JCI Limited 03889223 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is that of design and supply of door systems to multiple retailers & trade customers. Digita Accounts Production Advanced 6.30.9574.0 true true false 03889223 2024-01-01 2024-12-31 03889223 2024-12-31 03889223 core:CapitalRedemptionReserve 2024-12-31 03889223 core:RetainedEarningsAccumulatedLosses 2024-12-31 03889223 core:ShareCapital 2024-12-31 03889223 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 03889223 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 03889223 core:CurrentFinancialInstruments 2024-12-31 03889223 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 03889223 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 03889223 core:FurnitureFittingsToolsEquipment 2024-12-31 03889223 core:LandBuildings 2024-12-31 03889223 core:MotorVehicles 2024-12-31 03889223 core:OtherPropertyPlantEquipment 2024-12-31 03889223 bus:SmallEntities 2024-01-01 2024-12-31 03889223 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 03889223 bus:FilletedAccounts 2024-01-01 2024-12-31 03889223 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 03889223 bus:RegisteredOffice 2024-01-01 2024-12-31 03889223 bus:Director1 2024-01-01 2024-12-31 03889223 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 03889223 core:ComputerEquipment 2024-01-01 2024-12-31 03889223 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 03889223 core:LandBuildings 2024-01-01 2024-12-31 03889223 core:MotorVehicles 2024-01-01 2024-12-31 03889223 core:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 03889223 core:PlantMachinery 2024-01-01 2024-12-31 03889223 countries:EnglandWales 2024-01-01 2024-12-31 03889223 2023-12-31 03889223 core:CostValuation 2023-12-31 03889223 core:FurnitureFittingsToolsEquipment 2023-12-31 03889223 core:LandBuildings 2023-12-31 03889223 core:MotorVehicles 2023-12-31 03889223 core:OtherPropertyPlantEquipment 2023-12-31 03889223 2023-01-01 2023-12-31 03889223 2023-12-31 03889223 core:CapitalRedemptionReserve 2023-12-31 03889223 core:RetainedEarningsAccumulatedLosses 2023-12-31 03889223 core:ShareCapital 2023-12-31 03889223 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-12-31 03889223 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-12-31 03889223 core:CurrentFinancialInstruments 2023-12-31 03889223 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 03889223 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 03889223 core:FurnitureFittingsToolsEquipment 2023-12-31 03889223 core:LandBuildings 2023-12-31 03889223 core:MotorVehicles 2023-12-31 03889223 core:OtherPropertyPlantEquipment 2023-12-31 iso4217:GBP xbrli:pure

Registration number: 03889223

JCI Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2024

 

JCI Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

JCI Limited

(Registration number: 03889223)
Balance Sheet as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

107,873

110,628

Investments

5

205,000

205,000

 

312,873

315,628

Current assets

 

Stocks

6

984,380

951,974

Debtors

7

345,524

181,020

Cash at bank and in hand

 

353,276

322,560

 

1,683,180

1,455,554

Creditors: Amounts falling due within one year

8

(803,306)

(458,216)

Net current assets

 

879,874

997,338

Total assets less current liabilities

 

1,192,747

1,312,966

Creditors: Amounts falling due after more than one year

8

(12,652)

(29,662)

Provisions for liabilities

(7,962)

(14,382)

Net assets

 

1,172,133

1,268,922

Capital and reserves

 

Called up share capital

1,000

1,000

Capital redemption reserve

50

50

Retained earnings

1,171,083

1,267,872

Shareholders' funds

 

1,172,133

1,268,922

For the financial year ending 31 December 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.

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 and the option not to file the Profit and Loss Account has been taken.

 

 

JCI Limited

(Registration number: 03889223)
Balance Sheet as at 31 December 2024

Approved and authorised by the Board on 14 May 2025 and signed on its behalf by:
 

.........................................
Mr Richard John Collins
Director

   
     
 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 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:
Unit A
Queens Court
Queens Avenue
Macclesfield
Cheshire
SK10 2BN

These financial statements were authorised for issue by the Board on 14 May 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 comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Foreign currency transactions and balances

Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, 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

Office improvements

10% straight line

Plant and machinery

25% straight line

Fixtures fittings and equipment

25% reducing balance

Motor vehicle

25% reducing balance

Computer equipment

33.33% straight line

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Development costs

Research expenditure is written off to the Profit and Loss Account in the year in which it is incurred.

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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 debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

Borrowings

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

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.

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

Derivative financial instruments and hedging

Derivatives
Derivative financial instruments are initially measured at fair value on the date on which a derivative contract is entered into and are subsequently measured at fair value through profit or loss. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative.
 Hedging
Derivative financial instruments are initially measured at fair value on the date on which a derivative contract is entered into and are subsequently measured at fair value through profit or loss. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative.
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 19 (2023 - 24).

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

4

Tangible assets

Office Improvements
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2024

73,023

354,001

34,650

111,764

573,438

Additions

-

23,479

-

-

23,479

At 31 December 2024

73,023

377,480

34,650

111,764

596,917

Depreciation

At 1 January 2024

23,543

338,719

19,219

81,329

462,810

Charge for the year

1,412

6,996

3,857

13,969

26,234

At 31 December 2024

24,955

345,715

23,076

95,298

489,044

Carrying amount

At 31 December 2024

48,068

31,765

11,574

16,466

107,873

At 31 December 2023

49,480

15,282

15,431

30,435

110,628

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

5

Investments

2024
£

2023
£

Investments in subsidiaries

205,000

205,000

Subsidiaries

£

Cost or valuation

At 1 January 2024

205,000

Provision

Carrying amount

At 31 December 2024

205,000

At 31 December 2023

205,000

6

Stocks

2024
£

2023
£

Finished goods and goods for resale

984,380

951,974

7

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

258,076

78,583

Amounts owed by related parties

36,012

31,484

Prepayments

 

44,238

57,742

Other debtors

 

7,198

13,211

   

345,524

181,020

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Bank loans and overdrafts

9

367,796

192,611

Trade creditors

 

329,139

78,990

Amounts owed to group undertakings and undertakings in which the company has a participating interest

37,382

18,281

Taxation and social security

 

55,956

93,265

Accruals and deferred income

 

10,053

15,223

Other creditors

 

2,980

59,846

 

803,306

458,216

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are £380,448 (2023 - £222,202). These are secured by a fixed and floating charge on the company's assets.

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

9

12,652

29,662

9

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Hire purchase contracts

12,652

29,662

Current loans and borrowings

2024
£

2023
£

Bank overdrafts

350,786

176,348

Hire purchase contracts

17,010

16,263

367,796

192,611

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

 

JCI Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

The total amount of financial commitments not included in the balance sheet is £139,104 (2023 - £202,720). Non-cancellable operating leases £14,417, (2023 £3,070)
Rent of office lease £124,687 (2023 £199,650)