IRIS Accounts Production v25.1.3.33 05121902 Board of Directors 1.6.23 31.5.24 31.5.24 Medium entities true false true true false false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary A 1.00000 Ordinary B 1.00000 Ordinary C 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh051219022023-05-31051219022024-05-31051219022023-06-012024-05-31051219022022-05-31051219022022-06-012023-05-31051219022023-05-3105121902ns15:EnglandWales2023-06-012024-05-3105121902ns14:PoundSterling2023-06-012024-05-3105121902ns10:Director12023-06-012024-05-3105121902ns10:PrivateLimitedCompanyLtd2023-06-012024-05-3105121902ns10:MediumEntities2023-06-012024-05-3105121902ns10:Audited2023-06-012024-05-3105121902ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-06-012024-05-3105121902ns10:Medium-sizedCompaniesRegimeForAccounts2023-06-012024-05-3105121902ns10:FullAccounts2023-06-012024-05-310512190212023-06-012024-05-3105121902ns10:OrdinaryShareClass22023-06-012024-05-3105121902ns10:OrdinaryShareClass32023-06-012024-05-3105121902ns10:OrdinaryShareClass42023-06-012024-05-3105121902ns10:Director22023-06-012024-05-3105121902ns10:RegisteredOffice2023-06-012024-05-3105121902ns5:CurrentFinancialInstruments2024-05-3105121902ns5:CurrentFinancialInstruments2023-05-3105121902ns5:ShareCapital2024-05-3105121902ns5:ShareCapital2023-05-3105121902ns5:RetainedEarningsAccumulatedLosses2024-05-3105121902ns5:RetainedEarningsAccumulatedLosses2023-05-3105121902ns5:ShareCapital2022-05-3105121902ns5:RetainedEarningsAccumulatedLosses2022-05-3105121902ns5:RetainedEarningsAccumulatedLosses2022-06-012023-05-3105121902ns5:RetainedEarningsAccumulatedLosses2023-06-012024-05-3105121902ns5:NetGoodwill2023-06-012024-05-3105121902ns5:LandBuildingsns5:ShortLeaseholdAssets2023-06-012024-05-3105121902ns5:LeaseholdImprovements2023-06-012024-05-3105121902ns5:PlantMachinery2023-06-012024-05-3105121902ns5:FurnitureFittings2023-06-012024-05-3105121902ns5:MotorVehicles2023-06-012024-05-3105121902ns5:ComputerEquipment2023-06-012024-05-3105121902ns5:OwnedAssets2023-06-012024-05-3105121902ns5:OwnedAssets2022-06-012023-05-3105121902ns5:NetGoodwill2022-06-012023-05-310512190222023-06-012024-05-310512190222022-06-012023-05-3105121902ns5:NetGoodwill2023-05-3105121902ns5:NetGoodwill2024-05-3105121902ns5:NetGoodwill2023-05-3105121902ns5:LandBuildingsns5:ShortLeaseholdAssets2023-05-3105121902ns5:LeaseholdImprovements2023-05-3105121902ns5:PlantMachinery2023-05-3105121902ns5:LandBuildingsns5:ShortLeaseholdAssets2024-05-3105121902ns5:LeaseholdImprovements2024-05-3105121902ns5:PlantMachinery2024-05-3105121902ns5:LandBuildingsns5:ShortLeaseholdAssets2023-05-3105121902ns5:LeaseholdImprovements2023-05-3105121902ns5:PlantMachinery2023-05-3105121902ns5:FurnitureFittings2023-05-3105121902ns5:MotorVehicles2023-05-3105121902ns5:ComputerEquipment2023-05-3105121902ns5:FurnitureFittings2024-05-3105121902ns5:MotorVehicles2024-05-3105121902ns5:ComputerEquipment2024-05-3105121902ns5:FurnitureFittings2023-05-3105121902ns5:MotorVehicles2023-05-3105121902ns5:ComputerEquipment2023-05-3105121902ns5:WithinOneYearns5:CurrentFinancialInstruments2024-05-3105121902ns5:WithinOneYearns5:CurrentFinancialInstruments2023-05-3105121902ns5:DeferredTaxation2023-05-3105121902ns5:DeferredTaxation2023-06-012024-05-3105121902ns5:DeferredTaxation2024-05-3105121902ns10:OrdinaryShareClass22024-05-3105121902ns10:OrdinaryShareClass32024-05-3105121902ns10:OrdinaryShareClass42024-05-3105121902ns5:RetainedEarningsAccumulatedLosses2023-05-31
REGISTERED NUMBER: 05121902 (England and Wales)












STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MAY 2024

FOR

FIRST DEVELOPMENTS LIMITED

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)






CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 31 May 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Income Statement 9

Other Comprehensive Income 10

Balance Sheet 11

Statement of Changes in Equity 12

Cash Flow Statement 13

Notes to the Cash Flow Statement 14

Notes to the Financial Statements 15


FIRST DEVELOPMENTS LIMITED

COMPANY INFORMATION
for the year ended 31 May 2024







DIRECTORS: Mr D Margulies
Mr M Herzog





REGISTERED OFFICE: 90 Oldhill Street
London
N16 6NA





REGISTERED NUMBER: 05121902 (England and Wales)





AUDITORS: Xeinadin Audit Limited, Statutory Auditor
8th Floor, Becket House
36 Old Jewry
London
EC2R 8DD

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

STRATEGIC REPORT
for the year ended 31 May 2024

The directors present their strategic report for the year ended 31 May 2024.

REVIEW OF BUSINESS
General Overview
The company has been able to maintain sales at the levels achieved in the last financial year. Demand remains strong and the company has expanded its product range and diversified its offering. Increased inflation and global uncertainly meant margins were tightened both across the cost of sales and the general overheads. The company saw particular increases in its costs of goods, wages and local taxes.

Business Environment
Although the group faces competition from supermarkets and other retailers, it was able to differentiate itself and grow its client base both online and through its specialist shops.

Trading Results
The directors are pleased to report a successful year for the group. As a result, turnover has increased to £15.9million (2023: £15.4 million). An increase in the cost of sales resulted in gross profit of £2.7 million (2023: £3.5 million)reported. The directors consider the profit achieved on ordinary activities before taxation to be particularly satisfactory given the continued pressure on margins due to increased competition and costs at all parts of the supply chain.

As shown in the profit and loss account, the company's operating profit for the year was £446,593 (2023: £1,410,811). The company's balance sheet shows net assets of £5,246,070 (2023: £4,976,172) at the end of the year, with a cash position of £776,981 (2023: £36,663). The state of affairs at the balance sheet date is considered to be satisfactory particularly with the stronger cash position.

Strategy
The current economic climate and global conflicts present challenges to the industry, however the directors are pleased to announce that the current trading year continues to build on the strong base fo the previous years.The directors will continually review the marketplace and manage the risks to maintain and improve the company's profitability.

Social responsibility is a core principle on which the group is based and the directors are pleased that the company has been able to make charitable donations in excess of £70,000.

PRINCIPAL RISKS AND UNCERTAINTIES
The company's operations expose it to a variety of financial risks that include the effects of changes in credit risk, liquidity risk and interest rate risk. The company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and the related finance costs.

The company does not use derivative financial instruments to manage interest rate costs and as such, no hedge accounting is applied. Given the size of the company, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board but work closely with their financial and other professional advisers in managing this. The policies set by the directors are implemented by the company's finance department.

Price risk
The company is exposed to price risk due to normal inflationary increases in the purchase price of the goods, but mitigates this with a robust pricing strategy. The company has no exposure to equity securities price risk as it holds no significant listed or other equity investments.

Liquidity risk
The company actively maintains short-term debt facilities which are designed to ensure that the company has sufficient available funds for operations and planned expansions.


FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

STRATEGIC REPORT
for the year ended 31 May 2024

KEY PERFORMANCE INDICATORS
The key performance indicators for the company are as follows -

2024 2023 Measure

Gross profit margin 17% 23% Gross profit/turnover

Stock turnover ratio 2.24 times 2.46 times Cost of sales/average stock

Average stock holding period 162 days 148 days Average stock/cost of sales x 365

These indicators suggest that the company has maintained effective controls whilst its turnover has remained stable. Holding a wider range of stock for longer is reflected in the reduction in stock turnover ratio, the increase in the average stock holding period, and the tighter margins.

- Client satisfaction - Maintaining high standards of client satisfaction and encouraging customer loyalty is a key target for management.

- Employee satisfaction and skills - Hiring a good workforce has been a key factor in the company's stability. This in turn improves morale and efficiencies.

- Reliability of supply chains - Developing relationships with suppliers is essential in ensuring inventory can be sourced when required.

EMPLOYEES
The policy of the company is to employ the most suitably qualified persons regardless of age, religion, gender, sexual orientation or ethnic origin or any other grounds not related to a person's ability to work safely and effectively for the business. The directors recognises the importance of ensuring that relevant business information is provided to the employees prior to the employee's commencement date. This is achieved through initial induction and regular training.

ON BEHALF OF THE BOARD:





Mr D Margulies - Director


19 June 2025

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

REPORT OF THE DIRECTORS
for the year ended 31 May 2024

The directors present their report with the financial statements of the company for the year ended 31 May 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of retail wine and spirit shops and online sales.

DIVIDENDS
No dividends will be distributed for the year ended 31 May 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 June 2023 to the date of this report.

Mr D Margulies
Mr M Herzog

CHARITABLE DONATIONS AND EXPENDITURE
During the year the company made charitable donations of £72,611.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

ON BEHALF OF THE BOARD:





Mr D Margulies - Director


19 June 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIRST DEVELOPMENTS LIMITED

Opinion
We have audited the financial statements of First Developments Limited (the 'company') for the year ended 31 May 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 May 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIRST DEVELOPMENTS LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIRST DEVELOPMENTS LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, employment, and health and safety legislation;

We assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence;

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias.

To address the risk that revenue could be misstated due to fraud. we:
- obtained an understanding of the company's revenue recognition policies and compared these to the accounting standard;
- performed a walkthrough to confirm our understanding of the processes and controls through which the business initiates, records, processes and reports revenue transactions;
- tested a sample of revenue transactions to supporting evidence; and
- tested, on a sample basis, revenue related balances in the balance sheet.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- enquiring of management as to actual and potential litigation and claims; and
- reviewing correspondence with HMRC, relevant regulators where appropriate.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
FIRST DEVELOPMENTS LIMITED


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Mr Yedidya Zaiden (Senior Statutory Auditor)
for and on behalf of Xeinadin Audit Limited, Statutory Auditor
8th Floor, Becket House
36 Old Jewry
London
EC2R 8DD

19 June 2025

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

INCOME STATEMENT
for the year ended 31 May 2024

2024 2023
Notes £    £   

TURNOVER 15,900,558 15,407,649

Cost of sales (13,185,735 ) (11,896,730 )
GROSS PROFIT 2,714,823 3,510,919

Administrative expenses (2,229,837 ) (2,071,661 )
484,986 1,439,258

Other operating income 12,753 9,150
OPERATING PROFIT 4 497,739 1,448,408

Interest receivable and similar income 2,543 95
500,282 1,448,503

Interest payable and similar expenses 5 (51,146 ) (37,972 )
PROFIT BEFORE TAXATION 449,136 1,410,531

Tax on profit 6 (179,238 ) (241,322 )
PROFIT FOR THE FINANCIAL YEAR 269,898 1,169,209

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

OTHER COMPREHENSIVE INCOME
for the year ended 31 May 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 269,898 1,169,209


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

269,898

1,169,209

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

BALANCE SHEET
31 May 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Intangible assets 8 3,150 4,200
Tangible assets 9 752,108 812,676
755,258 816,876

