5 false false false false false false false false false false true false false false false false false No description of principal activity 2023-12-01 Sage Accounts Production Advanced 2023 - FRS102_2023 90,000 90,000 xbrli:pure xbrli:shares iso4217:GBP 03557214 2023-12-01 2024-11-30 03557214 2024-11-30 03557214 2023-11-30 03557214 2022-12-01 2023-11-30 03557214 2023-11-30 03557214 2022-11-30 03557214 core:NetGoodwill 2023-12-01 2024-11-30 03557214 core:PlantMachinery 2023-12-01 2024-11-30 03557214 core:MotorVehicles 2023-12-01 2024-11-30 03557214 bus:Director3 2023-12-01 2024-11-30 03557214 bus:Director1 2023-12-01 2024-11-30 03557214 bus:Director2 2023-12-01 2024-11-30 03557214 core:NetGoodwill 2024-11-30 03557214 core:PlantMachinery 2023-11-30 03557214 core:MotorVehicles 2023-11-30 03557214 core:PlantMachinery 2024-11-30 03557214 core:MotorVehicles 2024-11-30 03557214 core:WithinOneYear 2024-11-30 03557214 core:WithinOneYear 2023-11-30 03557214 core:ShareCapital 2024-11-30 03557214 core:ShareCapital 2023-11-30 03557214 core:RetainedEarningsAccumulatedLosses 2024-11-30 03557214 core:RetainedEarningsAccumulatedLosses 2023-11-30 03557214 core:PlantMachinery 2023-11-30 03557214 bus:Director1 2023-11-30 03557214 bus:Director1 2024-11-30 03557214 bus:Director2 2023-11-30 03557214 bus:Director2 2024-11-30 03557214 bus:Director1 2022-11-30 03557214 bus:Director1 2023-11-30 03557214 bus:Director2 2022-11-30 03557214 bus:Director2 2023-11-30 03557214 bus:Director1 2022-12-01 2023-11-30 03557214 bus:Director2 2022-12-01 2023-11-30 03557214 bus:SmallEntities 2023-12-01 2024-11-30 03557214 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 03557214 bus:SmallCompaniesRegimeForAccounts 2023-12-01 2024-11-30 03557214 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 03557214 bus:FullAccounts 2023-12-01 2024-11-30 03557214 core:ComputerEquipment 2023-12-01 2024-11-30 03557214 core:ComputerEquipment 2023-11-30 03557214 core:ComputerEquipment 2024-11-30
COMPANY REGISTRATION NUMBER: 03557214
WATER SCULPTURES LIMITED
FILLETED UNAUDITED FINANCIAL STATEMENTS
30 November 2024
WATER SCULPTURES LIMITED
STATEMENT OF FINANCIAL POSITION
30 November 2024
2024
2023
Note
£
£
£
FIXED ASSETS
Tangible assets
6
103,644
74,488
CURRENT ASSETS
Stocks
26,407
3,950
Debtors
7
14,094
16,215
Cash at bank and in hand
225,896
349,579
-----------
-----------
266,397
369,744
CREDITORS: amounts falling due within one year
8
60,114
69,453
-----------
-----------
NET CURRENT ASSETS
206,283
300,291
-----------
-----------
TOTAL ASSETS LESS CURRENT LIABILITIES
309,927
374,779
PROVISIONS
Taxation including deferred tax
19,692
18,306
-----------
-----------
NET ASSETS
290,235
356,473
-----------
-----------
WATER SCULPTURES LIMITED
STATEMENT OF FINANCIAL POSITION (continued)
30 November 2024
2024
2023
Note
£
£
£
CAPITAL AND RESERVES
Called up share capital
480
480
Profit and loss account
289,755
355,993
-----------
-----------
SHAREHOLDERS FUNDS
290,235
356,473
-----------
-----------
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 statement of income and retained earnings has not been delivered.
For the year ending 30th November 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 were approved by the board of directors and authorised for issue on 13 May 2025 , and are signed on behalf of the board by:
Mrs L Hodgson
Director
Company registration number: 03557214
WATER SCULPTURES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 30th NOVEMBER 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 4 Stevant Way, Northgate White Lund, Morecambe, LA3 3PU.
2. STATEMENT OF COMPLIANCE
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the 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.
REVENUE RECOGNITION
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.
INCOME TAX
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, 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
-
10% 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 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 equity, 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 equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity 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:
Plant and machinery
-
10% straight line
Motor vehicles
-
10% straight line
Equipment
-
10% straight line
IMPAIRMENT OF FIXED ASSETS
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. For the purposes of impairment testing, 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 largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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 stock to its present location and condition.
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 as a finance cost in profit or loss in the period it arises.
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. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. EMPLOYEE NUMBERS
The average number of persons employed by the company during the year amounted to 5 (2023: 4 ).
5. INTANGIBLE ASSETS
Goodwill
£
Cost
At 1st December 2023 and 30th November 2024
90,000
---------
Amortisation
At 1st December 2023 and 30th November 2024
90,000
---------
Carrying amount
At 30th November 2024
---------
At 30th November 2023
---------
6. TANGIBLE ASSETS
Plant and machinery
Motor vehicles
Equipment
Total
£
£
£
£
Cost
At 1st December 2023
240,973
39,148
14,849
294,970
Additions
1,740
51,636
1,054
54,430
Disposals
( 26,298)
( 26,298)
-----------
---------
---------
-----------
At 30th November 2024
242,713
64,486
15,903
323,102
-----------
---------
---------
-----------
Depreciation
At 1st December 2023
171,769
39,148
9,565
220,482
Charge for the year
14,447
9,498
1,329
25,274
Disposals
( 26,298)
( 26,298)
-----------
---------
---------
-----------
At 30th November 2024
186,216
22,348
10,894
219,458
-----------
---------
---------
-----------
Carrying amount
At 30th November 2024
56,497
42,138
5,009
103,644
-----------
---------
---------
-----------
At 30th November 2023
69,204
5,284
74,488
-----------
---------
---------
-----------
7. DEBTORS
2024
2023
£
£
Trade debtors
6,545
Other debtors
14,094
9,670
---------
---------
14,094
16,215
---------
---------
8. CREDITORS: amounts falling due within one year
2024
2023
£
£
Trade creditors
10,182
14,010
Corporation tax
4,474
20,904
Social security and other taxes
9,848
11,306
Other creditors - Lloyds Corporate Card
5,962
3,270
Other creditors
29,648
19,963
---------
---------
60,114
69,453
---------
---------
9. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES
During the year the directors entered into the following advances and credits with the company:
2024
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr WSD Elliot
( 380)
339
( 41)
Mr ALD Elliot
( 380)
352
( 28)
-----
-----
-----
( 760)
691
( 69)
-----
-----
-----
2023
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr WSD Elliot
( 186)
( 193)
(379)
Mr ALD Elliot
( 187)
( 194)
(381)
-----
-----
-----
( 373)
( 387)
( 760)
-----
-----
-----