1 false false false false false false false false false false true false false false false false false No description of principal activity 2023-05-01 Sage Accounts Production Advanced 2023 - FRS102_2023 90,000 90,000 2,509 67 2,442 xbrli:pure xbrli:shares iso4217:GBP 6209122 2023-05-01 2024-04-30 6209122 2024-04-30 6209122 2023-04-30 6209122 2022-05-01 2023-04-30 6209122 2023-04-30 6209122 2022-04-30 6209122 core:NetGoodwill 2023-05-01 2024-04-30 6209122 core:PlantMachinery 2023-05-01 2024-04-30 6209122 core:FurnitureFittings 2023-05-01 2024-04-30 6209122 core:MotorVehicles 2023-05-01 2024-04-30 6209122 bus:OrdinaryShareClass1 2023-05-01 2024-04-30 6209122 bus:OrdinaryShareClass2 2023-05-01 2024-04-30 6209122 bus:Director1 2023-05-01 2024-04-30 6209122 core:NetGoodwill 2024-04-30 6209122 core:LandBuildings 2023-04-30 6209122 core:PlantMachinery 2023-04-30 6209122 core:FurnitureFittings 2023-04-30 6209122 core:MotorVehicles 2023-04-30 6209122 core:LandBuildings 2024-04-30 6209122 core:PlantMachinery 2024-04-30 6209122 core:FurnitureFittings 2024-04-30 6209122 core:MotorVehicles 2024-04-30 6209122 core:WithinOneYear 2024-04-30 6209122 core:WithinOneYear 2023-04-30 6209122 core:UKTax 2023-05-01 2024-04-30 6209122 core:UKTax 2022-05-01 2023-04-30 6209122 core:ShareCapital 2024-04-30 6209122 core:ShareCapital 2023-04-30 6209122 core:RetainedEarningsAccumulatedLosses 2024-04-30 6209122 core:RetainedEarningsAccumulatedLosses 2023-04-30 6209122 core:DeferredTaxation 2023-05-01 2024-04-30 6209122 core:AcceleratedTaxDepreciationDeferredTax 2024-04-30 6209122 core:AcceleratedTaxDepreciationDeferredTax 2023-04-30 6209122 core:LandBuildings 2023-04-30 6209122 core:PlantMachinery 2023-04-30 6209122 core:FurnitureFittings 2023-04-30 6209122 core:MotorVehicles 2023-04-30 6209122 core:DeferredTaxation 2023-04-30 6209122 core:DeferredTaxation 2024-04-30 6209122 bus:SmallEntities 2023-05-01 2024-04-30 6209122 bus:AuditExemptWithAccountantsReport 2023-05-01 2024-04-30 6209122 bus:SmallCompaniesRegimeForAccounts 2023-05-01 2024-04-30 6209122 bus:PrivateLimitedCompanyLtd 2023-05-01 2024-04-30 6209122 bus:FullAccounts 2023-05-01 2024-04-30 6209122 bus:OrdinaryShareClass1 2024-04-30 6209122 bus:OrdinaryShareClass1 2023-04-30 6209122 bus:OrdinaryShareClass2 2024-04-30 6209122 bus:OrdinaryShareClass2 2023-04-30 6209122 bus:AllOrdinaryShares 2024-04-30 6209122 bus:AllOrdinaryShares 2023-04-30
COMPANY REGISTRATION NUMBER: 6209122
Heart of Oak (Milford Haven) Limited
Filleted Unaudited Financial Statements
30 April 2024
Heart of Oak (Milford Haven) Limited
Financial Statements
Year ended 30 April 2024
Contents
Pages
Statement of financial position
1 to 2
Notes to the financial statements
3 to 7
Heart of Oak (Milford Haven) Limited
Statement of Financial Position
30 April 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
7
20,325
20,678
Current assets
Stocks
1,965
1,825
Debtors
8
3,505
1,800
Cash at bank and in hand
10,288
19,099
--------
--------
15,758
22,724
Creditors: amounts falling due within one year
9
( 32,259)
( 38,184)
--------
--------
Net current liabilities
( 16,501)
( 15,460)
--------
--------
Total assets less current liabilities
3,824
5,218
Provisions
Taxation including deferred tax
10
( 2,442)
( 2,509)
-------
-------
Net assets
1,382
2,709
-------
-------
Capital and reserves
Called up share capital
12
50
50
Profit and loss account
1,332
2,659
-------
-------
Shareholders funds
1,382
2,709
-------
-------
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 30 April 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 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 .
