68 01/01/2023 31/12/2023 2023-12-31 false false false false false false false true false false true false false false false false true false No description of principal activities is disclosed 2023-01-01 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 07084155 2023-01-01 2023-12-31 07084155 2023-12-31 07084155 2022-12-31 07084155 2022-01-01 2022-12-31 07084155 2022-12-31 07084155 2021-12-31 07084155 core:NetGoodwill 2023-01-01 2023-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2023-01-01 2023-12-31 07084155 core:PlantMachinery 2023-01-01 2023-12-31 07084155 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 07084155 core:MotorVehicles 2023-01-01 2023-12-31 07084155 bus:Director1 2023-01-01 2023-12-31 07084155 core:NetGoodwill 2023-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2022-12-31 07084155 core:PlantMachinery 2022-12-31 07084155 core:FurnitureFittingsToolsEquipment 2022-12-31 07084155 core:MotorVehicles 2022-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2023-12-31 07084155 core:PlantMachinery 2023-12-31 07084155 core:FurnitureFittingsToolsEquipment 2023-12-31 07084155 core:MotorVehicles 2023-12-31 07084155 core:WithinOneYear 2023-12-31 07084155 core:WithinOneYear 2022-12-31 07084155 core:AfterOneYear 2023-12-31 07084155 core:AfterOneYear 2022-12-31 07084155 core:ShareCapital 2023-12-31 07084155 core:ShareCapital 2022-12-31 07084155 core:RetainedEarningsAccumulatedLosses 2023-12-31 07084155 core:RetainedEarningsAccumulatedLosses 2022-12-31 07084155 core:NetGoodwill 2022-12-31 07084155 core:LandBuildings core:ShortLeaseholdAssets 2022-12-31 07084155 core:PlantMachinery 2022-12-31 07084155 core:FurnitureFittingsToolsEquipment 2022-12-31 07084155 core:MotorVehicles 2022-12-31 07084155 bus:Director1 2023-12-31 07084155 bus:SmallEntities 2023-01-01 2023-12-31 07084155 bus:AuditExempt-NoAccountantsReport 2023-01-01 2023-12-31 07084155 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 07084155 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 07084155 bus:FullAccounts 2023-01-01 2023-12-31 07084155 1 2023-01-01 2023-12-31
Company registration number: 07084155
Westbury Filtermation Limited
Unaudited filleted financial statements
31 December 2023
Westbury Filtermation Limited
Contents
Statement of financial position
Notes to the financial statements
Westbury Filtermation Limited
Statement of financial position
31 December 2023
2023 2022
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 282,455 182,410
_______ _______
282,455 182,410
Current assets
Stocks 791,068 717,985
Debtors 7 2,166,852 4,480,346
Cash at bank and in hand 783,912 413,689
_______ _______
3,741,832 5,612,020
Creditors: amounts falling due
within one year 8 ( 2,114,397) ( 1,670,193)
_______ _______
Net current assets 1,627,435 3,941,827
_______ _______
Total assets less current liabilities 1,909,890 4,124,237
Creditors: amounts falling due
after more than one year 9 ( 18,445) ( 37,003)
Provisions for liabilities ( 51,252) ( 32,245)
_______ _______
Net assets 1,840,193 4,054,989
_______ _______
Capital and reserves
Called up share capital 1 1
Profit and loss account 1,840,192 4,054,988
_______ _______
Shareholders funds 1,840,193 4,054,989
_______ _______
For the year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors 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 directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
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.
These financial statements were approved by the board of directors and authorised for issue on 31 December 2024 , and are signed on behalf of the board by:
Mr A C Parker
Director
Company registration number: 07084155
Westbury Filtermation Limited
Notes to the financial statements
Year ended 31 December 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 Brooklands House, 58 Marlborough Road, Lancing, West Sussex, BN15 8AF.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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.
Turnover
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.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill - 10 % straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses.
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:
Short leasehold property - 10 % straight line
Plant and machinery - 20 % reducing balance
Fittings fixtures and equipment - 33.33 % reducing balance
Motor vehicles - 25 % reducing balance
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
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. 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 are largely independent of the cash inflows from other assets or groups of assets.
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 stocks to their present location and condition.
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 in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
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 in finance costs 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 68 (2022: 66 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 January 2023 and 31 December 2023 239,995 239,995
_______ _______
Amortisation
At 1 January 2023 and 31 December 2023 239,995 239,995
_______ _______
Carrying amount
At 31 December 2023 - -
_______ _______
At 31 December 2022 - -
_______ _______
6. Tangible assets
Short leasehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 January 2023 105,237 318,704 94,316 84,379 602,636
Additions - 129,117 4,599 24,495 158,211
_______ _______ _______ _______ _______
At 31 December 2023 105,237 447,821 98,915 108,874 760,847
_______ _______ _______ _______ _______
Depreciation
At 1 January 2023 99,682 220,029 71,670 28,845 420,226
Charge for the year 3,130 33,613 4,994 16,429 58,166
_______ _______ _______ _______ _______
At 31 December 2023 102,812 253,642 76,664 45,274 478,392
_______ _______ _______ _______ _______
Carrying amount
At 31 December 2023 2,425 194,179 22,251 63,600 282,455
_______ _______ _______ _______ _______
At 31 December 2022 5,555 98,675 22,646 55,534 182,410
_______ _______ _______ _______ _______
7. Debtors
2023 2022
£ £
Trade debtors 1,598,135 1,477,847
Amounts owed by group undertakings - 88,683
Other debtors 568,717 2,913,816
_______ _______
2,166,852 4,480,346
_______ _______
8. Creditors: amounts falling due within one year
2023 2022
£ £
Bank loans and overdrafts - 9,999
Trade creditors 1,346,421 1,195,392
Amounts owed to group undertakings 12,500 -
Corporation tax 142,763 100,130
Social security and other taxes 215,348 154,149
Other creditors 397,365 210,523
_______ _______
2,114,397 1,670,193
_______ _______
9. Creditors: amounts falling due after more than one year
2023 2022
£ £
Bank loans and overdrafts - 24,167
Other creditors 18,445 12,836
_______ _______
18,445 37,003
_______ _______
10. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2023
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr A C Parker - 95,101 95,101
_______ _______ _______
2022
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr A C Parker - - -
_______ _______ _______
11. Controlling party
The controlling party is A C Parker by virtue of his beneficial shareholding in the parent company Howorth Westbury Holdings Limited.