West Cornwall Removals Ltd 09164397 false 2023-09-01 2024-08-31 2024-08-31 The principal activity of the company is Haulage Digita Accounts Production Advanced 6.30.9574.0 true true 09164397 2023-09-01 2024-08-31 09164397 2024-08-31 09164397 core:RetainedEarningsAccumulatedLosses 2024-08-31 09164397 core:ShareCapital 2024-08-31 09164397 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-08-31 09164397 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-08-31 09164397 core:CurrentFinancialInstruments 2024-08-31 09164397 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 09164397 core:Non-currentFinancialInstruments 2024-08-31 09164397 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 09164397 core:LandBuildings core:OwnedOrFreeholdAssets 2024-08-31 09164397 core:MotorVehicles 2024-08-31 09164397 core:OfficeEquipment 2024-08-31 09164397 core:PlantMachinery 2024-08-31 09164397 bus:SmallEntities 2023-09-01 2024-08-31 09164397 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 09164397 bus:FilletedAccounts 2023-09-01 2024-08-31 09164397 bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 09164397 bus:RegisteredOffice 2023-09-01 2024-08-31 09164397 bus:Director2 2023-09-01 2024-08-31 09164397 bus:Director3 2023-09-01 2024-08-31 09164397 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 09164397 core:ComputerEquipment 2023-09-01 2024-08-31 09164397 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 09164397 core:MotorVehicles 2023-09-01 2024-08-31 09164397 core:OfficeEquipment 2023-09-01 2024-08-31 09164397 core:PlantMachinery 2023-09-01 2024-08-31 09164397 countries:EnglandWales 2023-09-01 2024-08-31 09164397 2023-08-31 09164397 core:LandBuildings core:OwnedOrFreeholdAssets 2023-08-31 09164397 core:MotorVehicles 2023-08-31 09164397 core:OfficeEquipment 2023-08-31 09164397 core:PlantMachinery 2023-08-31 09164397 2022-09-01 2023-08-31 09164397 2023-08-31 09164397 core:RetainedEarningsAccumulatedLosses 2023-08-31 09164397 core:ShareCapital 2023-08-31 09164397 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-08-31 09164397 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-08-31 09164397 core:CurrentFinancialInstruments 2023-08-31 09164397 core:CurrentFinancialInstruments core:WithinOneYear 2023-08-31 09164397 core:Non-currentFinancialInstruments 2023-08-31 09164397 core:Non-currentFinancialInstruments core:AfterOneYear 2023-08-31 09164397 core:LandBuildings core:OwnedOrFreeholdAssets 2023-08-31 09164397 core:MotorVehicles 2023-08-31 09164397 core:OfficeEquipment 2023-08-31 09164397 core:PlantMachinery 2023-08-31 iso4217:GBP xbrli:pure

Registration number: 09164397

West Cornwall Removals Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 August 2024

 

West Cornwall Removals Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 9

 

West Cornwall Removals Ltd

Company Information

Directors

Mr Bradley Vivian Wills

Mr Tyler Owen Tonkin

Registered office

Al Ware Tun
Alverton Road
Penzance
Cornwall
TR18 4TB

 

West Cornwall Removals Ltd

(Registration number: 09164397)
Balance Sheet as at 31 August 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,165,690

955,684

Current assets

 

Debtors

5

122,266

75,092

Cash at bank and in hand

 

181,358

55,828

 

303,624

130,920

Creditors: Amounts falling due within one year

6

(472,614)

(380,577)

Net current liabilities

 

(168,990)

(249,657)

Total assets less current liabilities

 

996,700

706,027

Creditors: Amounts falling due after more than one year

6

(270,618)

(73,028)

Provisions for liabilities

(117,687)

(112,789)

Net assets

 

608,395

520,210

Capital and reserves

 

Called up share capital

1,000

1,000

Retained earnings

607,395

519,210

Shareholders' funds

 

608,395

520,210

For the financial year ending 31 August 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 Profit and Loss Account.

 

West Cornwall Removals Ltd

(Registration number: 09164397)
Balance Sheet as at 31 August 2024

Approved and authorised by the Board on 18 March 2025 and signed on its behalf by:
 

Mr Bradley Vivian Wills

Director

Mr Tyler Owen Tonkin

Director

 

West Cornwall Removals Ltd

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

1

General information

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

The address of its registered office is:
Al Ware Tun
Alverton Road
Penzance
Cornwall
TR18 4TB
United Kingdom

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.

 

West Cornwall Removals Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 August 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

Computer Equipmenrt

20% reducing balance

Plant & machinery

20% reducing balance

Motor Vehicles

20% 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.

Trade 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.

Trade 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

 

West Cornwall Removals Ltd

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

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.

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 7 (2023 - 6).

 

West Cornwall Removals Ltd

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

4

Tangible assets

Land and buildings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 September 2023

504,991

185,185

4,003

736,304

1,430,483

Additions

199,723

21,091

-

103,680

324,494

At 31 August 2024

704,714

206,276

4,003

839,984

1,754,977

Depreciation

At 1 September 2023

-

104,104

2,416

367,523

474,043

Charge for the year

-

20,437

317

94,490

115,244

At 31 August 2024

-

124,541

2,733

462,013

589,287

Carrying amount

At 31 August 2024

704,714

81,735

1,270

377,971

1,165,690

At 31 August 2023

504,235

81,081

1,587

368,781

955,684

Included within the net book value of land and buildings above is £704,714 (2023 - £504,235) in respect of freehold land and buildings.
 

 

West Cornwall Removals Ltd

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

5

Debtors

Current

2024
£

2023
£

Trade debtors

121,965

72,792

Prepayments

300

2,300

Other debtors

1

-

 

122,266

75,092

6

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

7

61,903

34,868

Trade creditors

 

6,913

5,508

Taxation and social security

 

145,989

131,423

Accruals and deferred income

 

5,195

5,187

Other creditors

 

252,614

203,591

 

472,614

380,577

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

7

270,618

73,028

 

West Cornwall Removals Ltd

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

7

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

7,500

17,500

Hire purchase contracts

263,118

55,528

270,618

73,028

Current loans and borrowings

2024
£

2023
£

Bank borrowings

10,000

9,999

Hire purchase contracts

51,903

24,869

61,903

34,868