WBSM Holdings Ltd 10576787 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is a restaurant. Digita Accounts Production Advanced 6.30.9574.0 true true 10576787 2023-06-01 2024-05-31 10576787 2024-05-31 10576787 bus:OrdinaryShareClass1 2024-05-31 10576787 bus:OrdinaryShareClass2 2024-05-31 10576787 bus:OrdinaryShareClass3 2024-05-31 10576787 bus:OrdinaryShareClass4 2024-05-31 10576787 core:RetainedEarningsAccumulatedLosses 2024-05-31 10576787 core:ShareCapital 2024-05-31 10576787 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 10576787 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 10576787 core:CurrentFinancialInstruments 2024-05-31 10576787 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 10576787 core:Non-currentFinancialInstruments 2024-05-31 10576787 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 10576787 core:Goodwill 2024-05-31 10576787 core:FurnitureFittings 2024-05-31 10576787 core:LandBuildings core:ShortLeaseholdAssets 2024-05-31 10576787 core:MotorVehicles 2024-05-31 10576787 core:OfficeEquipment 2024-05-31 10576787 bus:SmallEntities 2023-06-01 2024-05-31 10576787 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 10576787 bus:FilletedAccounts 2023-06-01 2024-05-31 10576787 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 10576787 bus:RegisteredOffice 2023-06-01 2024-05-31 10576787 bus:Director1 2023-06-01 2024-05-31 10576787 bus:Director2 2023-06-01 2024-05-31 10576787 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 10576787 bus:OrdinaryShareClass2 2023-06-01 2024-05-31 10576787 bus:OrdinaryShareClass3 2023-06-01 2024-05-31 10576787 bus:OrdinaryShareClass4 2023-06-01 2024-05-31 10576787 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 10576787 core:Goodwill 2023-06-01 2024-05-31 10576787 core:ComputerEquipment 2023-06-01 2024-05-31 10576787 core:FurnitureFittings 2023-06-01 2024-05-31 10576787 core:FurnitureFittingsToolsEquipment 2023-06-01 2024-05-31 10576787 core:LandBuildings 2023-06-01 2024-05-31 10576787 core:LandBuildings core:ShortLeaseholdAssets 2023-06-01 2024-05-31 10576787 core:MotorVehicles 2023-06-01 2024-05-31 10576787 core:OfficeEquipment 2023-06-01 2024-05-31 10576787 countries:AllCountries 2023-06-01 2024-05-31 10576787 2023-05-31 10576787 core:Goodwill 2023-05-31 10576787 core:FurnitureFittings 2023-05-31 10576787 core:LandBuildings core:ShortLeaseholdAssets 2023-05-31 10576787 core:MotorVehicles 2023-05-31 10576787 core:OfficeEquipment 2023-05-31 10576787 2022-06-01 2023-05-31 10576787 2023-05-31 10576787 bus:OrdinaryShareClass1 2023-05-31 10576787 bus:OrdinaryShareClass2 2023-05-31 10576787 bus:OrdinaryShareClass3 2023-05-31 10576787 bus:OrdinaryShareClass4 2023-05-31 10576787 core:RetainedEarningsAccumulatedLosses 2023-05-31 10576787 core:ShareCapital 2023-05-31 10576787 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-05-31 10576787 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-05-31 10576787 core:CurrentFinancialInstruments 2023-05-31 10576787 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 10576787 core:Non-currentFinancialInstruments 2023-05-31 10576787 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 10576787 core:Goodwill 2023-05-31 10576787 core:FurnitureFittings 2023-05-31 10576787 core:LandBuildings core:ShortLeaseholdAssets 2023-05-31 10576787 core:MotorVehicles 2023-05-31 10576787 core:OfficeEquipment 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10576787

WBSM Holdings Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

WBSM Holdings Ltd

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

WBSM Holdings Ltd

(Registration number: 10576787)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

92,866

123,266

Tangible assets

5

726,445

754,895

 

819,311

878,161

Current assets

 

Stocks

6

11,000

9,500

Debtors

7

26,291

10,943

Cash at bank and in hand

 

375,164

288,026

 

412,455

308,469

Creditors: Amounts falling due within one year

8

(249,774)

(262,943)

Net current assets

 

162,681

45,526

Total assets less current liabilities

 

981,992

923,687

Creditors: Amounts falling due after more than one year

8

(375,910)

(422,360)

Net assets

 

606,082

501,327

Capital and reserves

 

Called up share capital

9

108

108

Retained earnings

605,974

501,219

Shareholders' funds

 

606,082

501,327

For the financial year ending 31 May 2024 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 25 September 2024 and signed on its behalf by:
 

 

WBSM Holdings Ltd

(Registration number: 10576787)
Balance Sheet as at 31 May 2024

.........................................
Mr W A Branson
Director

.........................................
Mr S Martin
Director

 
     
 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

1

General information

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

The address of its registered office is:
The Briny
Clarence Esplanade
Southsea
Hamsphire
PO5 3PG
UK

These financial statements were authorised for issue by the Board on 25 September 2024.

2

Accounting policies

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.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of VAT 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 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.

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.

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

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

Leasehold land and buildings

2% straight line

Fixtures and fittings

25% reducing balance

Computers

33% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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

Goodwill

10 years straight line

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.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or 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.

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

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 inventories 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company 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 company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company 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 47 (2023 - 37).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 June 2023

304,000

304,000

At 31 May 2024

304,000

304,000

Amortisation

At 1 June 2023

180,734

180,734

Amortisation charge

30,400

30,400

At 31 May 2024

211,134

211,134

Carrying amount

At 31 May 2024

92,866

92,866

At 31 May 2023

123,266

123,266

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

5

Tangible assets

Short leasehold land and buildings
£

Fixtures and fittings
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

779,230

99,102

1,446

24,501

904,279

Additions

-

8,110

-

-

8,110

Disposals

-

(7,166)

(599)

-

(7,765)

At 31 May 2024

779,230

100,046

847

24,501

904,624

Depreciation

At 1 June 2023

84,544

51,379

700

12,761

149,384

Charge for the year

15,585

12,011

280

6,125

34,001

Eliminated on disposal

-

(4,785)

(421)

-

(5,206)

At 31 May 2024

100,129

58,605

559

18,886

178,179

Carrying amount

At 31 May 2024

679,101

41,441

288

5,615

726,445

At 31 May 2023

694,686

47,723

746

11,740

754,895

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

6

Stocks

2024
£

2023
£

Closing stock

11,000

9,500

7

Debtors

Current

2024
£

2023
£

Prepayments

548

330

Other debtors

25,743

10,613

 

26,291

10,943

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

25,527

25,527

Trade creditors

 

41,687

59,765

Taxation and social security

 

157,840

155,032

Accruals and deferred income

 

2,713

3,519

Other creditors

 

22,007

19,100

 

249,774

262,943

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

375,910

422,360

9

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

104

104

104

104

Ordinary A of £1 each

2

2

2

2

Ordinary E of £1 each

1

1

1

1

Ordinary F of £1 each

1

1

1

1

108

108

108

108

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

217,342

235,327

Hire purchase contracts

11,568

15,033

Other borrowings

147,000

172,000

375,910

422,360

 

WBSM Holdings Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

Current loans and borrowings

2024
£

2023
£

Bank borrowings

22,062

22,062

Hire purchase contracts

3,465

3,465

25,527

25,527