24 false false false false false false false false false false true false false false false true false No description of principal activity 2023-01-01 Sage Accounts Production Advanced 2023 - FRS102_2023 164 164 164 xbrli:pure xbrli:shares iso4217:GBP 02070444 2023-01-01 2023-12-31 02070444 2023-12-31 02070444 2022-12-31 02070444 2022-01-01 2022-12-31 02070444 2022-12-31 02070444 2021-12-31 02070444 core:PatentsTrademarksLicencesConcessionsSimilar 2023-01-01 2023-12-31 02070444 core:FurnitureFittings 2023-01-01 2023-12-31 02070444 core:NetGoodwill 2023-01-01 2023-12-31 02070444 bus:Director2 2023-01-01 2023-12-31 02070444 core:NetGoodwill 2022-12-31 02070444 core:PatentsTrademarksLicencesConcessionsSimilar 2022-12-31 02070444 core:NetGoodwill 2023-12-31 02070444 core:PatentsTrademarksLicencesConcessionsSimilar 2023-12-31 02070444 core:FurnitureFittings 2022-12-31 02070444 core:FurnitureFittings 2023-12-31 02070444 core:WithinOneYear 2023-12-31 02070444 core:WithinOneYear 2022-12-31 02070444 core:AfterOneYear 2023-12-31 02070444 core:AfterOneYear 2022-12-31 02070444 core:ShareCapital 2023-12-31 02070444 core:ShareCapital 2022-12-31 02070444 core:SharePremium 2023-12-31 02070444 core:SharePremium 2022-12-31 02070444 core:CapitalRedemptionReserve 2023-12-31 02070444 core:CapitalRedemptionReserve 2022-12-31 02070444 core:RetainedEarningsAccumulatedLosses 2023-12-31 02070444 core:RetainedEarningsAccumulatedLosses 2022-12-31 02070444 core:PatentsTrademarksLicencesConcessionsSimilar 2022-12-31 02070444 core:CostValuation core:Non-currentFinancialInstruments 2023-12-31 02070444 core:Non-currentFinancialInstruments 2023-12-31 02070444 core:Non-currentFinancialInstruments 2022-12-31 02070444 core:FurnitureFittings 2022-12-31 02070444 bus:SmallEntities 2023-01-01 2023-12-31 02070444 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 02070444 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 02070444 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 02070444 bus:FullAccounts 2023-01-01 2023-12-31
COMPANY REGISTRATION NUMBER: 02070444
Primeast Limited
Filleted Unaudited Financial Statements
31 December 2023
Primeast Limited
Statement of Financial Position
31 December 2023
2023
2022
Note
£
£
£
Fixed assets
Intangible assets
5
394
464
Tangible assets
6
7,638
7,364
Investments
7
164
164
-------
-------
8,196
7,992
Current assets
Debtors
8
648,624
915,091
Cash at bank and in hand
394,536
481,111
------------
------------
1,043,160
1,396,202
Creditors: amounts falling due within one year
9
237,593
317,350
------------
------------
Net current assets
805,567
1,078,852
---------
------------
Total assets less current liabilities
813,763
1,086,844
Creditors: amounts falling due after more than one year
10
80,180
130,272
Provisions
Taxation including deferred tax
( 7,833)
( 1,059)
---------
------------
Net assets
741,416
957,631
---------
------------
Primeast Limited
Statement of Financial Position (continued)
31 December 2023
2023
2022
Note
£
£
£
Capital and reserves
Called up share capital
33,600
42,000
Share premium account
32,555
32,555
Capital redemption reserve
49,010
40,610
Profit and loss account
626,251
842,466
---------
---------
Shareholders funds
741,416
957,631
---------
---------
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 comprehensive income 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 .
These financial statements were approved by the board of directors and authorised for issue on 26 September 2024 , and are signed on behalf of the board by:
G P Edwards
Director
Company registration number: 02070444
Primeast Limited
Notes to the Financial Statements
Year ended 31 December 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 5 Greengate, Cardale Park, Harrogate, North Yorkshire, HG3 1GY.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
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 entity.
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.
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.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Intangible assets
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses. Intangible assets acquired as part of a business combination are only recognised separately from goodwill when they arise from contractual or other legal rights, are separable, the expected future economic benefits are probable and the cost or value can be measured reliably.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
5-15% of department turnover
Trademarks
-
15% reducing balance
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
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:
Fixtures & Fittings
-
25% straight line
Computer Equipment
-
33% straight line
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
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.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a 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
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
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 24 (2022: 26 ).
5. Intangible assets
Goodwill
Patents, trademarks and licences
Total
£
£
£
Cost
At 1 January 2023 and 31 December 2023
77,788
3,834
81,622
--------
-------
--------
Amortisation
At 1 January 2023
77,788
3,370
81,158
Charge for the year
70
70
--------
-------
--------
At 31 December 2023
77,788
3,440
81,228
--------
-------
--------
Carrying amount
At 31 December 2023
394
394
--------
-------
--------
At 31 December 2022
464
464
--------
-------
--------
6. Tangible assets
Fixtures and fittings
Equipment
Total
£
£
£
Cost
At 1 January 2023
106,842
51,470
158,312
Additions
8,135
8,135
Disposals
( 4,973)
( 4,973)
---------
--------
---------
At 31 December 2023
106,842
54,632
161,474
---------
--------
---------
Depreciation
At 1 January 2023
106,122
44,826
150,948
Charge for the year
345
6,577
6,922
Disposals
( 4,034)
( 4,034)
---------
--------
---------
At 31 December 2023
106,467
47,369
153,836
---------
--------
---------
Carrying amount
At 31 December 2023
375
7,263
7,638
---------
--------
---------
At 31 December 2022
720
6,644
7,364
---------
--------
---------
7. Investments
Other investments other than loans
£
Cost
At 1 January 2023 and 31 December 2023
164
----
Impairment
At 1 January 2023 and 31 December 2023
----
Carrying amount
At 31 December 2023
164
----
At 31 December 2022
164
----
Under the provision of section 398 of the Companies Act 2006 the company is exempt from preparing consolidated accounts and has not done so, therefore the accounts show information about the company as an individual entity.
8. Debtors
2023
2022
£
£
Trade debtors
175,143
425,224
Prepayments and accrued income
49,413
49,307
Corporation tax repayable
1,229
Directors loan account
4,413
19,451
Other debtors
419,655
419,880
---------
---------
648,624
915,091
---------
---------
9. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
50,000
50,000
Trade creditors
58,287
96,241
Social security and other taxes
65,679
77,524
Other creditors
63,627
93,585
---------
---------
237,593
317,350
---------
---------
10. Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
80,180
130,272
--------
---------
11. Directors' advances, credits and guarantees
During the year the directors repaid £15,039 to the company.
12. Related party transactions
The company was under the control of the board of directors throughout the year. No other transactions with related parties were undertaken such as are required to be disclosed under the Financial Reporting Standard 102.