13
01/06/2023
31/05/2024
2024-05-31
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
true
false
No description of principal activities is disclosed
2023-06-01
Sage Accounts Production 23.0 - FRS102_2023
xbrli:pure
xbrli:shares
iso4217:GBP
07814460
2023-06-01
2024-05-31
07814460
2024-05-31
07814460
2023-05-31
07814460
2022-06-01
2023-05-31
07814460
2023-05-31
07814460
2022-05-31
07814460
core:NetGoodwill
2023-06-01
2024-05-31
07814460
core:LandBuildings
core:OwnedOrFreeholdAssets
2023-06-01
2024-05-31
07814460
core:PlantMachinery
2023-06-01
2024-05-31
07814460
core:FurnitureFittingsToolsEquipment
2023-06-01
2024-05-31
07814460
core:MotorVehicles
2023-06-01
2024-05-31
07814460
bus:RegisteredOffice
2023-06-01
2024-05-31
07814460
bus:OrdinaryShareClass1
2023-06-01
2024-05-31
07814460
bus:LeadAgentIfApplicable
2023-06-01
2024-05-31
07814460
bus:Director1
2023-06-01
2024-05-31
07814460
bus:Director2
2023-06-01
2024-05-31
07814460
core:DeferredTaxation
2023-06-01
2024-05-31
07814460
core:WithinOneYear
2024-05-31
07814460
core:WithinOneYear
2023-05-31
07814460
core:AfterOneYear
2024-05-31
07814460
core:AfterOneYear
2023-05-31
07814460
bus:AllOrdinaryShares
2023-06-01
2024-05-31
07814460
bus:AllOrdinaryShares
2022-06-01
2023-05-31
07814460
core:ShareCapital
2024-05-31
07814460
core:ShareCapital
2023-05-31
07814460
core:OtherReservesSubtotal
2024-05-31
07814460
core:OtherReservesSubtotal
2023-05-31
07814460
core:RetainedEarningsAccumulatedLosses
2024-05-31
07814460
core:RetainedEarningsAccumulatedLosses
2023-05-31
07814460
bus:OrdinaryShareClass1
core:ShareCapital
2024-05-31
07814460
bus:OrdinaryShareClass1
core:ShareCapital
2023-05-31
07814460
core:AcceleratedTaxDepreciationDeferredTax
2024-05-31
07814460
core:AcceleratedTaxDepreciationDeferredTax
2023-05-31
07814460
core:DeferredTaxation
2023-05-31
07814460
core:DeferredTaxation
2024-05-31
07814460
bus:SmallEntities
2023-06-01
2024-05-31
07814460
bus:AuditExemptWithAccountantsReport
2023-06-01
2024-05-31
07814460
bus:SmallCompaniesRegimeForAccounts
2023-06-01
2024-05-31
07814460
bus:PrivateLimitedCompanyLtd
2023-06-01
2024-05-31
07814460
bus:AbridgedAccounts
2023-06-01
2024-05-31
07814460
core:EntitiesControlledByKeyManagementPersonnel
core:SaleOrPurchaseGoods
2023-06-01
2024-05-31
07814460
core:EntitiesControlledByKeyManagementPersonnel
core:SaleOrPurchaseGoods
2022-06-01
2023-05-31
07814460
core:EntitiesControlledByKeyManagementPersonnel
2024-05-31
07814460
core:EntitiesControlledByKeyManagementPersonnel
2023-05-31
07814460
1
2023-06-01
2024-05-31
Company registration number:
07814460
Autocraft ARC Management Services Limited
Unaudited filleted abridged financial statements
31 May 2024
Autocraft ARC Management Services Limited
Contents
Directors and other information
Accountants report
Abridged statement of financial position
Notes to the financial statements
Autocraft ARC Management Services Limited
Directors and other information
|
|
|
|
Directors |
Mrs Mairwen Thomas |
|
|
Mr Byron Thomas |
|
|
|
|
|
|
|
Company number |
07814460 |
|
|
|
|
|
|
|
Registered office |
Unit 8 & 9 Glan Yr Afon Industrial Estate |
|
|
Llanbadarn Fawr |
|
|
Aberystwyth |
|
|
Ceredigion SY23 3JQ |
|
|
|
|
|
|
|
Accountants |
Davies Lewis Baker |
|
|
31 Bridge Street |
|
|
Aberystwyth |
|
|
Ceredigion |
|
|
SY23 1QB |
|
|
|
Autocraft ARC Management Services Limited
Report to the board of directors on the preparation of the
unaudited statutory financial statements of Autocraft ARC Management Services Limited
Year ended 31 May 2024
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Autocraft ARC Management Services Limited for the year ended 31 May 2024 which comprise the abridged statement of financial position and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Association of Chartered Certified Accountants , we are subject to its ethical and other professional requirements which are detailed at http://www.accaglobal.com/ gb/en/about-us/regulation/rulebook.html.