Heart of Oak (Milford Haven) Limited
Statement of Financial Position (continued)
30 April 2024
These financial statements were approved by the board of directors and authorised for issue on 9 October 2024 , and are signed on behalf of the board by:
Mrs C Caddey
Director
Company registration number: 6209122
Heart of Oak (Milford Haven) Limited
Notes to the Financial Statements
Year ended 30 April 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Heart of Oak, Hill Street, Hakin, Milford Haven, Pembrokeshire, SA73 3LR.
2. Statement of compliance
These financial statements have been prepared in accordance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the 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 entity.
Going concern
The directors have a reasonable expectation that the company has adequate resources to continue operational existence for the forseeable future. For this reason, the directors continue to adopt the going concern basis of accounts in preparing the annual financial statements.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods 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.
Taxation
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.
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
-
10% straight line
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.
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:
Plant & Machinery
-
15% reducing balance
Fixtures & Fittings
-
10% reducing balance
Motor Vehicles
-
25% reducing balance
Equipment
-
10% reducing balance
There is no depreciation provided for on Leasehold Property.
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.
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
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 1 (2023: 2 ).
5. Tax on profit
Major components of tax expense
2024
2023
£
£
Current tax:
UK current tax expense
225
1,434
Deferred tax:
Origination and reversal of timing differences
( 67)
346
----
-------
Tax on profit
158
1,780
----
-------
6. Intangible assets
Goodwill
£
Cost
At 1 May 2023 and 30 April 2024
90,000
--------
Amortisation
At 1 May 2023 and 30 April 2024
90,000
--------
Carrying amount
At 30 April 2024
--------
At 30 April 2023
--------
7. Tangible assets
Leasehold Property
Plant & Machinery
Fixtures & Fittings
Motor Vehicles
Equipment
Total
£
£
£
£
£
£
Cost
At 1 May 2023
7,470
12,636
19,831
700
724
41,361
Additions
1,220
1,220
-------
--------
--------
----
-------
--------
At 30 Apr 2024
7,470
12,636
19,831
700
1,944
42,581
-------
--------
--------
----
-------
--------
Depreciation
At 1 May 2023
10,214
9,277
630
562
20,683
Charge for the year
363
1,055
17
138
1,573
-------
--------
--------
----
-------
--------
At 30 Apr 2024
10,577
10,332
647
700
22,256
-------
--------
--------
----
-------
--------
Carrying amount
At 30 Apr 2024
7,470
2,059
9,499
53
1,244
20,325
-------
--------
--------
----
-------
--------
At 30 Apr 2023
7,470
2,422
10,554
70
162
20,678
-------
--------
--------
----
-------
--------
8. Debtors
2024
2023
£
£
Other debtors
3,505
1,800
-------
-------
Other debtors include an amount of £nil (2023 - £nil) falling due after more than one year.
9. Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
2,644
1,715
Corporation tax
225
1,434
Social security and other taxes
40
Other creditors
29,350
35,035
--------
--------
32,259
38,184
--------
--------
10. Provisions
Deferred tax (note 11)
£
At 1 May 2023
2,509
Charge against provision
( 67)
-------
At 30 April 2024
2,442
-------
11. Deferred tax
The deferred tax included in the statement of financial position is as follows:
2024
2023
£
£
Included in provisions (note 10)
2,442
2,509
-------
-------
The deferred tax account consists of the tax effect of timing differences in respect of:
2024
2023
£
£
Accelerated capital allowances
2,442
2,509
-------
-------
12. Called up share capital
Issued, called up and fully paid
2024
2023
No.
£
No.
£
Ordinary A shares of £ 1 each
25
25
25
25
Ordinary B shares of £ 1 each
25
25
25
25
----
----
----
----
50
50
50
50
----
----
----
----
13. Related party transactions
The company was under the control of Mr T Caddey and Mrs C Caddey , the managing directors, throughout the current and previous year by virtue of their combined interest in 100% of the issued ordinary share capital. During the year the company paid dividends of £2,000 (2023 - £4,000) to the shareholders.