings

9

375,557

51,633

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

Hire purchase contracts

96,697

17,197

106,697

27,197

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

15,833

25,836

Hire purchase contracts

359,724

25,797

375,557

51,633

The finance lease liabilities are secured against tangible assets of the company, as dislcosed in note 5.