Excelsior Group International Limited 00075176 false 2023-10-01 2024-09-30 2024-09-30 The principal activity of the company is the management of its subsidiaries Digita Accounts Production Advanced 6.30.9574.0 true false true 00075176 2023-10-01 2024-09-30 00075176 2024-09-30 00075176 bus:OrdinaryShareClass1 2024-09-30 00075176 bus:OrdinaryShareClass2 2024-09-30 00075176 bus:OrdinaryShareClass3 2024-09-30 00075176 bus:OrdinaryShareClass4 2024-09-30 00075176 core:FinanceLeases core:CurrentFinancialInstruments 2024-09-30 00075176 core:FinanceLeases core:Non-currentFinancialInstruments 2024-09-30 00075176 core:CurrentFinancialInstruments 2024-09-30 00075176 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 00075176 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 00075176 core:BetweenTwoFiveYears 2024-09-30 00075176 core:WithinOneYear 2024-09-30 00075176 core:LandBuildings core:OwnedOrFreeholdAssets 2024-09-30 00075176 core:MotorVehicles 2024-09-30 00075176 core:PlantMachinery 2024-09-30 00075176 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2024-09-30 00075176 bus:SmallEntities 2023-10-01 2024-09-30 00075176 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 00075176 bus:FilletedAccounts 2023-10-01 2024-09-30 00075176 bus:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 00075176 bus:RegisteredOffice 2023-10-01 2024-09-30 00075176 bus:CompanySecretaryDirector1 2023-10-01 2024-09-30 00075176 bus:Director2 2023-10-01 2024-09-30 00075176 bus:Director3 2023-10-01 2024-09-30 00075176 bus:Director4 2023-10-01 2024-09-30 00075176 bus:Director5 2023-10-01 2024-09-30 00075176 bus:OrdinaryShareClass1 2023-10-01 2024-09-30 00075176 bus:OrdinaryShareClass2 2023-10-01 2024-09-30 00075176 bus:OrdinaryShareClass3 2023-10-01 2024-09-30 00075176 bus:OrdinaryShareClass4 2023-10-01 2024-09-30 00075176 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 00075176 core:RevaluationReserve 2023-10-01 2024-09-30 00075176 core:RevaluationReserve core:LandBuildings 2023-10-01 2024-09-30 00075176 core:LandBuildings 2023-10-01 2024-09-30 00075176 core:LandBuildings core:OwnedOrFreeholdAssets 2023-10-01 2024-09-30 00075176 core:MotorVehicles 2023-10-01 2024-09-30 00075176 core:PlantMachinery 2023-10-01 2024-09-30 00075176 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:RenderingOrReceivingServices 2023-10-01 2024-09-30 00075176 countries:EnglandWales 2023-10-01 2024-09-30 00075176 2023-09-30 00075176 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-30 00075176 core:MotorVehicles 2023-09-30 00075176 core:PlantMachinery 2023-09-30 00075176 2022-10-01 2023-09-30 00075176 2023-09-30 00075176 bus:OrdinaryShareClass1 2023-09-30 00075176 bus:OrdinaryShareClass2 2023-09-30 00075176 bus:OrdinaryShareClass3 2023-09-30 00075176 bus:OrdinaryShareClass4 2023-09-30 00075176 core:FinanceLeases core:CurrentFinancialInstruments 2023-09-30 00075176 core:FinanceLeases core:Non-currentFinancialInstruments 2023-09-30 00075176 core:CurrentFinancialInstruments 2023-09-30 00075176 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 00075176 core:Non-currentFinancialInstruments core:AfterOneYear 2023-09-30 00075176 core:BetweenTwoFiveYears 2023-09-30 00075176 core:WithinOneYear 2023-09-30 00075176 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-30 00075176 core:MotorVehicles 2023-09-30 00075176 core:PlantMachinery 2023-09-30 00075176 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-09-30 00075176 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:RenderingOrReceivingServices 2022-10-01 2023-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 00075176

Excelsior Group International Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 30 September 2024

 

Excelsior Group International Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

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

Hartshead Works
Deal Street
Bury
BL9 7PU

Accountants

HML Davies Limited
Chartered Certified Accountant
9 Riverside
Waters Meeting Road
Bolton
BL1 8TU

 

Excelsior Group International Limited

(Registration number: 00075176)
Balance Sheet as at 30 September 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

1,392,719

654,719

Investments

5

66,979

66,979

 

1,459,698

721,698

Current assets

 

Debtors

6

1,277,239

1,180,385

Cash at bank and in hand

 

51,313

184,063

 

1,328,552

1,364,448

Creditors: Amounts falling due within one year

7

(136,278)

(173,636)

Net current assets

 

1,192,274

1,190,812

Total assets less current liabilities

 

2,651,972

1,912,510

Creditors: Amounts falling due after more than one year

7

(119,286)

(77,792)

Provisions for liabilities

(202,361)

(17,961)

Net assets

 

2,330,325

1,816,757

Capital and reserves

 

Called up share capital

8

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 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.

 

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 Board on 28 March 2025 and signed on its behalf by:
 

.........................................
Mr J Fielding
Company secretary and director

.........................................
Mr G Fielding
Director

 

Excelsior Group International Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
Hartshead Works
Deal Street
Bury
BL9 7PU

These financial statements were authorised for issue by the Board on 28 March 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 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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2023 - 4).

 

Excelsior Group International Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

4

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2023

500,000

67,408

204,986

772,394

Revaluations

700,000

-

-

700,000

Additions

-

2,365

125,000

127,365

Disposals

-

-

(34,407)

(34,407)

At 30 September 2024

1,200,000

69,773

295,579

1,565,352

Depreciation

At 1 October 2023

-

54,243

63,432

117,675

Charge for the year

20,000

5,361

60,046

85,407

Eliminated on disposal

-

-

(30,449)

(30,449)

At 30 September 2024

20,000

59,604

93,029

172,633

Carrying amount

At 30 September 2024

1,180,000

10,169

202,550

1,392,719

At 30 September 2023

500,000

13,165

141,554

654,719

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

5

Investments

2024
£

2023
£

Investments in subsidiaries

66,979

66,979

6

Debtors

Current

Note

2024
£

2023
£

Amounts owed by related parties

13

1,215,225

1,133,589

Prepayments

 

62,014

46,796

   

1,277,239

1,180,385

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

55,297

83,125

Trade creditors

 

62,340

55,332

Taxation and social security

 

13,779

18,881

Accruals and deferred income

 

4,862

16,298

 

136,278

173,636

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

119,286

77,792

 

Excelsior Group International Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2024

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £5 each

4,256

21,280

4,256

21,280

A ordinary of £5 each

9,303

46,515

9,303

46,515

B ordinary of £5 each

9,242

46,210

9,242

46,210

C ordinary of £5 each

100

500

100

500

22,901

114,505

22,901

114,505

9

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

700,000

700,000

Depreciation of buildings

(20,000)

(20,000)

Deferred taxation arising on the revaluation of land and buildings

(170,000)

(170,000)

510,000

510,000

A deferred tax liability is recognised on the revaluation gain

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Finance lease liabilities

119,286

77,792

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

-

56,611

Finance lease liabilities

55,297

26,514

55,297

83,125

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.

11

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

4,326

-

Later than one year and not later than five years

8,652

-

12,978

-

12

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

13

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

17,400

Amounts receivable from related party

272,321

2023

Entities with joint control or significant influence
£

Management charges

17,400

Amounts receivable from related party

284,123