11 false false false false false false false false false false true false false false false false false No description of principal activity 2023-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 100 100 100 xbrli:pure xbrli:shares iso4217:GBP 02695474 2023-01-01 2023-12-31 02695474 2023-12-31 02695474 2022-12-31 02695474 2022-01-01 2022-12-31 02695474 2022-12-31 02695474 2021-12-31 02695474 core:LandBuildings 2023-01-01 2023-12-31 02695474 core:PlantMachinery 2023-01-01 2023-12-31 02695474 core:FurnitureFittings 2023-01-01 2023-12-31 02695474 core:MotorVehicles 2023-01-01 2023-12-31 02695474 bus:Director5 2023-01-01 2023-12-31 02695474 core:LandBuildings 2022-12-31 02695474 core:PlantMachinery 2022-12-31 02695474 core:FurnitureFittings 2022-12-31 02695474 core:MotorVehicles 2022-12-31 02695474 core:LandBuildings 2023-12-31 02695474 core:PlantMachinery 2023-12-31 02695474 core:FurnitureFittings 2023-12-31 02695474 core:MotorVehicles 2023-12-31 02695474 core:WithinOneYear 2023-12-31 02695474 core:WithinOneYear 2022-12-31 02695474 core:AfterOneYear 2023-12-31 02695474 core:AfterOneYear 2022-12-31 02695474 core:ShareCapital 2023-12-31 02695474 core:ShareCapital 2022-12-31 02695474 core:SharePremium 2023-12-31 02695474 core:SharePremium 2022-12-31 02695474 core:RetainedEarningsAccumulatedLosses 2023-12-31 02695474 core:RetainedEarningsAccumulatedLosses 2022-12-31 02695474 core:CostValuation core:Non-currentFinancialInstruments 2023-12-31 02695474 core:Non-currentFinancialInstruments 2023-12-31 02695474 core:Non-currentFinancialInstruments 2022-12-31 02695474 core:LandBuildings 2022-12-31 02695474 core:FurnitureFittings 2022-12-31 02695474 core:MotorVehicles 2022-12-31 02695474 bus:SmallEntities 2023-01-01 2023-12-31 02695474 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 02695474 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 02695474 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 02695474 bus:FullAccounts 2023-01-01 2023-12-31
COMPANY REGISTRATION NUMBER: 02695474
Renovate Limited
Filleted Unaudited Financial Statements
31 December 2023
Renovate Limited
Statement of Financial Position
31 December 2023
2023
2022
Note
£
£
£
Fixed assets
Tangible assets
5
76,883
77,156
Investments
6
100
100
-------
-------
76,983
77,256
Current assets
Stocks
326,844
313,533
Debtors
7
280,399
322,999
Cash at bank and in hand
172,864
112,841
--------
--------
780,107
749,373
Creditors: amounts falling due within one year
8
252,718
336,842
--------
--------
Net current assets
527,389
412,531
--------
--------
Total assets less current liabilities
604,372
489,787
Creditors: amounts falling due after more than one year
9
60,976
93,568
Provisions
Taxation including deferred tax
14,445
13,526
--------
--------
Net assets
528,951
382,693
--------
--------
Capital and reserves
Called up share capital
10
110
110
Share premium account
200
200
Profit and loss account
528,641
382,383
--------
--------
Shareholders funds
528,951
382,693
--------
--------
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 income and retained earnings has not been delivered.
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 .
Renovate Limited
Statement of Financial Position (continued)
31 December 2023
These financial statements were approved by the board of directors and authorised for issue on 17 September 2024 , and are signed on behalf of the board by:
M.J. Chester
Director
Company registration number: 02695474
Renovate Limited
Notes to the Financial Statements
Year ended 31 December 2023
1. General information
The company is a private company limited by shares, incorporated and registered in England and Wales with company number 02695474 . The address of the registered office is 143-149 Bath Road, Kettering, Northants, NN16 8NE.
2. Statement of compliance
The financial statements have been prepared in accordance with applicable United Kingdom accounting standards, including Financial Reporting Standard 102 Section 1A smaller entities 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' ('FRS 102') and Companies Act 2006.
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 company and rounded to the nearest £.
Consolidation
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Judgements in applying accounting policies and key sources of estimation in uncertainty
In preparing these financial statements the directors have had to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, income and expenses. Estimates and associated assumptions are based on historic experience and various other factors including expectations of future events that are believed to be reasonable under the circumstances, however actual results may differ from these estimates. For this reporting date there are no significant judgements, estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities.
