32 false false false false false false false false false false true false false false false true false No description of principal activity 2022-12-01 Sage Accounts Production Advanced 2023 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 08776540 2022-12-01 2023-11-30 08776540 2023-11-30 08776540 2022-11-30 08776540 2021-12-01 2022-11-30 08776540 2022-11-30 08776540 2021-11-30 08776540 core:PlantMachinery 2022-12-01 2023-11-30 08776540 core:MotorVehicles 2022-12-01 2023-11-30 08776540 bus:Director1 2022-12-01 2023-11-30 08776540 core:PlantMachinery 2022-11-30 08776540 core:MotorVehicles 2022-11-30 08776540 core:LandBuildings core:ShortLeaseholdAssets 2023-11-30 08776540 core:PlantMachinery 2023-11-30 08776540 core:MotorVehicles 2023-11-30 08776540 core:LandBuildings core:ShortLeaseholdAssets 2022-12-01 2023-11-30 08776540 core:WithinOneYear 2023-11-30 08776540 core:WithinOneYear 2022-11-30 08776540 core:AfterOneYear 2023-11-30 08776540 core:AfterOneYear 2022-11-30 08776540 core:ShareCapital 2023-11-30 08776540 core:ShareCapital 2022-11-30 08776540 core:RetainedEarningsAccumulatedLosses 2023-11-30 08776540 core:RetainedEarningsAccumulatedLosses 2022-11-30 08776540 core:BetweenOneFiveYears 2023-11-30 08776540 core:PlantMachinery 2022-11-30 08776540 core:MotorVehicles 2022-11-30 08776540 bus:SmallEntities 2022-12-01 2023-11-30 08776540 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 08776540 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 08776540 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 08776540 bus:FullAccounts 2022-12-01 2023-11-30 08776540 bus:Director1 2022-11-30 08776540 bus:Director1 2023-11-30
OpusApeiro Limited
Unaudited financial statements
30 November 2023
Company Registration Number 08776540
OpusApeiro Limited
Financial statements
year ended 30 November 2023
Contents
Pages
Statement of financial position
1 to 2
Notes to the financial statements
3 to 6
OpusApeiro Limited
Statement of financial position
30 November 2023
2023
2022
Note
£
£
Fixed assets
Tangible assets
5
147,364
52,200
Current assets
Debtors
6
4,688,855
1,029,442
Cash at bank and in hand
1,651,096
772,435
------------
------------
6,339,951
1,801,877
Creditors: amounts falling due within one year
7
6,395,078
2,173,612
------------
------------
Net current liabilities
55,127
371,735
---------
---------
Total assets less current liabilities
92,237
( 319,535)
Creditors: amounts falling due after more than one year
8
23,333
33,333
Provisions
22,019
--------
---------
Net assets/(liabilities)
46,885
( 352,868)
--------
---------
Capital and reserves
Called up share capital
400
1
Profit and loss account
46,485
( 352,869)
--------
---------
Shareholders funds/(deficit)
46,885
( 352,868)
--------
---------
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.
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.
Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
OpusApeiro Limited
Statement of financial position (continued)
30 November 2023
These financial statements were approved by the board of directors and authorised for issue on 29 November 2024 , and are signed on behalf of the board by:
Mr F Stirling
Director
Company registration number: 08776540
OpusApeiro Limited
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 and Wales. The address of the registered office is Floor 12, Castlemead Lower Castle Street, Bristol, BS1 3AG.
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.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
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 and machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
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 .
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 32 (2022: 18 ).
5. Tangible assets
Short leasehold property
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 December 2022
21,192
55,000
76,192
Additions
16,173
102,448
118,621
Disposals
( 12,000)
( 12,000)
--------
---------
--------
---------
At 30 November 2023
16,173
123,640
43,000
182,813
--------
---------
--------
---------
Depreciation
At 1 December 2022
4,992
19,000
23,992
Charge for the year
1,078
7,753
9,001
17,832
Disposals
( 6,375)
( 6,375)
--------
---------
--------
---------
At 30 November 2023
1,078
12,745
21,626
35,449
--------
---------
--------
---------
Carrying amount
At 30 November 2023
15,095
110,895
21,374
147,364
--------
---------
--------
---------
At 30 November 2022
16,200
36,000
52,200
--------
---------
--------
---------
6. Debtors
2023
2022
£
£
Trade debtors
3,655,451
145,577
Other debtors
1,033,404
883,865
------------
------------
4,688,855
1,029,442
------------
------------
7. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
10,000
10,000
Trade creditors
2,435,077
1,245,918
Corporation tax
150,483
200,923
Social security and other taxes
1,135,884
681,447
Other creditors
2,663,634
35,324
------------
------------
6,395,078
2,173,612
------------
------------
8. Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
23,333
33,333
--------
--------
9. Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
2023
2022
£
£
Not later than 1 year
87,963
35,674
Later than 1 year and not later than 5 years
261,960
---------
--------
349,923
35,674
---------
--------
10. Director's advances, credits and guarantees
During the current and previous year, a director had the an advance with the company. The loan is unsecured, charged at the actual official interest rate and repayable on demand. The balance brought forward at 1 December 2021 was £174,266 with further advances of £449,172 and repayments of £30,000. The balance as at 30 November 2022 was £593,438 (the maximum balance during the year). During the current year, the brought forward balance was (the maximum) £ 593,438 . £ 32,008 was repaid during the year, leaving a reduced balance of £ 561,430 at 30 November 2023.