Registered number
13498240
Cornish Changeovers Ltd
Filleted Accounts
31 July 2024
Cornish Changeovers Ltd
Registered number: 13498240
Balance Sheet
as at 31 July 2024
Notes 2024 2023
£ £
Fixed assets
Intangible assets 3 4,800 7,200
Tangible assets 4 160,524 136,374
165,324 143,574
Current assets
Stocks 63,430 78,439
Debtors 5 50,636 49,611
Cash at bank and in hand 3,602 10,894
117,668 138,944
Creditors: amounts falling due within one year 6 (154,011) (176,974)
Net current liabilities (36,343) (38,030)
Total assets less current liabilities 128,981 105,544
Creditors: amounts falling due after more than one year 7 (122,233) (64,926)
Provisions for liabilities (2,544) (9,100)
Net assets 4,204 31,518
Capital and reserves
Called up share capital 100 100
Profit and loss account 4,104 31,418
Shareholders' funds 4,204 31,518
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Mr Shaun Ferkin
Director
Approved by the board on 7 January 2025
Cornish Changeovers Ltd
Notes to the Accounts
for the year ended 31 July 2024
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and machinery 10% reducing balance
Fixtures, fittings, tools and equipment 25% reducing balance
Leasehold improvements Over 11 years
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 23 19
3 Intangible fixed assets £
Goodwill:
Cost
At 1 August 2023 12,000
At 31 July 2024 12,000
Amortisation
At 1 August 2023 4,800
Provided during the year 2,400
At 31 July 2024 7,200
Net book value
At 31 July 2024 4,800
At 31 July 2023 7,200
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Land and buildings Plant and machinery etc Total
£ £ £
Cost
At 1 August 2023 19,287 192,616 211,903
Additions 15,254 26,702 41,956
At 31 July 2024 34,541 219,318 253,859
Depreciation
At 1 August 2023 1,753 73,776 75,529
Charge for the year 3,109 14,697 17,806
At 31 July 2024 4,862 88,473 93,335
Net book value
At 31 July 2024 29,679 130,845 160,524
At 31 July 2023 17,534 118,840 136,374
5 Debtors 2024 2023
£ £
Trade debtors 49,506 44,824
Other debtors 1,130 4,787
50,636 49,611
6 Creditors: amounts falling due within one year 2024 2023
£ £
Obligations under finance lease and hire purchase contracts 12,091 12,047
Trade creditors 14,995 20,987
Taxation and social security costs 44,352 35,597
Other creditors 82,573 108,343
154,011 176,974
7 Creditors: amounts falling due after one year 2024 2023
£ £
Obligations under finance lease and hire purchase contracts 122,233 64,926
8 Basis of preparation
At the period end, the company’s balance sheet showed net current liabilities of £36,343 (2023: £38,030). This includes £11,427 (2023: £38,532) payable to Mr Shaun Ferkin & Mrs Clare Landry, directors. The directors have indicated that they will continue to support the company financially until such time that it can afford to repay them. On this basis, the directors feel it is appropriate that the accounts are prepared on a going concern basis.
9 Related party transactions
At the period end, the company owed £6,636 (2023: £38,532) to Mr Shaun Ferkin, Director. The company also owed £4,791 to Mrs Clare Landry, Director. The loans are interest free and repayable on demand.
10 Controlling party
The company is ultimately controlled by Mr Shaun Ferkin, Mr Peter Warrington & Mrs Clare Landry, directors, who together own 100% of the issued share capital.
11 Other information
Cornish Changeovers Ltd is a private company limited by shares and incorporated in England. Its registered office is:
Grambler Farm
Sandy Lane
Redruth
Cornwall
TR16 5SR
Cornish Changeovers Ltd 13498240 false 2023-08-01 2024-07-31 2024-07-31 VT Final Accounts April 2024 Mr Shaun Ferkin No description of principal activity 13498240 2022-08-01 2023-07-31 13498240 core:WithinOneYear 2023-07-31 13498240 core:AfterOneYear 2023-07-31 13498240 core:ShareCapital 2023-07-31 13498240 core:RetainedEarningsAccumulatedLosses 2023-07-31 13498240 2023-08-01 2024-07-31 13498240 bus:PrivateLimitedCompanyLtd 2023-08-01 2024-07-31 13498240 bus:AuditExemptWithAccountantsReport 2023-08-01 2024-07-31 13498240 bus:Director40 2023-08-01 2024-07-31 13498240 1 2023-08-01 2024-07-31 13498240 2 2023-08-01 2024-07-31 13498240 core:Goodwill 2023-08-01 2024-07-31 13498240 core:LandBuildings 2023-08-01 2024-07-31 13498240 core:PlantMachinery 2023-08-01 2024-07-31 13498240 countries:England 2023-08-01 2024-07-31 13498240 bus:FRS102 2023-08-01 2024-07-31 13498240 bus:FilletedAccounts 2023-08-01 2024-07-31 13498240 2024-07-31 13498240 core:WithinOneYear 2024-07-31 13498240 core:AfterOneYear 2024-07-31 13498240 core:ShareCapital 2024-07-31 13498240 core:RetainedEarningsAccumulatedLosses 2024-07-31 13498240 core:Goodwill 2024-07-31 13498240 core:LandBuildings 2024-07-31 13498240 core:PlantMachinery 2024-07-31 13498240 2023-07-31 13498240 core:Goodwill 2023-07-31 13498240 core:LandBuildings 2023-07-31 13498240 core:PlantMachinery 2023-07-31 iso4217:GBP xbrli:pure