Adept GRP Ltd 05105593 false 2023-04-01 2024-03-31 2024-03-31 The principal activity of the company is the manufacture of industrial housings Digita Accounts Production Advanced 6.30.9574.0 Software true true 05105593 2023-04-01 2024-03-31 05105593 2024-03-31 05105593 bus:Director1 1 2024-03-31 05105593 bus:Director2 1 2024-03-31 05105593 bus:OrdinaryShareClass1 2024-03-31 05105593 bus:OrdinaryShareClass2 2024-03-31 05105593 bus:OrdinaryShareClass3 2024-03-31 05105593 core:RetainedEarningsAccumulatedLosses 2024-03-31 05105593 core:ShareCapital 2024-03-31 05105593 core:CurrentFinancialInstruments 2024-03-31 05105593 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 05105593 core:Non-currentFinancialInstruments 2024-03-31 05105593 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 05105593 core:MotorVehicles 2024-03-31 05105593 core:OfficeEquipment 2024-03-31 05105593 core:PlantMachinery 2024-03-31 05105593 bus:SmallEntities 2023-04-01 2024-03-31 05105593 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 05105593 bus:FullAccounts 2023-04-01 2024-03-31 05105593 bus:RegisteredOffice 2023-04-01 2024-03-31 05105593 bus:Director1 2023-04-01 2024-03-31 05105593 bus:Director1 1 2023-04-01 2024-03-31 05105593 bus:Director2 2023-04-01 2024-03-31 05105593 bus:Director2 1 2023-04-01 2024-03-31 05105593 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 05105593 bus:OrdinaryShareClass2 2023-04-01 2024-03-31 05105593 bus:OrdinaryShareClass3 2023-04-01 2024-03-31 05105593 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 05105593 core:MotorVehicles 2023-04-01 2024-03-31 05105593 core:OfficeEquipment 2023-04-01 2024-03-31 05105593 core:PlantMachinery 2023-04-01 2024-03-31 05105593 core:OtherRelatedParties 2023-04-01 2024-03-31 05105593 countries:AllCountries 2023-04-01 2024-03-31 05105593 2023-03-31 05105593 bus:Director1 1 2023-03-31 05105593 bus:Director2 1 2023-03-31 05105593 core:MotorVehicles 2023-03-31 05105593 core:OfficeEquipment 2023-03-31 05105593 core:PlantMachinery 2023-03-31 05105593 2022-04-01 2023-03-31 05105593 2023-03-31 05105593 bus:Director1 1 2023-03-31 05105593 bus:Director2 1 2023-03-31 05105593 bus:OrdinaryShareClass1 2023-03-31 05105593 bus:OrdinaryShareClass2 2023-03-31 05105593 bus:OrdinaryShareClass3 2023-03-31 05105593 core:RetainedEarningsAccumulatedLosses 2023-03-31 05105593 core:ShareCapital 2023-03-31 05105593 core:CurrentFinancialInstruments 2023-03-31 05105593 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 05105593 core:Non-currentFinancialInstruments 2023-03-31 05105593 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 05105593 core:MotorVehicles 2023-03-31 05105593 core:OfficeEquipment 2023-03-31 05105593 core:PlantMachinery 2023-03-31 05105593 bus:Director1 1 2022-04-01 2023-03-31 05105593 bus:Director2 1 2022-04-01 2023-03-31 05105593 bus:Director1 1 2022-03-31 05105593 bus:Director2 1 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 05105593

Adept GRP Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2024

 

Adept GRP Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 11

 

Adept GRP Ltd

Company Information

Directors

Mr V J Phillips

Mr T R Vaughan

Registered office

Brynheulwen
Argoed Road
Ammanford
SA18 2PP

 

Adept GRP Ltd

(Registration number: 05105593)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

46,479

98,298

Current assets

 

Stocks

6

5,000

35,000

Debtors

7

313,845

404,662

Cash at bank and in hand

 

331,556

406,852

 

650,401

846,514

Creditors: Amounts falling due within one year

8

(283,881)

(369,011)

Net current assets

 

