3
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2023-05-01
Sage Accounts Production Advanced 2023 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
03612215
2023-05-01
2024-04-30
03612215
2024-04-30
03612215
2023-04-30
03612215
2022-05-01
2023-04-30
03612215
2023-04-30
03612215
2022-04-30
03612215
core:PlantMachinery
2023-05-01
2024-04-30
03612215
core:FurnitureFittings
2023-05-01
2024-04-30
03612215
core:MotorVehicles
2023-05-01
2024-04-30
03612215
bus:Director4
2023-05-01
2024-04-30
03612215
bus:Director1
2023-05-01
2024-04-30
03612215
core:PlantMachinery
2023-04-30
03612215
core:FurnitureFittings
2023-04-30
03612215
core:MotorVehicles
2023-04-30
03612215
core:LandBuildings
2024-04-30
03612215
core:PlantMachinery
2024-04-30
03612215
core:FurnitureFittings
2024-04-30
03612215
core:MotorVehicles
2024-04-30
03612215
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-04-30
03612215
core:LandBuildings
core:OwnedOrFreeholdAssets
2023-04-30
03612215
core:WithinOneYear
2024-04-30
03612215
core:WithinOneYear
2023-04-30
03612215
core:AfterOneYear
2023-04-30
03612215
core:ShareCapital
2024-04-30
03612215
core:ShareCapital
2023-04-30
03612215
core:CapitalRedemptionReserve
2024-04-30
03612215
core:CapitalRedemptionReserve
2023-04-30
03612215
core:RetainedEarningsAccumulatedLosses
2024-04-30
03612215
core:RetainedEarningsAccumulatedLosses
2023-04-30
03612215
core:BetweenOneFiveYears
2023-04-30
03612215
core:LandBuildings
2023-04-30
03612215
core:MotorVehicles
2023-04-30
03612215
bus:Director1
2023-04-30
03612215
bus:Director1
2024-04-30
03612215
bus:Director1
2022-04-30
03612215
bus:Director1
2023-04-30
03612215
bus:SmallEntities
2023-05-01
2024-04-30
03612215
bus:AuditExemptWithAccountantsReport
2023-05-01
2024-04-30
03612215
bus:SmallCompaniesRegimeForAccounts
2023-05-01
2024-04-30
03612215
bus:PrivateLimitedCompanyLtd
2023-05-01
2024-04-30
03612215
bus:FullAccounts
2023-05-01
2024-04-30
COMPANY REGISTRATION NUMBER:
03612215
Filleted Unaudited Financial Statements |
|
Statement of Financial Position |
|
30 April 2024
Fixed assets
Tangible assets |
5 |
|
641,758 |
666,676 |
|
|
|
|
|
Current assets
Stocks |
4,050 |
|
7,125 |
Debtors |
6 |
135,789 |
|
133,863 |
Cash at bank and in hand |
249,768 |
|
205,124 |
|
--------- |
|
--------- |
|
389,607 |
|
346,112 |
|
|
|
|
|
Creditors: amounts falling due within one year |
7 |
119,432 |
|
74,778 |
|
--------- |
|
--------- |
Net current assets |
|
270,175 |
271,334 |
|
|
--------- |
--------- |
Total assets less current liabilities |
|
911,933 |
938,010 |
|
|
|
|
|
Creditors: amounts falling due after more than one year |
8 |
|
– |
57,960 |
|
|
|
|
|
Provisions
Taxation including deferred tax |
|
26,971 |
23,366 |
|
|
--------- |
--------- |
Net assets |
|
884,962 |
856,684 |
|
|
--------- |
--------- |
|
|
|
|
Statement of Financial Position (continued) |
|
30 April 2024
Capital and reserves
Called up share capital |
|
50 |
50 |
Capital redemption reserve |
9 |
|
50 |
50 |
Profit and loss account |
9 |
|
884,862 |
856,584 |
|
|
--------- |
--------- |
Shareholders funds |
|
884,962 |
856,684 |
|
|
--------- |
--------- |
|
|
|
|
|
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 income and retained earnings has not been delivered.
For the year ending 30 April 2024 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 her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
These financial statements were approved by the
board of directors
and authorised for issue on
11 December 2024
, and are signed on behalf of the board by:
Company registration number:
03612215
Notes to the Financial Statements |
|
Year ended 30 April 2024
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Ground Floor, 4 Broadgate, Broadway Business Park, Chadderton, Oldham, OL9 9XA.
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
(a)
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.
(b)
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Significant judgements There are no judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies that have a significant effect on the amounts recognised in the financial statements. Key sources of estimation uncertainty Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. There are no key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
(c)
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable from concession sales net of commission during the year, stated net of discounts and of Value Added Tax.