This report is made solely to the board of directors of Autocraft ARC Management Services Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Autocraft ARC Management Services Limited and state those matters that we have agreed to state to the board of directors of Autocraft ARC Management Services Limited as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/content/dam/ACCA_Global /Technical/fact/technical-factsheet-163.pdf. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Autocraft ARC Management Services Limited and its board of directors as a body for our work or for this report.
It is your duty to ensure that Autocraft ARC Management Services Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Autocraft ARC Management Services Limited. You consider that Autocraft ARC Management Services Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Autocraft ARC Management Services Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Davies Lewis Baker
Chartered Certified Accountants
31 Bridge Street
Aberystwyth
Ceredigion
SY23 1QB
11 March 2025
Autocraft ARC Management Services Limited
Abridged statement of financial position
31 May 2024
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Intangible assets |
|
6 |
- |
|
|
|
- |
|
|
Tangible assets |
|
7 |
405,907 |
|
|
|
361,101 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
405,907 |
|
|
|
361,101 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Stocks |
|
|
13,300 |
|
|
|
15,000 |
|
|
Debtors |
|
|
115,847 |
|
|
|
197,198 |
|
|
Cash at bank and in hand |
|
|
1,305,597 |
|
|
|
866,430 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
1,434,744 |
|
|
|
1,078,628 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
529,298) |
|
|
|
(
330,289) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current assets |
|
|
|
|
905,446 |
|
|
|
748,339 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Total assets less current liabilities |
|
|
|
|
1,311,353 |
|
|
|
1,109,440 |
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
after more than one year |
|
9 |
|
|
(
16,174) |
|
|
|
(
49,129) |
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
10 |
|
|
(
8,638) |
|
|
|
(
7,100) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
_______ |
Net assets |
|
|
|
|
1,286,541 |
|
|
|
1,053,211 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
12 |
|
|
107,800 |
|
|
|
107,800 |
Other reserves |
|
|
|
|
32,200 |
|
|
|
32,200 |
Profit and loss account |
|
|
|
|
1,146,541 |
|
|
|
913,211 |
|
|
|
|
|
_______ |
|
|
|
_______ |
Shareholders funds |
|
|
|
|
1,286,541 |
|
|
|
1,053,211 |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
For the 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 financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the abridged statement of income and retained earnings has not been delivered.
All of the members have consented to the preparation of the abridged statement of income and retained earnings and the abridged statement of financial position for the current year ending 31 May 2024 in accordance with Section 444(2A) of the Companies Act 2006.
