IRIS Accounts Production v24.3.0.553 12717919 director 1.8.23 31.7.24 31.7.24 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh127179192023-07-31127179192024-07-31127179192023-08-012024-07-31127179192022-07-31127179192022-08-012023-07-31127179192023-07-3112717919ns15:EnglandWales2023-08-012024-07-3112717919ns14:PoundSterling2023-08-012024-07-3112717919ns10:Director12023-08-012024-07-3112717919ns10:PrivateLimitedCompanyLtd2023-08-012024-07-3112717919ns10:SmallEntities2023-08-012024-07-3112717919ns10:AuditExempt-NoAccountantsReport2023-08-012024-07-3112717919ns10:SmallCompaniesRegimeForDirectorsReport2023-08-012024-07-3112717919ns10:SmallCompaniesRegimeForAccounts2023-08-012024-07-3112717919ns10:FullAccounts2023-08-012024-07-311271791912023-08-012024-07-3112717919ns10:RegisteredOffice2023-08-012024-07-3112717919ns5:CurrentFinancialInstruments2024-07-3112717919ns5:CurrentFinancialInstruments2023-07-3112717919ns5:Non-currentFinancialInstruments2024-07-3112717919ns5:Non-currentFinancialInstruments2023-07-3112717919ns5:ShareCapital2024-07-3112717919ns5:ShareCapital2023-07-3112717919ns5:RetainedEarningsAccumulatedLosses2024-07-3112717919ns5:RetainedEarningsAccumulatedLosses2023-07-3112717919ns5:IntangibleAssetsOtherThanGoodwill2023-08-012024-07-3112717919ns5:PatentsTrademarksLicencesConcessionsSimilar2023-08-012024-07-3112717919ns5:PatentsTrademarksLicencesConcessionsSimilar2023-07-3112717919ns5:PatentsTrademarksLicencesConcessionsSimilar2024-07-3112717919ns5:PatentsTrademarksLicencesConcessionsSimilar2023-07-3112717919ns5:PlantMachinery2023-07-3112717919ns5:FurnitureFittings2023-07-3112717919ns5:MotorVehicles2023-07-3112717919ns5:ComputerEquipment2023-07-3112717919ns5:PlantMachinery2023-08-012024-07-3112717919ns5:FurnitureFittings2023-08-012024-07-3112717919ns5:MotorVehicles2023-08-012024-07-3112717919ns5:ComputerEquipment2023-08-012024-07-3112717919ns5:PlantMachinery2024-07-3112717919ns5:FurnitureFittings2024-07-3112717919ns5:MotorVehicles2024-07-3112717919ns5:ComputerEquipment2024-07-3112717919ns5:PlantMachinery2023-07-3112717919ns5:FurnitureFittings2023-07-3112717919ns5:MotorVehicles2023-07-3112717919ns5:ComputerEquipment2023-07-3112717919ns5:WithinOneYearns5:CurrentFinancialInstruments2024-07-3112717919ns5:WithinOneYearns5:CurrentFinancialInstruments2023-07-3112717919ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-07-3112717919ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-07-3112717919ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-07-3112717919ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-07-3112717919ns5:HirePurchaseContracts2024-07-3112717919ns5:HirePurchaseContracts2023-07-3112717919ns5:WithinOneYear2024-07-3112717919ns5:WithinOneYear2023-07-3112717919ns5:BetweenOneFiveYears2024-07-3112717919ns5:BetweenOneFiveYears2023-07-3112717919ns5:AllPeriods2024-07-3112717919ns5:AllPeriods2023-07-31
REGISTERED NUMBER: 12717919 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 July 2024

for

Opalstone Group Limited

Opalstone Group Limited (Registered number: 12717919)






Contents of the Financial Statements
for the Year Ended 31 July 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Opalstone Group Limited

Company Information
for the Year Ended 31 July 2024







DIRECTOR: Mr J R Gallon





REGISTERED OFFICE: Unit 9, Elmsfield Industrial Estate
Worcester Road
Chipping Norton
OX7 5XL





REGISTERED NUMBER: 12717919 (England and Wales)





ACCOUNTANTS: Crowther Chartered Accountants
Abacus House
Pennine Business Park
Longbow Close
Huddersfield
West Yorkshire
HD2 1GQ

Opalstone Group Limited (Registered number: 12717919)

Balance Sheet
31 July 2024

31.7.24 31.7.23
Notes £ £ £ £
FIXED ASSETS
Intangible assets 4 1,749 1,967
Tangible assets 5 149,494 139,080
151,243 141,047

