Silverfin false false 30/06/2024 01/07/2023 30/06/2024 C M Perry 17/05/2006 K K Perry 17/05/2006 11 September 2024 The principal activity of the Company during the financial year was that of waste disposal, waste and treatment plant installation and servicing. 05819551 2024-06-30 05819551 bus:Director1 2024-06-30 05819551 bus:Director2 2024-06-30 05819551 2023-06-30 05819551 core:CurrentFinancialInstruments 2024-06-30 05819551 core:CurrentFinancialInstruments 2023-06-30 05819551 core:ShareCapital 2024-06-30 05819551 core:ShareCapital 2023-06-30 05819551 core:RetainedEarningsAccumulatedLosses 2024-06-30 05819551 core:RetainedEarningsAccumulatedLosses 2023-06-30 05819551 core:Goodwill 2023-06-30 05819551 core:Goodwill 2024-06-30 05819551 core:PlantMachinery 2023-06-30 05819551 core:Vehicles 2023-06-30 05819551 core:FurnitureFittings 2023-06-30 05819551 core:OfficeEquipment 2023-06-30 05819551 core:PlantMachinery 2024-06-30 05819551 core:Vehicles 2024-06-30 05819551 core:FurnitureFittings 2024-06-30 05819551 core:OfficeEquipment 2024-06-30 05819551 2023-07-01 2024-06-30 05819551 bus:FilletedAccounts 2023-07-01 2024-06-30 05819551 bus:SmallEntities 2023-07-01 2024-06-30 05819551 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 05819551 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 05819551 bus:Director1 2023-07-01 2024-06-30 05819551 bus:Director2 2023-07-01 2024-06-30 05819551 core:Goodwill core:TopRangeValue 2023-07-01 2024-06-30 05819551 core:Goodwill 2023-07-01 2024-06-30 05819551 core:PlantMachinery 2023-07-01 2024-06-30 05819551 core:Vehicles 2023-07-01 2024-06-30 05819551 core:FurnitureFittings 2023-07-01 2024-06-30 05819551 core:OfficeEquipment 2023-07-01 2024-06-30 05819551 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure

Company No: 05819551 (England and Wales)

WESSEX DRAIN SERVICES LIMITED

Unaudited Financial Statements
For the financial year ended 30 June 2024
Pages for filing with the registrar

WESSEX DRAIN SERVICES LIMITED

Unaudited Financial Statements

For the financial year ended 30 June 2024

Contents

WESSEX DRAIN SERVICES LIMITED

BALANCE SHEET

As at 30 June 2024
WESSEX DRAIN SERVICES LIMITED

BALANCE SHEET (continued)

As at 30 June 2024
Note 2024 2023
£ £
Fixed assets
Intangible assets 3 1,100 2,200
Tangible assets 4 374,445 420,193
375,545 422,393
Current assets
Debtors 5 210,001 238,950
Cash at bank and in hand 831,342 749,393
1,041,343 988,343
Creditors: amounts falling due within one year 6 ( 255,993) ( 293,631)
Net current assets 785,350 694,712
Total assets less current liabilities 1,160,895 1,117,105
Provision for liabilities 7 ( 92,880) ( 104,318)
Net assets 1,068,015 1,012,787
Capital and reserves
Called-up share capital 2 2
Profit and loss account 1,068,013 1,012,785
Total shareholders' funds 1,068,015 1,012,787

For the financial year ending 30 June 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of Wessex Drain Services Limited (registered number: 05819551) were approved and authorised for issue by the Board of Directors on 11 September 2024. They were signed on its behalf by:

C M Perry
Director
WESSEX DRAIN SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 2024
WESSEX DRAIN SERVICES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 June 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Wessex Drain Services Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Albert Goodman, Lupin Way, Yeovil, BA22 8WW, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Profit and Loss Account in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date. Tax is recognised in the profit and loss account, 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.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date that are expected to apply when the timing differences reverse. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit. Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 5 years straight line
Goodwill

Goodwill arises on business combinations and represents any excess of consideration given over the fair value of the identifiable assets and liabilities acquired. Goodwill is initially recognised as an intangible asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Plant and machinery 25 % reducing balance
Vehicles 25 % reducing balance
Fixtures and fittings 15 % reducing balance
Office equipment 33 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost. 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.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Balance Sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 6 6

3. Intangible assets

Goodwill Total
£ £
Cost
At 01 July 2023 20,000 20,000
At 30 June 2024 20,000 20,000
Accumulated amortisation
At 01 July 2023 17,800 17,800
Charge for the financial year 1,100 1,100
At 30 June 2024 18,900 18,900
Net book value
At 30 June 2024 1,100 1,100
At 30 June 2023 2,200 2,200

4. Tangible assets

Plant and machinery Vehicles Fixtures and fittings Office equipment Total
£ £ £ £ £
Cost
At 01 July 2023 792,290 113,359 8,467 7,478 921,594
Additions 67,367 0 0 0 67,367
Disposals ( 67,295) 0 0 0 ( 67,295)
At 30 June 2024 792,362 113,359 8,467 7,478 921,666
Accumulated depreciation
At 01 July 2023 439,072 52,932 4,126 5,271 501,401
Charge for the financial year 90,619 15,107 651 728 107,105
Disposals ( 61,285) 0 0 0 ( 61,285)
At 30 June 2024 468,406 68,039 4,777 5,999 547,221
Net book value
At 30 June 2024 323,956 45,320 3,690 1,479 374,445
At 30 June 2023 353,218 60,427 4,341 2,207 420,193

5. Debtors

2024 2023
£ £
Trade debtors 131,566 162,524
Prepayments 30,758 30,131
Other debtors 47,677 46,295
210,001 238,950

6. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 64,458 96,372
Amounts owed to directors 128,675 109,643
Accruals 3,850 2,950
Taxation and social security 58,821 80,053
Other creditors 189 4,613
255,993 293,631

7. Provision for liabilities

2024 2023
£ £
Deferred tax 92,880 104,318