Registered number
03197325
Drinkwater Carlill Limited
Filleted Accounts
31 May 2024
Drinkwater Carlill Limited
Registered number: 03197325
Balance Sheet
as at 31 May 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 3 4,839,334 4,193,334
Current assets
Debtors 4 241,855 407,084
Cash at bank and in hand 14,596 5,509
256,451 412,593
Creditors: amounts falling due within one year 5 (219,309) (177,950)
Net current assets 37,142 234,643
Total assets less current liabilities 4,876,476 4,427,977
Creditors: amounts falling due after more than one year 6 (2,179,210) (2,177,095)
Provisions for liabilities (513,234) (362,384)
Net assets 2,184,032 1,888,498
Capital and reserves
Called up share capital 2 2
Revaluation reserve 7 1,797,080 1,301,930
Profit and loss account 386,950 586,566
Shareholders' funds 2,184,032 1,888,498
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
B E Somerville Miss C J Somerville
Director Director
Approved by the board on 26 March 2025
Drinkwater Carlill Limited
Notes to the Accounts
for the year ended 31 May 2024
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 50 years
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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. Current and deferred tax assets and liabilities are not discounted.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 2 2
3 Tangible fixed assets
Land and buildings Plant and machinery etc Total
£ £ £
Cost
At 1 June 2023 4,124,000 69,334 4,193,334
Surplus on revaluation 646,000 - 646,000
At 31 May 2024 4,770,000 69,334 4,839,334
Depreciation
At 31 May 2024 - - -
Net book value
At 31 May 2024 4,770,000 69,334 4,839,334
At 31 May 2023 4,124,000 69,334 4,193,334
Freehold land and buildings: 2024 2023
£ £
Historical cost 1,877,500 1,877,500
Cumulative depreciation based on historical cost - -
1,877,500 1,877,500
4 Debtors 2024 2023
£ £
Other debtors 241,855 407,084
5 Creditors: amounts falling due within one year 2024 2023
£ £
Taxation and social security costs 420 4,601
Other creditors 218,889 173,349
219,309 177,950
6 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 2,150,629 2,148,514
Other creditors 28,581 28,581
2,179,210 2,177,095
7 Revaluation reserve 2024 2023
£ £
At 1 June 2023 1,301,930 214,168
Gain on revaluation of land and buildings 646,000 1,405,535
Deferred taxation arising on the revaluation of land and buildings (150,850) (317,773)
At 31 May 2024 1,797,080 1,301,930
8 Other information
Drinkwater Carlill Limited is a private company limited by shares and incorporated in England. Its registered office is:
Grays Court, 5 Nursery Road
Edgbaston
Birmingham
West Midlands
B15 3JX
Drinkwater Carlill Limited 03197325 false 2023-06-01 2024-05-31 2024-05-31 VT Final Accounts July 2024 B E Somerville No description of principal activity 03197325 2022-06-01 2023-05-31 03197325 core:RevaluationReserve core:LandBuildings 2022-06-01 2023-05-31 03197325 core:WithinOneYear 2023-05-31 03197325 core:AfterOneYear 2023-05-31 03197325 core:ShareCapital 2023-05-31 03197325 core:OtherReservesSubtotal 2023-05-31 03197325 core:RetainedEarningsAccumulatedLosses 2023-05-31 03197325 core:RevaluationReserve 2022-05-31 03197325 2023-06-01 2024-05-31 03197325 bus:PrivateLimitedCompanyLtd 2023-06-01 2024-05-31 03197325 bus:AuditExempt-NoAccountantsReport 2023-06-01 2024-05-31 03197325 bus:Director40 2023-06-01 2024-05-31 03197325 1 2023-06-01 2024-05-31 03197325 2 2023-06-01 2024-05-31 03197325 core:LandBuildings 2023-06-01 2024-05-31 03197325 core:PlantMachinery 2023-06-01 2024-05-31 03197325 core:RevaluationReserve core:LandBuildings 2023-06-01 2024-05-31 03197325 core:RevaluationReserve 2023-06-01 2024-05-31 03197325 countries:England 2023-06-01 2024-05-31 03197325 bus:FRS102 2023-06-01 2024-05-31 03197325 bus:FilletedAccounts 2023-06-01 2024-05-31 03197325 2024-05-31 03197325 core:WithinOneYear 2024-05-31 03197325 core:AfterOneYear 2024-05-31 03197325 core:ShareCapital 2024-05-31 03197325 core:OtherReservesSubtotal 2024-05-31 03197325 core:RetainedEarningsAccumulatedLosses 2024-05-31 03197325 core:LandBuildings 2024-05-31 03197325 core:PlantMachinery 2024-05-31 03197325 core:RevaluationReserve 2024-05-31 03197325 2023-05-31 03197325 core:LandBuildings 2023-05-31 03197325 core:PlantMachinery 2023-05-31 03197325 core:RevaluationReserve 2023-05-31 iso4217:GBP xbrli:pure