CURRENT ASSETS
Debtors 6 236,177 210,219
Cash at bank 48,528 22,972
284,705 233,191
CREDITORS
Amounts falling due within one year 7 78,335 76,287
NET CURRENT ASSETS 206,370 156,904
TOTAL ASSETS LESS CURRENT
LIABILITIES

357,613

297,951

CREDITORS
Amounts falling due after more than one
year

8

(55,120

)

(15,871

)

PROVISIONS FOR LIABILITIES (37,373 ) (24,773 )
NET ASSETS 265,120 257,307

CAPITAL AND RESERVES
Called up share capital 110 110
Retained earnings 265,010 257,197
SHAREHOLDERS' FUNDS 265,120 257,307

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2024 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

Opalstone Group Limited (Registered number: 12717919)

Balance Sheet - continued
31 July 2024


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 21 November 2024 and were signed by:





Mr J R Gallon - Director


Opalstone Group Limited (Registered number: 12717919)

Notes to the Financial Statements
for the Year Ended 31 July 2024

1. STATUTORY INFORMATION

Opalstone Group Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A ''The Financial Reporting Standard applicable in the UK and Republic of Ireland'' and the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Number plates are being amortised evenly over their estimated useful life of nil years.

Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their estimated useful lives on the following bases:

Plant and machinery33% on straight line
Fixtures and fittings20% on reducing balance
Motor vehicles20% on reducing balance
Computer equipment33% on straight line


Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 Section 1A to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability.

Opalstone Group Limited (Registered number: 12717919)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

2. ACCOUNTING POLICIES - continued

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of future receipts discounted at a market rate of interest. Financial assets classified as receivable in one year are not amortised.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 4 (2023 - 2 ) .

Opalstone Group Limited (Registered number: 12717919)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

4. INTANGIBLE FIXED ASSETS
Number
plates
£
COST
At 1 August 2023
and 31 July 2024 2,186
AMORTISATION
At 1 August 2023 219
Amortisation for year 218
At 31 July 2024 437
NET BOOK VALUE
At 31 July 2024 1,749
At 31 July 2023 1,967

5. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor Computer
machinery fittings vehicles equipment Totals
£ £ £ £ £
COST
At 1 August 2023 160,919 2,742 62,685 4,405 230,751
Additions 16,529 225 99,763 1,362 117,879
Disposals - - (47,690 ) - (47,690 )
At 31 July 2024 177,448 2,967 114,758 5,767 300,940
DEPRECIATION
At 1 August 2023 79,178 978 9,650 1,865 91,671
Charge for year 56,777 398 8,582 1,669 67,426
Eliminated on disposal - - (7,651 ) - (7,651 )
At 31 July 2024 135,955 1,376 10,581 3,534 151,446
NET BOOK VALUE
At 31 July 2024 41,493 1,591 104,177 2,233 149,494
At 31 July 2023 81,741 1,764 53,035 2,540 139,080

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.24 31.7.23
£ £
Trade debtors 141,837 140,082
Other debtors - 500
Directors' loan accounts 82,658 59,865
Prepayments 11,682 9,772
236,177 210,219

Opalstone Group Limited (Registered number: 12717919)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.24 31.7.23
£ £
Hire purchase contracts (see note 9) 16,568 6,144
Trade creditors 19,236 21,836
Tax 14,979 21,798
Social security and other tax 7,017 5,673
VAT 13,000 16,991
Other creditors 4,401 -
Pension fund 429 408
Accrued expenses 2,705 3,437
78,335 76,287

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.7.24 31.7.23
£ £
Hire purchase contracts (see note 9) 55,120 15,871

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
31.7.24 31.7.23
£ £
Net obligations repayable:
Within one year 16,568 6,144
Between one and five years 55,120 15,871
71,688 22,015

Non-cancellable
operating leases
31.7.24 31.7.23
£ £
Within one year 9,208 11,050
Between one and five years - 9,208
9,208 20,258

Opalstone Group Limited (Registered number: 12717919)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

10. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the periods ended 31 July 2023 and 31 July 2024:
31.07.2431.07.23
££
Director 1
Balance outstanding at start of period52,365(2,741)
Amounts advanced66,91965,800
Amounts repaid(36,626)(10,694)
Balance outstanding at end of period82,65752,365

Director 2
Balance outstanding at start of period7,500-
Amounts advanced2,500-
Amounts repaid(10,000)-
Balance outstanding at end of period-7,500