4
01/12/2022
30/11/2023
2023-11-30
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
false
false
No description of principal activities is disclosed
2022-12-01
Sage Accounts Production 23.0 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
13716766
2022-12-01
2023-11-30
13716766
2023-11-30
13716766
2022-11-30
13716766
2021-12-01
2022-11-30
13716766
2022-11-30
13716766
2021-11-30
13716766
core:PlantMachinery
2022-12-01
2023-11-30
13716766
bus:RegisteredOffice
2022-12-01
2023-11-30
13716766
bus:OrdinaryShareClass1
2022-12-01
2023-11-30
13716766
bus:LeadAgentIfApplicable
2022-12-01
2023-11-30
13716766
bus:Director1
2022-12-01
2023-11-30
13716766
bus:Director2
2022-12-01
2023-11-30
13716766
bus:Director3
2022-12-01
2023-11-30
13716766
bus:Director4
2022-12-01
2023-11-30
13716766
bus:Director5
2022-12-01
2023-11-30
13716766
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-11-30
13716766
core:LandBuildings
core:OwnedOrFreeholdAssets
2023-11-30
13716766
core:PlantMachinery
2023-11-30
13716766
core:FurnitureFittingsToolsEquipment
2023-11-30
13716766
core:RetainedEarningsAccumulatedLosses
2022-12-01
2023-11-30
13716766
core:WithinOneYear
2023-11-30
13716766
core:WithinOneYear
2022-11-30
13716766
core:ShareCapital
2023-11-30
13716766
core:ShareCapital
2022-11-30
13716766
core:RetainedEarningsAccumulatedLosses
2023-11-30
13716766
core:RetainedEarningsAccumulatedLosses
2022-11-30
13716766
core:PreviouslyStatedAmount
core:ShareCapital
2022-11-30
13716766
core:PreviouslyStatedAmount
core:RetainedEarningsAccumulatedLosses
2022-11-30
13716766
core:PreviouslyStatedAmount
2022-11-30
13716766
core:PreviouslyStatedAmount
core:ShareCapital
2023-11-30
13716766
bus:OrdinaryShareClass1
core:ShareCapital
2023-11-30
13716766
bus:OrdinaryShareClass1
core:ShareCapital
2022-11-30
13716766
core:ShareCapital
2021-12-01
2022-11-30
13716766
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-12-01
2023-11-30
13716766
core:FurnitureFittingsToolsEquipment
2022-12-01
2023-11-30
13716766
bus:SmallEntities
2022-12-01
2023-11-30
13716766
bus:AuditExemptWithAccountantsReport
2022-12-01
2023-11-30
13716766
bus:SmallCompaniesRegimeForAccounts
2022-12-01
2023-11-30
13716766
bus:PrivateLimitedCompanyLtd
2022-12-01
2023-11-30
13716766
bus:FullAccounts
2022-12-01
2023-11-30
13716766
bus:OrdinaryShareClass1
2023-11-30
13716766
bus:OrdinaryShareClass1
2022-11-30
13716766
core:WithinOneYear
2022-12-01
2023-11-30
Company registration number:
13716766
Tustain Bala Ltd
Unaudited filleted financial statements
for the year ended
30 November 2023
Prepared by:
THOMAS NOCK MARTIN LIMITED
CHARTERED ACCOUNTANTS
BRIERLEY HILL
Tustain Bala Ltd
Contents
Directors and other information
Accountants report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Tustain Bala Ltd
Directors and other information
|
|
|
|
|
Directors |
John Bernard Tustain |
|
|
|
Elizabeth Beatrice Tustain |
|
|
|
Matthew John Tustain |
|
|
|
Lowri Wyn Tustain |
(Appointed 3 May 2023) |
|
|
Mark Andrew Tustain |
(Appointed 3 May 2023) |
|
|
|
|
|
|
|
|
|
Company number |
13716766 |
|
|
|
|
|
|
|
|
|
|
Registered office |
Beudy Bryn Banon |
|
|
|
Llanfor |
|
|
|
Bala |
|
|
|
Gwynedd |
|
|
|
LL23 7DP |
|
|
|
|
|
|
|
|
|
|
Accountants |
Thomas Nock Martin Limited |
|
|
|
5 Hagley Court South |
|
|
|
The Waterfront, Level Street |
|
|
|
Brierley Hill |
|
|
|
West Midlands |
|
|
|
DY5 1XE |
|
|
|
|
|
Tustain Bala Ltd
Chartered accountants report to the board of directors on the preparation of the
unaudited statutory financial statements of Tustain Bala Ltd
Year ended 30 November 2023
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Tustain Bala Ltd for the year ended 30 November 2023 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com /en/members/regulations-standards-and-guidance/.