Revenue recognition
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.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, 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.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Tangible assets
Tangible assets are initially recorded at cost, and 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 equity, 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 equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity 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:
Freehold Property
-
15% straight line
License Fees
-
10 % straight line
Office Equipment
-
25% reducing balance
Motor Vehicles
-
25% reducing balance
Plant and Equipment
-
25% reducing balance
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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 stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
The company only has basic financial instruments. - Financial assets Financial assets comprise items such as cash at bank and in hand and trade and other debtors. These are initially recorded at cost on the date they originate, the company considers evidence of impairment for all individual elements comprising financial assets and any subsequent impairment is recognised in profit and loss. - Financial liabilities Financial liabilities comprise items such as corporation and other taxes, bank and other loans, accruals and trade and other creditors. These are initially recorded at cost on the date they originate, net of transaction costs where applicable, the company considers evidence of impairment for all individual elements comprising financial liabilities and any subsequent impairment is recognised in profit and loss.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 11 (2022: 8 ).
5. Tangible assets
Land and buildings
License fees
Office Equipment
Motor vehicles
Plant and equipment
Total
£
£
£
£
£
£
Cost
At 1 Jan 2023
45,000
1,000
67,808
93,648
999
208,455
Additions
25,305
25,305
Disposals
( 15,805)
( 15,805)
-------
------
-------
--------
----
--------
At 31 Dec 2023
45,000
1,000
67,808
103,148
999
217,955
-------
------
-------
--------
----
--------
Depreciation
At 1 Jan 2023
24,646
1,000
55,562
49,987
104
131,299
Charge for the year
987
3,062
15,887
224
20,160
Disposals
( 10,387)
( 10,387)
-------
------
-------
--------
----
--------
At 31 Dec 2023
25,633
1,000
58,624
55,487
328
141,072
-------
------
-------
--------
----
--------
Carrying amount
At 31 Dec 2023
19,367
9,184
47,661
671
76,883
-------
------
-------
--------
----
--------
At 31 Dec 2022
20,354
12,246
43,661
895
77,156
-------
------
-------
--------
----
--------
Tangible assets held at valuation
The properties have been purchased over a number of years. The value of the properties at 31st December 2023 has been arrived at on the basis of a valuation carried out at that date by Mr Chester, a director of the company who is not a professionally qualified valuer. The valuation was arrived at by reference to market evidence of transaction prices for similar properties in its location. The historic cost of the properties was £42,015 (2022: £42,015)
6. Investments
Shares in group undertakings
£
Cost
At 1 January 2023 and 31 December 2023
100
----
Impairment
At 1 January 2023 and 31 December 2023
----
Carrying amount
At 31 December 2023
100
----
At 31 December 2022
100
----
7. Debtors
2023
2022
£
£
Trade debtors
267,348
281,626
Other debtors
13,051
41,373
--------
--------
280,399
322,999
--------
--------
8. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
28,000
28,000
Trade creditors
115,886
177,868
Amounts owed to group undertakings and undertakings in which the company has a participating interest
517
483
Social security and other taxes
90,590
87,203
Other creditors
17,725
43,288
--------
--------
252,718
336,842
--------
--------
Lloyds TSB bank hold a charge over the company's property and undertakings dated 25 November 2020.
9. Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
56,000
84,000
Other creditors
4,976
9,568
-------
-------
60,976
93,568
-------
-------
Included within bank loans and overdrafts is an amount of £84,000 (2022: £112,000) which is secured by a fixed and floating charges on the assets of the company, the loan is repayable in instalments, interest being charged at 2.8% above bank base rate.
10. Called up share capital
2023
2022
£
£
Ordinary Shares £0.10 each
1,000
100
1,000
100
Ordinary A1 shares of £0.10 each
32
3
32
3
Ordinary A2 shares of £0.10 each
17
2
17
2
Ordinary A3 shares of £0.10 each
17
2
17
2
Ordinary A4 shares of £0.10 each
17
2
17
2
Ordinary A5 shares of £0.10 each
17
2
17
2
Ordinary B shares of £0.10 each
1
1
Ordinary C shares of £0.10 each
1
1
------
----
------
----
1,102
110
1,102
110
------
----
------
----
11. Directors' advances, credits and guarantees
At the reporting date the directors loan accounts were in credit by £113 (2022: £24,113). There is no fixed term for repayment and no interest is charged.
12. Controlling party
The ultimate parent company is Flomatic Holdings Limited, a company registered in England and Wales.