Acorah Software Products - Accounts Production 15.0.600 false true 31 December 2022 1 January 2022 false 1 January 2023 31 December 2023 31 December 2023 08783321 Mr J E Darrington iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 08783321 2022-12-31 08783321 2023-12-31 08783321 2023-01-01 2023-12-31 08783321 frs-core:CurrentFinancialInstruments 2023-12-31 08783321 frs-core:Non-currentFinancialInstruments 2023-12-31 08783321 frs-core:ComputerEquipment 2023-12-31 08783321 frs-core:ComputerEquipment 2023-01-01 2023-12-31 08783321 frs-core:ComputerEquipment 2022-12-31 08783321 frs-core:NetGoodwill 2023-12-31 08783321 frs-core:NetGoodwill 2023-01-01 2023-12-31 08783321 frs-core:NetGoodwill 2022-12-31 08783321 frs-core:MotorVehicles 2023-12-31 08783321 frs-core:MotorVehicles 2023-01-01 2023-12-31 08783321 frs-core:MotorVehicles 2022-12-31 08783321 frs-core:PlantMachinery 2023-12-31 08783321 frs-core:PlantMachinery 2023-01-01 2023-12-31 08783321 frs-core:PlantMachinery 2022-12-31 08783321 frs-core:ShareCapital 2023-12-31 08783321 frs-core:RetainedEarningsAccumulatedLosses 2023-12-31 08783321 frs-bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 08783321 frs-bus:FilletedAccounts 2023-01-01 2023-12-31 08783321 frs-bus:SmallEntities 2023-01-01 2023-12-31 08783321 frs-bus:AuditExempt-NoAccountantsReport 2023-01-01 2023-12-31 08783321 frs-bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 08783321 frs-bus:Director1 2023-01-01 2023-12-31 08783321 frs-countries:EnglandWales 2023-01-01 2023-12-31 08783321 2021-12-31 08783321 2022-12-31 08783321 2022-01-01 2022-12-31 08783321 frs-core:CurrentFinancialInstruments 2022-12-31 08783321 frs-core:Non-currentFinancialInstruments 2022-12-31 08783321 frs-core:WithinOneYear 2022-12-31 08783321 frs-core:ShareCapital 2022-12-31 08783321 frs-core:RetainedEarningsAccumulatedLosses 2022-12-31
Registered number: 08783321
Shannon Motors Limited
Unaudited Financial Statements
For The Year Ended 31 December 2023
Davey Grover Ltd
Chartered Accountants
4 Fenice Court
Phoenix Business Park
St. Neots
Cambridgeshire
PE19 8EP
Unaudited Financial Statements
Contents
Page
Statement of Financial Position 1—2
Notes to the Financial Statements 3—6
Page 1
Statement of Financial Position
Registered number: 08783321
2023 2022
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 4 20 2,020
Tangible Assets 5 18,922 23,734
18,942 25,754
CURRENT ASSETS
Stocks 6 5,162 9,000
Debtors 7 14,094 15,247
Cash at bank and in hand 26,906 22,140
46,162 46,387
Creditors: Amounts Falling Due Within One Year 8 (33,096 ) (29,026 )
NET CURRENT ASSETS (LIABILITIES) 13,066 17,361
TOTAL ASSETS LESS CURRENT LIABILITIES 32,008 43,115
Creditors: Amounts Falling Due After More Than One Year 9 (18,103 ) (20,715 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (3,595 ) (4,509 )
NET ASSETS 10,310 17,891
CAPITAL AND RESERVES
Called up share capital 11 1 1
Income Statement 10,309 17,890
SHAREHOLDERS' FUNDS 10,310 17,891
Page 1
Page 2
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.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Income Statement.
On behalf of the board
Mr J E Darrington
Director
23 September 2024
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Shannon Motors Limited is a private company, limited by shares, incorporated in England & Wales, registered number 08783321 . The registered office is 4 Fenice Court, Phoenix Business Park Eaton Socon, St. Neots, Cambridgeshire, PE19 8EP.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. 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. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill is the difference between amounts paid on the acquisition of a business and the fair value of the separable net assets. It is amortised to income statement over its estimated economic life of ten years.
2.4. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Plant & Machinery 25% on reducing balance
Motor Vehicles 25% on reducing balance
Computer Equipment 33% on cost
2.5. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the income statement so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to income statement as incurred.
Page 3
Page 4
2.6. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.7. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 4 (2022: 4)
4 4
4. Intangible Assets
Goodwill
£
Cost
As at 1 January 2023 20,000
As at 31 December 2023 20,000
Amortisation
As at 1 January 2023 17,980
Provided during the period 2,000
As at 31 December 2023 19,980
...CONTINUED
Page 4
Page 5
Net Book Value
As at 31 December 2023 20
As at 1 January 2023 2,020
5. Tangible Assets
Plant & Machinery Motor Vehicles Computer Equipment Total
£ £ £ £
Cost
As at 1 January 2023 47,694 24,350 1,301 73,345
Additions 1,459 300 - 1,759
Disposals - (450 ) - (450 )
As at 31 December 2023 49,153 24,200 1,301 74,654
Depreciation
As at 1 January 2023 41,373 7,230 1,008 49,611
Provided during the period 1,846 4,328 291 6,465
Disposals - (344 ) - (344 )
As at 31 December 2023 43,219 11,214 1,299 55,732
Net Book Value
As at 31 December 2023 5,934 12,986 2 18,922
As at 1 January 2023 6,321 17,120 293 23,734
6. Stocks
2023 2022
£ £
Stock 5,162 9,000
7. Debtors
2023 2022
£ £
Due within one year
Trade debtors 5,355 7,248
Other debtors 8,739 7,999
14,094 15,247
Page 5
Page 6
8. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Net obligations under finance lease and hire purchase contracts - 703
Trade creditors 15,166 16,621
Bank loans and overdrafts 2,611 2,478
Other creditors 4,201 2,929
Taxation and social security 11,118 6,295
33,096 29,026
9. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Bank loans 18,103 20,715
18,103 20,715
10. Obligations Under Finance Leases and Hire Purchase
2023 2022
£ £
The future minimum finance lease payments are as follows:
Not later than one year - 703
11. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 1 1
Page 6