Fusion Decorating Contractors Limited 09215857 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is painting and decorating Digita Accounts Production Advanced 6.30.9574.0 true true 09215857 2023-06-01 2024-05-31 09215857 2024-05-31 09215857 bus:OrdinaryShareClass1 2024-05-31 09215857 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 09215857 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 09215857 core:CurrentFinancialInstruments 2024-05-31 09215857 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 09215857 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 09215857 core:MotorVehicles 2024-05-31 09215857 core:OfficeEquipment 2024-05-31 09215857 core:PlantMachinery 2024-05-31 09215857 bus:SmallEntities 2023-06-01 2024-05-31 09215857 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 09215857 bus:FilletedAccounts 2023-06-01 2024-05-31 09215857 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 09215857 bus:RegisteredOffice 2023-06-01 2024-05-31 09215857 bus:Director1 2023-06-01 2024-05-31 09215857 bus:Director2 2023-06-01 2024-05-31 09215857 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 09215857 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 09215857 core:MotorVehicles 2023-06-01 2024-05-31 09215857 core:OfficeEquipment 2023-06-01 2024-05-31 09215857 core:PlantMachinery 2023-06-01 2024-05-31 09215857 countries:EnglandWales 2023-06-01 2024-05-31 09215857 2023-05-31 09215857 core:MotorVehicles 2023-05-31 09215857 core:OfficeEquipment 2023-05-31 09215857 core:PlantMachinery 2023-05-31 09215857 2022-06-01 2023-05-31 09215857 2023-05-31 09215857 bus:OrdinaryShareClass1 2023-05-31 09215857 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-05-31 09215857 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-05-31 09215857 core:CurrentFinancialInstruments 2023-05-31 09215857 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 09215857 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2023-05-31 09215857 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 09215857 core:Non-currentFinancialInstruments core:AfterOneYear core:PreviouslyStatedAmount 2023-05-31 09215857 core:MotorVehicles 2023-05-31 09215857 core:OfficeEquipment 2023-05-31 09215857 core:PlantMachinery 2023-05-31 09215857 core:PreviouslyStatedAmount 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 09215857

Fusion Decorating Contractors Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

Fusion Decorating Contractors Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

Fusion Decorating Contractors Limited

Company Information

Directors

D J Filby

T Filby

Registered office

Edinburgh House
1-5 Bellevue Road
Clevedon
North Somerset
BS21 7NP

Accountants

Newsham Hanson Accountants Limited
Accountants and Business Advisors
Edinburgh House
1-5 Bellevue Road
Clevedon
North Somerset
BS21 7NP

 

Fusion Decorating Contractors Limited

(Registration number: 09215857)
Balance Sheet as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

235,994

189,442

Current assets

 

Stocks

5

40,500

37,250

Debtors

6

451,850

188,780

Cash at bank and in hand

 

125,356

454,011

 

617,706

680,041

Creditors: Amounts falling due within one year

7

(504,162)

(493,545)

Net current assets

 

113,544

186,496

Total assets less current liabilities

 

349,538

375,938

Creditors: Amounts falling due after more than one year

7

(119,278)

(96,681)

Provisions for liabilities

(51,225)

(18,178)

Net assets

 

179,035

261,079

Capital and reserves

 

Called up share capital

8

2

2

Retained earnings

179,033

261,077

Shareholders' funds

 

179,035

261,079

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 10 October 2024 and signed on its behalf by:
 

 

Fusion Decorating Contractors Limited

(Registration number: 09215857)
Balance Sheet as at 31 May 2024

.........................................
T Filby
Director

 

Fusion Decorating Contractors Limited

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 and Wales.

The address of its registered office is:
Edinburgh House
1-5 Bellevue Road
Clevedon
North Somerset
BS21 7NP

These financial statements were authorised for issue by the Board on 10 October 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 received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates 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 and deferred 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.

 

Fusion Decorating Contractors Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

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

Plant and machinery

15% reducing balance

Motor vehicles

25% reducing balance

Office equipment

15% reducing balance

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.

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.

 

Fusion Decorating Contractors Limited

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

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.

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.

 

Fusion Decorating Contractors Limited

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

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 9 (2023 - 8).

4

Tangible assets

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

12,446

33,881

280,899

327,226

Additions

-

-

180,544

180,544

Disposals

-

-

(103,990)

(103,990)

At 31 May 2024

12,446

33,881

357,453

403,780

Depreciation

At 1 June 2023

8,904

14,952

113,928

137,784

Charge for the year

773

2,918

71,806

75,497

Eliminated on disposal

-

-

(45,495)

(45,495)

At 31 May 2024

9,677

17,870

140,239

167,786

Carrying amount

At 31 May 2024

2,769

16,011

217,214

235,994

At 31 May 2023

3,542

18,929

166,971

189,442

Included within the net book value of tangible assets is £152,138 (2023 - £136,068) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation for the year on these assets was £50,114 (2023 - £29,264).

 

Fusion Decorating Contractors Limited

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

5

Stocks

2024
£

2023
£

Work in progress

37,000

32,250

Other inventories

3,500

5,000

40,500

37,250

6

Debtors

Current

2024
£

2023
£

Trade debtors

2,500

24,607

Prepayments

12,164

8,557

Other debtors

437,186

155,616

 

451,850

188,780

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Bank loans and overdrafts

9

276,452

318,161

Trade creditors

 

78,178

32,762

Amounts owed to related parties

30

6

Taxation and social security

 

26,100

36,920

Other creditors

 

123,402

105,696

 

504,162

493,545

Due after one year

 

Loans and borrowings

9

119,278

96,681


Ultimate Invoice Finance Limited has registered a fixed and floating charge against the company's borrowings.

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

119,278

96,681

 

Fusion Decorating Contractors Limited

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

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary share of £1 each

2

2

2

2

       

9

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Hire purchase contracts

119,278

96,681

Current loans and borrowings

2024
£

2023
£

Hire purchase contracts

32,180

45,705

Other borrowings

244,272

272,456

276,452

318,161

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £12,374 (2023 - £3,908).

11

Control

The company is controlled by the directors who own 100% of the called up share capital.