Registration number:
Excelsior Group International Limited
for the Year Ended 30 September 2024
Excelsior Group International Limited
Contents
|
Company Information |
|
|
Balance Sheet |
|
|
Notes to the Unaudited Financial Statements |
Excelsior Group International Limited
Company Information
|
Directors |
Mr J Fielding Mr G Fielding Mr S Davies Mr J K S Fielding Mr M Proudfoot |
|
Company secretary |
Mr J Fielding |
|
Registered office |
|
|
Accountants |
|
Excelsior Group International Limited
(Registration number: 00075176)
Balance Sheet as at 30 September 2024
|
Note |
2024 |
2023 |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Investments |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
114,505 |
114,505 |
|
|
Share premium reserve |
167,100 |
167,100 |
|
|
Revaluation reserve |
748,521 |
238,521 |
|
|
Retained earnings |
1,300,199 |
1,296,631 |
|
|
Shareholders' funds |
2,330,325 |
1,816,757 |
For the financial year ending 30 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
|
• |
|
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
Excelsior Group International Limited
(Registration number: 00075176)
Balance Sheet as at 30 September 2024
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.
Approved and authorised by the
|
......................................... |
|
......................................... |
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
General information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
These financial statements were authorised for issue by the
|
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 represents amounts receivable for management charges net of VAT and trade discounts, to the extent that the company has a right to consideration arising from the performance of its contractual arrangements.
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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
Tangible assets
Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Freehold property is measured at fair value, 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 |
|
Freehold property |
2% straight line |
|
Plant and machinery |
10%/20% straight line |
|
Motor vehicles |
25% straight line |
Investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit and loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
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 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.
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
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.
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.
|
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Tangible assets |
|
Land and buildings |
Plant and machinery |
Motor vehicles |
Total |
|
|
Cost or valuation |
||||
|
At 1 October 2023 |
|
|
|
|
|
Revaluations |
|
- |
- |
|
|
Additions |
- |
|
|
|
|
Disposals |
- |
- |
( |
( |
|
At 30 September 2024 |
|
|
|
|
|
Depreciation |
||||
|
At 1 October 2023 |
- |
|
|
|
|
Charge for the year |
|
|
|
|
|
Eliminated on disposal |
- |
- |
( |
( |
|
At 30 September 2024 |
|
|
|
|
|
Carrying amount |
||||
|
At 30 September 2024 |
|
|
|
|
|
At 30 September 2023 |
|
|
|
|
Freehold property with a carrying amount of £500,000 was revalued on 31 March 2024 by Nolan Redshaw, an independent valuer not connected with the company on a market value basis. This valuation has increased the carrying amount of the property from £500,000 to £1,200,000 resulting in a revaluation surplus of £700,000. The revaluation surplus has been recognised in other comprehensive income and credited to the revaluation reserve.
If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:
|
2024 |
2023 |
||
|
£ |
£ |
||
|
Cost |
524,349 |
524,349 |
|
|
Accumulated depreciation |
(397,654) |
(382,678) |
|
|
Carrying value |
126,695 |
141,671 |
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Investments |
|
2024 |
2023 |
|
|
Investments in subsidiaries |
|
|
|
Debtors |
|
Current |
Note |
2024 |
2023 |
|
Amounts owed by related parties |
|
|
|
|
Prepayments |
|
|
|
|
|
|
|
Creditors |
Creditors: amounts falling due within one year
|
Note |
2024 |
2023 |
|
|
Due within one year |
|||
|
Loans and borrowings |
|
|
|
|
Trade creditors |
|
|
|
|
Taxation and social security |
|
|
|
|
Accruals and deferred income |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
Note |
2024 |
2023 |
|
|
Due after one year |
|||
|
Loans and borrowings |
|
|
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Share capital |
Allotted, called up and fully paid shares
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
21,280 |
|
21,280 |
|
|
|
46,515 |
|
46,515 |
|
|
|
46,210 |
|
46,210 |
|
|
|
500 |
|
500 |
|
|
|
|
|
|
|
Reserves |
The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:
|
Revaluation reserve |
Total |
|
|
Gain on revaluation of land and buildings |
|
|
|
Depreciation of buildings |
( |
( |
|
Deferred taxation arising on the revaluation of land and buildings |
( |
( |
|
|
|
|
|
|
||
A deferred tax liability is recognised on the revaluation gain
|
Loans and borrowings |
Non-current loans and borrowings
|
2024 |
2023 |
|
|
Finance lease liabilities |
|
|
Net obligations under hire purchase contracts of £119,286 (2023: £77,792) are secured by fixed charges on the assets concerned.
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
Current loans and borrowings
|
2024 |
2023 |
|
|
Bank borrowings |
- |
|
|
Finance lease liabilities |
|
|
|
|
|
|
Bank loans and overdrafts of £NIL (2023: £56,611) are secured by a fixed and floating charge over all properties and assets of the company, present and future, and by a cross guarantee provided by fellow group companies.
Net obligations under hire purchase contracts of £55,297 (2023: £26,514) are secured by fixed charges on the assets concerned.
|
Obligations under leases and hire purchase contracts |
Operating leases
The total of future minimum lease payments is as follows:
|
2024 |
2023 |
|
|
Not later than one year |
|
- |
|
Later than one year and not later than five years |
|
- |
|
|
- |
|
Financial commitments, guarantees and contingencies |
The company has a composite banking arrangement whereby the company's bankers are permitted, in certain circumstances, to apply credit balances within the group against other group debit bank balances. As part of this, the company has provided a guarantee to the group's bankers in respect of all bank borrowings of other group undertakings.
At 30 September 2024, group bank indebtedness amounted to £nil (2023: £nil).
There were no contingent liabilities at either 30 September 2024 or 30 September 2023.
Excelsior Group International Limited
Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024
|
Related party transactions |
The company has a wholly owned subsidiary, Excelsior Roto Moulding Limited therefore in accordance with paragraph 33.1A of FRS102 it is not required to disclose transactions with this company.
Income and receivables from related parties
|
2024 |
Entities with joint control or significant influence |
|
Management charges |
|
|
Amounts receivable from related party |
|
|
|
|
|
2023 |
Entities with joint control or significant influence |
|
Management charges |
|
|
Amounts receivable from related party |
|
|
|
|