Instalrite Design Ltd 06038645 false 2023-06-01 2024-05-31 2024-05-31 The principal activity of the company is the provision of building and design services. Digita Accounts Production Advanced 6.30.9574.0 true true 06038645 2023-06-01 2024-05-31 06038645 2024-05-31 06038645 bus:Director2 1 2024-05-31 06038645 bus:OrdinaryShareClass1 2024-05-31 06038645 core:CurrentFinancialInstruments 2024-05-31 06038645 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 06038645 core:Non-currentFinancialInstruments 2024-05-31 06038645 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 06038645 core:FurnitureFittings 2024-05-31 06038645 core:MotorVehicles 2024-05-31 06038645 core:PlantMachinery 2024-05-31 06038645 bus:SmallEntities 2023-06-01 2024-05-31 06038645 bus:AuditExemptWithAccountantsReport 2023-06-01 2024-05-31 06038645 bus:FilletedAccounts 2023-06-01 2024-05-31 06038645 bus:SmallCompaniesRegimeForAccounts 2023-06-01 2024-05-31 06038645 bus:Director2 2023-06-01 2024-05-31 06038645 bus:Director2 1 2023-06-01 2024-05-31 06038645 bus:OrdinaryShareClass1 2023-06-01 2024-05-31 06038645 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 06038645 core:FurnitureFittings 2023-06-01 2024-05-31 06038645 core:MotorVehicles 2023-06-01 2024-05-31 06038645 core:PlantMachinery 2023-06-01 2024-05-31 06038645 countries:England 2023-06-01 2024-05-31 06038645 2023-05-31 06038645 bus:Director2 1 2023-05-31 06038645 core:FurnitureFittings 2023-05-31 06038645 core:MotorVehicles 2023-05-31 06038645 core:PlantMachinery 2023-05-31 06038645 2022-06-01 2023-05-31 06038645 2023-05-31 06038645 bus:Director2 1 2023-05-31 06038645 bus:OrdinaryShareClass1 2023-05-31 06038645 core:CurrentFinancialInstruments 2023-05-31 06038645 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 06038645 core:Non-currentFinancialInstruments 2023-05-31 06038645 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 06038645 core:FurnitureFittings 2023-05-31 06038645 core:MotorVehicles 2023-05-31 06038645 core:PlantMachinery 2023-05-31 06038645 bus:Director2 1 2022-06-01 2023-05-31 06038645 bus:Director2 1 2022-05-31 iso4217:GBP xbrli:pure xbrli:shares

Instalrite Design Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2024

Registration number: 06038645

 

Instalrite Design Ltd

Contents

Statement of financial position

1

Notes to the Unaudited Financial Statements

2 to 6

 

Instalrite Design Ltd

(Registration number: 06038645)
Statement of financial position as at 31 May 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

35,684

18,906

Current assets

 

Debtors

5

698,865

263,442

Cash at bank and in hand

 

18,469

23,718

 

717,334

287,160

Creditors: Amounts falling due within one year

6

(598,963)

(241,619)

Net current assets

 

118,371

45,541

Total assets less current liabilities

 

154,055

64,447

Creditors: Amounts falling due after more than one year

6

(32,056)

(35,382)

Provisions for liabilities

(5,849)

(3,592)

Net assets

 

116,150

25,473

Capital and reserves

 

Called up share capital

7

2

2

Retained earnings

116,148

25,471

Shareholders' funds

 

116,150

25,473

For the financial year ending 31 May 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Income statement.

Approved and authorised by the Board on 19 June 2024 and signed on its behalf by:
 

.........................................
Mr S Papworth
Director

 

Instalrite Design Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

1

General information

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

These financial statements were authorised for issue by the Board on 19 June 2024.

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).The financial statements have been prepared under the historical cost convention and in accordance with FRS 105 'The Financial Reporting Standard applicable to the Micro-entities 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.

Government grants

Government grants are recognised in the same period as any underlying expenditure. During the year the entity was in receipt of grant income from the Job Retention Scheme and the Covid-19 Business Challenges Grant. Income from the Job Retention Scheme was recognised in the same period as the underlying salary expenditure and income from the Covid-19 Business Challenges Grant was recognised when it was received.

 

Instalrite Design Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

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.

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 statement of financial position 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 and machinery

20% on reducing balance

Fixtures, fittings and equipment

25% straight line

Motor vehicles

25% on reducing balance

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.

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 income statement 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.

 

Instalrite Design Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

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.

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 6 (2023 - 8).

4

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 June 2023

52,022

39,919

56,040

147,981

Additions

7,458

-

25,000

32,458

Disposals

(582)

-

(15,833)

(16,415)

At 31 May 2024

58,898

39,919

65,207

164,024

Depreciation

At 1 June 2023

49,772

33,981

45,322

129,075

Charge for the year

2,281

1,542

5,178

9,001

Eliminated on disposal

(582)

-

(9,154)

(9,736)

At 31 May 2024

51,471

35,523

41,346

128,340

Carrying amount

At 31 May 2024

7,427

4,396

23,861

35,684

At 31 May 2023

2,250

5,938

10,718

18,906

 

Instalrite Design Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

5

Debtors

Current

2024
£

2023
£

Trade debtors

556,918

20,201

Other debtors

141,947

243,241

 

698,865

263,442

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

5,514

5,514

Trade creditors

 

93,677

43,447

Taxation and social security

 

209,177

95,294

Accruals and deferred income

 

262,803

3,100

Other creditors

 

27,792

94,264

 

598,963

241,619

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

8

32,056

35,382

7

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

2

2

2

2

       
 

Instalrite Design Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2024

8

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

32,056

35,382

Current loans and borrowings

2024
£

2023
£

Bank borrowings

5,514

5,514

9

Related party transactions

Transactions with directors

2024

At 1 June 2023
£

Advances to director
£

Repayments by director
£

At 31 May 2024
£

Mr S Papworth

Directors loan

195,882

104,916

(195,882)

104,916

2023

At 1 June 2022
£

Advances to director
£

Repayments by director
£

At 31 May 2023
£

Mr S Papworth

Directors loan

145,537

130,345

(80,000)

195,882