(d)
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.
(e)
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
(f)
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.
(g)
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:
|
Computer equipment |
- |
33% straight line |
|
Fixtures and fittings |
- |
33% straight line |
|
Motor vehicles |
- |
25% straight line |
|
|
|
|
(h)
Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
(i)
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.
(j)
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
(k)
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
(l)
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
(m)
Financial instruments
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 entity after deducting all of its financial liabilities. Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability. Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.
(n)
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
3
(2023:
3
).
5.
Tangible assets
|
Investment Properties |
Computer Equipment |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
£ |
Cost |
|
|
|
|
|
At 1 May 2023 and 30 April 2024 |
594,000 |
766 |
7,559 |
99,671 |
701,996 |
|
--------- |
---- |
------- |
-------- |
--------- |
Depreciation |
|
|
|
|
|
At 1 May 2023 |
– |
766 |
7,559 |
26,995 |
35,320 |
Charge for the year |
– |
– |
– |
24,918 |
24,918 |
|
--------- |
---- |
------- |
-------- |
--------- |
At 30 April 2024 |
– |
766 |
7,559 |
51,913 |
60,238 |
|
--------- |
---- |
------- |
-------- |
--------- |
Carrying amount |
|
|
|
|
|
At 30 April 2024 |
594,000 |
– |
– |
47,758 |
641,758 |
|
--------- |
---- |
------- |
-------- |
--------- |
At 30 April 2023 |
594,000 |
– |
– |
72,676 |
666,676 |
|
--------- |
---- |
------- |
-------- |
--------- |
|
|
|
|
|
|
The directors are of the opinion that the market value of the investment properties is not materially different to the carrying value at the year end.
Tangible assets held at valuation
In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:
|
Investment properties |
|
£ |
At 30 April 2024 |
|
Aggregate cost |
500,234 |
Aggregate depreciation |
– |
|
--------- |
Carrying value |
500,234 |
|
--------- |
|
|
At 30 April 2023 |
|
Aggregate cost |
500,234 |
Aggregate depreciation |
– |
|
--------- |
Carrying value |
500,234 |
|
--------- |
|
|
6.
Debtors
|
2024 |
2023 |
|
£ |
£ |
Other debtors |
135,789 |
133,863 |
|
--------- |
--------- |
|
|
|
7.
Creditors:
amounts falling due within one year
|
2024 |
2023 |
|
£ |
£ |
Trade creditors |
2,186 |
2,159 |
Corporation tax |
37,010 |
28,062 |
Social security and other taxes |
15,934 |
35,016 |
Other creditors |
64,302 |
9,541 |
|
--------- |
-------- |
|
119,432 |
74,778 |
|
--------- |
-------- |
|
|
|
8.
Creditors:
amounts falling due after more than one year
|
2024 |
2023 |
|
£ |
£ |
Other creditors |
– |
57,960 |
|
---- |
-------- |
|
|
|
9.
Reserves
Included in the profit and loss reserve is an amount of £78,735 (2023: £88,569) which relates to the fair value adjustments of investment property and is therefore not distributable.
10.
Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:
|
2024 |
2023 |
|
£ |
£ |
Not later than 1 year |
– |
7,204 |
Later than 1 year and not later than 5 years |
– |
10,206 |
|
---- |
-------- |
|
– |
17,410 |
|
---- |
-------- |
|
|
|
11.
Director's advances, credits and guarantees
During the year the director entered into the following advances and credits with the company:
|
2024 |
|
|
Balance brought forward |
Amounts repaid |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr D. J. Barnett |
29,930 |
(
752) |
29,178 |
|
|
-------- |
---- |
-------- |
|
|
|
|
|
|
2023 |
|
|
Balance brought forward |
Amounts repaid |
Balance outstanding |
|
|
£ |
£ |
£ |
|
Mr D. J. Barnett |
29,930 |
– |
29,930 |
|
|
-------- |
---- |
-------- |
|
|
|
|
|
12.
Related party transactions
The company was under the control of Mr D.J. Barnett throughout the current and previous year. Mr D.J. Barnett is the managing director and a shareholder of the company. During the year the company received management charges of £70,000 (2023: £110,000) and paid commission of £61,886 (2023: £57,670) to Eleganze Limited.
Mr D. J. Barnett
is materially interested in Eleganze Limited as a director and shareholder. He is also a beneficiary and trustee of a trust that holds 33.2% of the ordinary share capital, and a trustee of a trust that holds 16.6% of the ordinary share capital. At the year end there was £95,009 (2023: £92,406) due from Eleganze Limited. During the year the company paid dividends of £60,000 (2023: £60,000) to the shareholder.