366,520

477,503

Total assets less current liabilities

 

412,999

575,801

Creditors: Amounts falling due after more than one year

8

-

(27,120)

Provisions for liabilities

2,064

(7,613)

Net assets

 

415,063

541,068

Capital and reserves

 

Called up share capital

102

102

Profit and loss account

414,961

540,966

Total equity

 

415,063

541,068

For the financial year ending 31 March 2024 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Adept GRP Ltd

(Registration number: 05105593)
Balance Sheet as at 31 March 2024

Approved and authorised by the Board on 20 January 2025 and signed on its behalf by:
 

.........................................
Mr V J Phillips
Director

.........................................
Mr T R Vaughan
Director

 
     
 

Adept GRP Ltd

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

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Brynheulwen
Argoed Road
Ammanford
SA18 2PP

These financial statements were authorised for issue by the Board on 20 January 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Adept GRP Ltd

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant & Machinery

25 % Straight Line

Motor Vehicles

25 % Straight Line

Fixtures & Office equipment

25 % Straight Line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Adept GRP Ltd

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

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Adept GRP Ltd

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

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2023 - 11).

4

Profit/loss before tax

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

30,406

48,750

 

Adept GRP Ltd

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

5

Tangible assets

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2023

122,250

18,241

228,982

369,473

Disposals

-

-

(58,771)

(58,771)

At 31 March 2024

122,250

18,241

170,211

310,702

Depreciation

At 1 April 2023

91,700

17,843

161,632

271,175

Charge for the year

13,153

153

17,100

30,406

Eliminated on disposal

-

-

(37,358)

(37,358)

At 31 March 2024

104,853

17,996

141,374

264,223

Carrying amount

At 31 March 2024

17,397

245

28,837

46,479

At 31 March 2023

30,550

398

67,350

98,298

6

Stocks

2024
£

2023
£

Finished goods and goods for resale

5,000

35,000

7

Debtors

Note

2024
£

2023
£

Trade debtors

 

63,845

154,662

Amounts owed by group undertakings and undertakings in which the company has a participating interest

11

250,000

-

Other debtors

 

-

250,000

 

313,845

404,662

 

Adept GRP Ltd

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

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Trade creditors

 

73,806

264,000

Taxation and social security

 

74,239

2,838

Other related parties

 

62,606

67,521

Corporation tax liability

 

29,460

4,607

Other creditors

 

43,770

30,045

 

283,881

369,011

Due after one year

 

Loans and borrowings

10

-

27,120

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

-

27,120

9

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary Share of £1 each

100

100

100

100

Ordinary Share Class A of £1 each

1

1

1

1

Ordinay Share Capital of £1 each

1

1

1

1

 

102

102

102

102

 

Adept GRP Ltd

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

10

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

HP and finance lease liabilities

-

27,120

11

Related party transactions

Transactions with directors

2024

At 1 April 2023
£

Other payments made to company by director
£

At 31 March 2024
£

Mr V J Phillips

Interest free loan repayable on demand

(419)

406

(12)

       
     

Mr T R Vaughan

Interest free loan with no fixed repayments

(67,103)

4,509

(62,594)

       
     

 

2023

At 1 April 2022
£

Other payments made to company by director
£

At 31 March 2023
£

Mr V J Phillips

Interest free loan repayable on demand

(2,258)

1,839

(419)

       
     

Mr T R Vaughan

Interest free loan with no fixed repayments

(29,972)

(37,131)

(67,103)

       
     

 

Adept GRP Ltd

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

 

Summary of transactions with other related parties

The following individuals are related parties by virtue of their shareholdings:

Dan Phillips
Aaron Vaughan

The following companies are related parties by virtue of common shareholders:

Adept GRP Enclosures Ltd
Adept GRP Cabinets Ltd

 At the year ended 31st March 2024, an interest free loan repayable on demand of £39,972.10 was owed to the above individuals from Adept GRP Ltd (2023: £26,035.74).

As at the balance sheet dated 31st March 2024 Adept GRP Ltd is owed £250,000 from Adept GRP Cabinets Ltd..