Wychanger Limited 08903743 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is retail. Digita Accounts Production Advanced 6.30.9574.0 true true 08903743 2023-06-01 2024-05-31 08903743 2024-05-31 08903743 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 08903743 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 08903743 core:CurrentFinancialInstruments 2024-05-31 08903743 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 08903743 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 08903743 core:Goodwill 2024-05-31 08903743 core:MotorVehicles 2024-05-31 08903743 core:PlantMachinery 2024-05-31 08903743 bus:SmallEntities 2023-06-01 2024-05-31 08903743 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 08903743 bus:FilletedAccounts 2023-06-01 2024-05-31 08903743 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 08903743 bus:RegisteredOffice 2023-06-01 2024-05-31 08903743 bus:Director1 2023-06-01 2024-05-31 08903743 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 08903743 core:Goodwill 2023-06-01 2024-05-31 08903743 core:MotorVehicles 2023-06-01 2024-05-31 08903743 core:PlantMachinery 2023-06-01 2024-05-31 08903743 countries:EnglandWales 2023-06-01 2024-05-31 08903743 2023-05-31 08903743 core:Goodwill 2023-05-31 08903743 core:MotorVehicles 2023-05-31 08903743 core:PlantMachinery 2023-05-31 08903743 2022-06-01 2023-05-31 08903743 2023-05-31 08903743 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-05-31 08903743 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-05-31 08903743 core:CurrentFinancialInstruments 2023-05-31 08903743 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 08903743 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 08903743 core:Goodwill 2023-05-31 08903743 core:MotorVehicles 2023-05-31 08903743 core:PlantMachinery 2023-05-31 iso4217:GBP xbrli:pure

Registration number: 08903743

Wychanger Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2024

 

Wychanger Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 9

 

Wychanger Limited

(Registration number: 08903743)
Statement of Financial Position as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Intangible assets

4

142,000

177,500

Tangible assets

5

154,576

51,260

 

296,576

228,760

Current assets

 

Stocks

6

709,000

698,000

Debtors

7

488

1,510

Cash at bank and in hand

 

85,533

-

 

795,021

699,510

Creditors: Amounts falling due within one year

8

(712,665)

(713,339)

Net current assets/(liabilities)

 

82,356

(13,829)

Total assets less current liabilities

 

378,932

214,931

Creditors: Amounts falling due after more than one year

8

(64,908)

-

Provisions for liabilities

(38,644)

(9,736)

Net assets

 

275,380

205,195

Capital and reserves

 

Profit and loss account

275,380

205,195

Shareholders' funds

 

275,380

205,195

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 Statement of Comprehensive Income.

Approved and authorised by the Board on 16 October 2024 and signed on its behalf by:
 

 

Wychanger Limited

(Registration number: 08903743)
Statement of Financial Position as at 31 May 2024 (continued)


Mr R Male
Director

 

Wychanger 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:
7 Castle Street
Bridgwater
Somerset
TA6 3DT

Principal activity

The principal activity of the company is retail.

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.

The financial statements are prepared in sterling which is the functional currency of the entity.

Going concern

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

 

Wychanger Limited

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

2

Accounting policies (continued)

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.

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.

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 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.

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 statement of financial position 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

20% reducing balance

Motor vehicles

20% reducing balance

 

Wychanger Limited

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

2

Accounting policies (continued)

Impairment

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.

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% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks, 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. In the statement of financial position, bank overdrafts are shown within borrowing or current liabilities

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Costs include all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. .

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.

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 statement of comprehensive income 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.

 

Wychanger Limited

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

2

Accounting policies (continued)

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 statement of financial position as a finance lease obligation.

Lease payments are apportioned between finance costs in the statement of comprehensive income and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Financial instruments

Recognition and measurement
A financial asset or a financial liability is recognised only when the company becomes 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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 24 (2023 - 25).

 

Wychanger Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 June 2023

355,000

355,000

At 31 May 2024

355,000

355,000

Amortisation

At 1 June 2023

177,500

177,500

Amortisation charge

35,500

35,500

At 31 May 2024

213,000

213,000

Carrying amount

At 31 May 2024

142,000

142,000

At 31 May 2023

177,500

177,500

5

Tangible assets

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

40,127

85,608

125,735

Additions

-

163,652

163,652

Disposals

-

(52,111)

(52,111)

At 31 May 2024

40,127

197,149

237,276

Depreciation

At 1 June 2023

24,013

50,462

74,475

Charge for the year

3,244

35,427

38,671

Eliminated on disposal

-

(30,446)

(30,446)

At 31 May 2024

27,257

55,443

82,700

Carrying amount

At 31 May 2024

12,870

141,706

154,576

At 31 May 2023

16,114

35,146

51,260

 

Wychanger Limited

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

6

Stocks

2024
£

2023
£

Raw materials and consumables

709,000

698,000

7

Debtors

2024
£

2023
£

Other debtors

-

1,285

Prepayments

488

225

488

1,510

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

27,086

110,608

Trade creditors

 

594,564

422,652

Taxation and social security

 

35,753

28,842

Accruals and deferred income

 

3,000

3,300

Other creditors

 

52,262

147,937

 

712,665

713,339

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

64,908

-

9

Reserves

Profit and loss account:

This reserve records retained earnings and accumulated losses.

 

Wychanger Limited

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

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Hire purchase contracts

64,908

-

Current loans and borrowings

2024
£

2023
£

Bank overdrafts

-

110,608

Hire purchase contracts

27,086

-

27,086

110,608