This report is made solely to the board of directors of Tustain Bala Ltd, as a body, in accordance with the terms of our engagement letter dated 13 May 2022. Our work has been undertaken solely to prepare for your approval the financial statements of Tustain Bala Ltd and state those matters that we have agreed to state to the board of directors of Tustain Bala Ltd as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Tustain Bala Ltd and its board of directors as a body for our work or for this report.
It is your duty to ensure that Tustain Bala Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Tustain Bala Ltd. You consider that Tustain Bala Ltd is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Tustain Bala Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Thomas Nock Martin Limited
Chartered Accountants
5 Hagley Court South
The Waterfront, Level Street
Brierley Hill
West Midlands
DY5 1XE
16 October 2024
Tustain Bala Ltd
Statement of financial position
30 November 2023
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
(As restated) |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
5 |
2,130,782 |
|
|
|
1,436,363 |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
|
|
|
|
|
2,130,782 |
|
|
|
1,436,363 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Debtors |
|
6 |
77,641 |
|
|
|
7,216 |
|
|
Cash at bank and in hand |
|
|
10,429 |
|
|
|
5,266 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
88,070 |
|
|
|
12,482 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
7 |
(
2,281,107) |
|
|
|
(
1,476,526) |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
Net current liabilities |
|
|
|
|
(
2,193,037) |
|
|
|
(
1,464,044) |
|
|
|
|
|
_________ |
|
|
|
_______ |
Net liabilities |
|
|
|
|
(
62,255) |
|
|
|
(
27,681) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
9 |
|
|
1 |
|
|
|
1 |
Profit and loss account |
|
|
|
|
(
62,256) |
|
|
|
(
27,683) |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders deficit |
|
|
|
|
(
62,255) |
|
|
|
(
27,682) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the year ending 30 November 2023 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.
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 comprehensive income has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
16 October 2024
, and are signed on behalf of the board by:
Matthew John Tustain
Director
Company registration number:
13716766
Tustain Bala Ltd
Statement of changes in equity
Year ended 30 November 2023
|
|
Called up share capital |
|
Profit and loss account |
Total |
|
|
|
|
|
|
|
|
|
(As restated) |
|
|
|
|
|
|
|
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 November 2021 |
|
- |
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of shares |
|
1 |
|
- |
1 |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
Total investments by and distributions to owners |
|
1 |
|
- |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 November 2022 (as previously reported) |
|
1 |
|
(
52,841) |
(
52,840) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior period adjustments (Note 9) |
|
(-) |
|
25,159 |
25,159 |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
At 30 November 2022 (restated) and 1 December 2022 |
|
1 |
|
(27,682) |
(27,681) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year |
|
- |
|
(
34,574) |
(
34,574) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
Total comprehensive income for the year |
|
- |
|
(
34,574) |
(
34,574) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
At 30 November 2023 |
|
1 |
|
(
62,256) |
(
62,255) |
|
|
|
|
|
|
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tustain Bala Ltd
Notes to the financial statements
Year ended 30 November 2023
1.
General information
The company is a private company limited by shares, registered in England & Wales. The address of the registered office is Beudy Bryn Banon, Llanfor, Bala, Gwynedd, LL23 7DP.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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
At the balance sheet date, the company's liabilities exceeded its assets. The company has received assurance from the Directors that they will continue to give financial support to the company for twelve months from the date of signing these financial statements.On this basis the Directors consider it appropriate to prepare the accounts on a going concern basis. However, should the financial support mentioned above not be forthcoming, the going concern basis used in preparing the company's accounts may be invalid and adjustments would have to be made to reduce the value of assets to their realisable amount and provide for any further liabilities which might arise. The accounts do not include any adjustment to the company's assets or liabilities that might be necessary should this basis not continue to be appropriate.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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 are 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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:
|
|
|
|
|
|
Assets under the course of construction |
- |
Not depreciated until in use. Once in use they are depreciated over their expected useful life |
|
|
Plant and equipment |
- |
15 % |
reducing balance |
|
Fixtures and fittings |
- |
Not depreciated until in use. Once in use they are depreciated at 15% reducing balance basis |
|
|
Land |
- |
Not depreciated |
|
|
|
|
|
|
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
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.
Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade debtors and trade creditors, other debtors and creditors.Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss. For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and the best estimate, which is an approximation, of the amount that the company would receive for the asset if it were to be sold at the reporting date.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
4
(2022:
3
).
5.
Tangible assets
|
|
Assets under the course of construction |
Land |
Plant and equipment |
Fixtures and fittings |
Total |
|
|
|
£ |
£ |
£ |
£ |
£ |
|
|
Cost or valuation |
|
|
|
|
|
|
|
At 1 December 2022 |
1,295,904 |
115,300 |
- |
- |
1,411,204 |
|
|
Prior period |
|
|
|
|
|
|
|
adjustment (Note 9) |
25,159 |
- |
- |
- |
25,159 |
|
|
Additions |
628,978 |
- |
7,000 |
59,575 |
695,553 |
|
|
|
_________ |
_______ |
_______ |
_______ |
_________ |
|
|
At 30 November 2023 |
1,950,041 |
115,300 |
7,000 |
59,575 |
2,131,916 |
|
|
|
_________ |
_______ |
_______ |
_______ |
_________ |
|
|
Depreciation |
|
|
|
|
|
|
|
At 1 December 2022 |
- |
- |
- |
- |
- |
|
|
Charge for the year |
- |
- |
1,050 |
84 |
1,134 |
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
At 30 November 2023 |
- |
|
1,050 |
84 |
1,134 |
|
|
|
_______ |
_______ |
_______ |
_______ |
_______ |
|
|
Carrying amount |
|
|
|
|
|
|
|
At 30 November 2023 |
1,950,041 |
115,300 |
5,950 |
59,491 |
2,130,782 |
|
|
|
_________ |
_________ |
_______ |
_______ |
_________ |
|
|
At 30 November 2022 |
1,321,063 |
115,300 |
- |
- |
1,436,363 |
|
|
|
_________ |
_________ |
_______ |
_______ |
_________ |
|
|
|
|
|
|
|
|
|
6.
Debtors
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
|
|
|
|
|
Other debtors |
|
77,641 |
7,216 |
|
|
|
_______ |
_______ |
|
|
|
|
|
7.
Creditors: amounts falling due within one year
|
|
|
2023 |
2022 |
|
|
|
£ |
£ |
|
|
|
|
|
|
Trade creditors |
|
7,424 |
- |
|
Other creditors |
|
2,273,683 |
1,476,526 |
|
|
|
_________ |
_________ |
|
|
|
2,281,107 |
1,476,526 |
|
|
|
_________ |
_________ |
|
|
|
|
|
The company's borrowings from Tustain Family Investment Company Limited are secured by means of fixed and floating charges over the assets of the company
.
8.
Prior period adjustment
The Directors have decided to capitalise borrowing costs in view of the period of time taken to get the qualifying assets ready for their intended use.
9.
Called up share capital
Issued and called up
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
No |
|
£ |
|
No |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares of £
1.00 each |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
_______ |
|
_______ |
|
_______ |
|
_______ |
|
|
|
|
|
|
|
|
|
|
Issued and partly paid
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
No |
|
£ |
|
No |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares of £
1.00 each - £ - paid |
|
1 |
|
- |
|
1 |
|
- |
|
|
|
_______ |
|
_______ |
|
_______ |
|
_______ |
|
|
|
|
|
|
|
|
|
|
10.
Controlling party
Tustain Holdings Limited
, the parent company, controls the company by virtue of a controlling interest of 100% of the issued ordinary share capital.The registered office of Tustain Holdings Limited is:5 Hagley Court SouthLevel StreetBrierley HillWest MidlandsDY5 1XE