18 26 July 2024 false false false false false false false false false false true false false false false false false No description of principal activity 2023-04-01 Sage Accounts Production Advanced 2023 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 01102229 2023-04-01 2024-03-31 01102229 2024-03-31 01102229 2023-03-31 01102229 2022-04-01 2023-03-31 01102229 2023-03-31 01102229 2022-03-31 01102229 core:PlantMachinery 2023-04-01 2024-03-31 01102229 core:FurnitureFittings 2023-04-01 2024-03-31 01102229 core:MotorVehicles 2023-04-01 2024-03-31 01102229 bus:Director3 2023-04-01 2024-03-31 01102229 core:PlantMachinery 2023-03-31 01102229 core:FurnitureFittings 2023-03-31 01102229 core:MotorVehicles 2023-03-31 01102229 core:PlantMachinery 2024-03-31 01102229 core:FurnitureFittings 2024-03-31 01102229 core:MotorVehicles 2024-03-31 01102229 core:WithinOneYear 2024-03-31 01102229 core:WithinOneYear 2023-03-31 01102229 core:ShareCapital 2024-03-31 01102229 core:ShareCapital 2023-03-31 01102229 core:RetainedEarningsAccumulatedLosses 2024-03-31 01102229 core:RetainedEarningsAccumulatedLosses 2023-03-31 01102229 core:PlantMachinery 2023-03-31 01102229 core:FurnitureFittings 2023-03-31 01102229 core:MotorVehicles 2023-03-31 01102229 bus:SmallEntities 2023-04-01 2024-03-31 01102229 bus:Audited 2023-04-01 2024-03-31 01102229 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 01102229 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 01102229 bus:FullAccounts 2023-04-01 2024-03-31
COMPANY REGISTRATION NUMBER: 01102229
Design Installation Service Limited
Filleted Financial Statements
31 March 2024
Design Installation Service Limited
Financial Statements
Year ended 31 March 2024
Contents
Page
Statement of financial position
1
Notes to the financial statements
2
Design Installation Service Limited
Statement of Financial Position
31 March 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
5
210,745
187,753
Current assets
Stocks
105,148
438,290
Debtors
6
2,542,424
1,558,106
Cash at bank and in hand
58,501
36,668
------------
------------
2,706,073
2,033,064
Creditors: amounts falling due within one year
7
2,491,461
1,921,553
------------
------------
Net current assets
214,612
111,511
---------
---------
Total assets less current liabilities
425,357
299,264
Provisions
33,514
28,933
---------
---------
Net assets
391,843
270,331
---------
---------
Capital and reserves
Called up share capital
50,000
50,000
Profit and loss account
341,843
220,331
---------
---------
Shareholders funds
391,843
270,331
---------
---------
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.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 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 July 2024 , and are signed on behalf of the board by:
D J Bell
Director
Company registration number: 01102229
Design Installation Service Limited
Notes to the Financial Statements
Year ended 31 March 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 Midway House, Staverton Technology Park , Herrick Way, Staverton, Cheltenham, Gloucestershire, GL51 6TQ, England.
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.
Going concern
The company depends on the support provided by its ultimate parent company D.I.S Limited. D.I.S Limited has confirmed its willingness to provide financial support for the foreseeable future, that being a period of not less than twelve months from the date of approval of these financial statements. Current forecasts suggest the company will be profitable for the foreseeable future and the group will have sufficient financial resources to fund the trading activities, therefore the financial statements have been drawn up on the going concern basis and do not include the adjustments that would result if the company was unable to continue trading.
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.
Long-term contracts
Profit on long-term contracts is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recording turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value which costs incurred to date bear to total expected costs for that contract. Revenues derived from variations on on contracts are recognised only when they have been accepted by the customer. Full provision is made for losses on all contracts in the year in which they are first foreseen.
Revenue recognition
Turnover comprises revenue recognised by the company in respect of goods and services supplied, exclusive of Vaule Added Taxation and trade discounts.
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.
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:
Plant & machinery
-
10% straight line
Fixtures & fittings
-
10% straight line
Motor vehicles
-
25% straight line
Equipment
-
33 % straight line
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.
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 18 (2023: 20 ).
5. Tangible assets
Plant and machinery
Fixtures and fittings
Motor vehicles
Equipment
Total
£
£
£
£
£
Cost
At 1 April 2023
35,684
7,489
360,990
86,258
490,421
Additions
176,440
3,054
179,494
Disposals
( 146,300)
( 146,300)
--------
-------
---------
--------
---------
At 31 March 2024
35,684
7,489
391,130
89,312
523,615
--------
-------
---------
--------
---------
Depreciation
At 1 April 2023
34,544
2,707
191,670
73,747
302,668
Charge for the year
730
749
91,662
8,794
101,935
Disposals
( 91,733)
( 91,733)
--------
-------
---------
--------
---------
At 31 March 2024
35,274
3,456
191,599
82,541
312,870
--------
-------
---------
--------
---------
Carrying amount
At 31 March 2024
410
4,033
199,531
6,771
210,745
--------
-------
---------
--------
---------
At 31 March 2023
1,140
4,782
169,320
12,511
187,753
--------
-------
---------
--------
---------
6. Debtors
2024
2023
£
£
Trade debtors
1,875,766
1,203,078
Other debtors
666,658
355,028
------------
------------
2,542,424
1,558,106
------------
------------
7. Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
1,057,959
548,368
Amounts owed to group undertakings and undertakings in which the company has a participating interest
1,278,384
1,281,003
Corporation tax
11,676
Social security and other taxes
36,606
25,743
Other creditors
4,740
54,763
Other creditors
113,772
------------
------------
2,491,461
1,921,553
------------
------------
8. Summary audit opinion
The auditor's report dated 26 July 2024 was unqualified .
The senior statutory auditor was James Harper , for and on behalf of Harper Sheldon Limited .
9. Related party transactions
The company has taken advantage of the exemption under FRS8 from reporting transactions entered into with group companies since the company's results are included in consolidated financial statements which are publicly available.
10. Controlling party
The ultimate parent undertaking and controlling party is D.I.S Limited, a company registered in England and Wales. A copy of the group financial statements is available from Companies House, Cardiff. The immediate parent undertaking is DIS Holdings Limited, a company registered in England and Wales. A copy of that company's financial statements is available from Companies House, Cardiff.