These financial statements were approved by the
board of directors
and authorised for issue on
11 March 2025
, and are signed on behalf of the board by:
Mrs Mairwen Thomas
Mr Byron Thomas
Director
Director
Company registration number:
07814460
Autocraft ARC Management Services Limited
Notes to the financial statements
Year ended 31 May 2024
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Unit 8 & 9 Glan Yr Afon Industrial Estate, Llanbadarn Fawr, Aberystwyth, Ceredigion SY23 3JQ.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised 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 that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
|
|
|
|
Goodwill |
- |
20 % |
straight line |
|
|
|
|
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
|
|
|
|
|
|
Freehold property |
- |
2 % |
straight line |
|
Plant and machinery |
- |
20 % |
straight line |
|
Fittings fixtures and equipment |
- |
25 % |
straight line |
|
Motor vehicles |
- |
20 % |
straight line |
|
|
|
|
|
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.Debt instruments are subsequently measured at amortised cost.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
13
(2023:
13
).
5.
Dividends
Equity dividends
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year) |
|
124,280 |
165,900 |
|
|
|
_______ |
_______ |
|
|
|
|
|
6.
Intangible assets
|
|
|
|
|
|
|
|
|
|
£ |
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 June 2023 and 31 May 2024 |
250,000 |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
Amortisation |
|
|
|
|
|
|
|
At 1 June 2023 and 31 May 2024 |
250,000 |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 May 2024 |
- |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
At 31 May 2023 |
- |
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
7.
Tangible assets
|
|
|
|
|
|
|
|
|
|
|
£ |
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
At 1 June 2023 |
465,875 |
|
|
|
|
|
|
|
Additions |
61,103 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 May 2024 |
526,978 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 June 2023 |
104,777 |
|
|
|
|
|
|
|
Charge for the year |
16,294 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 May 2024 |
121,071 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 May 2024 |
405,907 |
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
At 31 May 2023 |
361,098
|
|
|
|
|
|
|
|
|
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.
Creditors: amounts falling due within one year
The bank overdraft and original loan are secured by debenture and legal charge over freehold property fifty per cent owned by the company and fifty per cent owned by the director, Mrs MA Thomas.
9.
Creditors: amounts falling due after more than one year
The original bank loan is a 10 year agreement that commenced on 8 June 2015. The rate is fixed at 4. 48 per cent and instalments are paid monthly. A further £50,000 was borrowed under the government guaranteed bounce back scheme. Repayments commenced June 2021. The interest rate on this loan is fixed at 2.50 per cent.
10.
Provisions
|
|
Deferred tax (note 11) |
Total |
|
|
|
|
|
£ |
£ |
|
|
|
|
At 1 June 2023 |
7,100 |
7,100 |
|
|
|
|
Additions |
1,538 |
1,538 |
|
|
|
|
|
_______ |
_______ |
|
|
|
|
At 31 May 2024 |
8,638 |
8,638 |
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
11.
Deferred tax
The deferred tax included in the statement of financial position is as follows:
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Included in provisions (note 10) |
|
8,638 |
7,100 |
|
|
|
_______ |
_______ |
|
|
|
|
|
The deferred tax account consists of the tax effect of timing differences in respect of:
|
|
|
2024 |
2023 |
|
|
|
£ |
£ |
|
Accelerated capital allowances |
|
8,638 |
7,100 |
|
|
|
_______ |
_______ |
|
|
|
|
|
12.
Called up share capital
Issued, called up and fully paid
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
No |
|
£ |
|
No |
|
£ |
|
Ordinary shares shares of £
1.00 each |
|
107,800 |
|
107,800 |
|
107,800 |
|
107,800 |
|
|
|
_______ |
|
_______ |
|
_______ |
|
_______ |
|
|
|
|
|
|
|
|
|
|
13.
Related party transactions
During the year the company entered into the following transactions with related parties:
|
|
Transaction value |
|
Balance owed by/(owed to) |
|
|
|
2024 |
2023 |
2024 |
2023 |
|
|
£ |
£ |
£ |
£ |
|
BBF Vehicle Services Limited |
- |
- |
(
2,444) |
(
2,673) |
|
Trade purchases
|
17,329 |
16,356 |
- |
- |
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
During the year the company has purchased parts and services from a company owned by the director, Mr BG Thomas.
14.
Controlling party
The Company is controlled by the directors, Mrs MA Thomas and Mr BG Thomas.