CURRENT ASSETS
Stocks 10 6,100,351 5,660,476
Debtors 11 1,205,385 1,078,716
Cash at bank and in hand 776,981 36,663
8,082,717 6,775,855
CREDITORS
Amounts falling due within one year 12 3,450,743 2,501,629
NET CURRENT ASSETS 4,631,974 4,274,226
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,387,232

5,091,102

PROVISIONS FOR LIABILITIES 13 141,162 114,930
NET ASSETS 5,246,070 4,976,172

CAPITAL AND RESERVES
Called up share capital 14 120 120
Retained earnings 15 5,245,950 4,976,052
SHAREHOLDERS' FUNDS 5,246,070 4,976,172

The financial statements were approved by the Board of Directors and authorised for issue on 19 June 2025 and were signed on its behalf by:





Mr D Margulies - Director


FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

STATEMENT OF CHANGES IN EQUITY
for the year ended 31 May 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 June 2022 120 3,806,843 3,806,963

Changes in equity
Total comprehensive income - 1,169,209 1,169,209
Balance at 31 May 2023 120 4,976,052 4,976,172

Changes in equity
Total comprehensive income - 269,898 269,898
Balance at 31 May 2024 120 5,245,950 5,246,070

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

CASH FLOW STATEMENT
for the year ended 31 May 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,074,902 (800,586 )
Interest paid (51,146 ) (37,972 )
Tax paid 32,955 (181,667 )
Net cash from operating activities 1,056,711 (1,020,225 )

Cash flows from investing activities
Purchase of tangible fixed assets (123,501 ) (376,874 )
Interest received 2,543 95
Net cash from investing activities (120,958 ) (376,779 )

Cash flows from financing activities
Loan to group company (197,485 ) -
Amount withdrawn by directors 2,050 150,708
Net cash from financing activities (195,435 ) 150,708

Increase/(decrease) in cash and cash equivalents 740,318 (1,246,296 )
Cash and cash equivalents at beginning of
year

2

36,663

1,282,959

Cash and cash equivalents at end of year 2 776,981 36,663

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE CASH FLOW STATEMENT
for the year ended 31 May 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2024 2023
£    £   
Profit before taxation 449,136 1,410,531
Depreciation charges 185,119 203,921
Finance costs 51,146 37,972
Finance income (2,543 ) (95 )
682,858 1,652,329
Increase in stocks (439,875 ) (1,662,872 )
Decrease/(increase) in trade and other debtors 70,816 (183,226 )
Increase/(decrease) in trade and other creditors 761,103 (606,817 )
Cash generated from operations 1,074,902 (800,586 )

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 May 2024
31.5.24 1.6.23
£    £   
Cash and cash equivalents 776,981 36,663
Year ended 31 May 2023
31.5.23 1.6.22
£    £   
Cash and cash equivalents 36,663 1,282,959


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.6.23 Cash flow At 31.5.24
£    £    £   
Net cash
Cash at bank and in hand 36,663 740,318 776,981
36,663 740,318 776,981
Total 36,663 740,318 776,981

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 May 2024

1. STATUTORY INFORMATION

First Developments Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going concern
The accounts have been prepared on the going concern basis as the directors are of the opinion that the company will meet its liabilities as and when due, due to the continued support of the directors.

Critical accounting judgements and key sources of estimation uncertainty
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

The items in the financial statements where these judgements and estimates have been made include:
- assessing the recoverability of the intercompany balances.
- assessing the estimated life of the fixed asset.

Turnover
Sales of goods is recognised when all the following conditions are satisfied:
- the company has transferred to the buyer the significant risks and rewards of ownership of the goods;
- the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probable that the economic benefits associated with the transaction will flow to the company; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Specifically, revenue from the sale of goods is recognised when goods are delivered and legal title is passed.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2008, is being amortised evenly over its estimated useful life.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - Straight line over the life of the lease
Improvements to property - 10% on cost
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 25% on reducing balance

Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell, after making due allowance for obsolete items. The amount of any write-down of stock to net realisable value and all losses of stocks are recognised as an expense in the period in which the write-down or loss occurs. The amount of any reversal of any write-down of stocks is recognised as a reduction in the amount of inventories recognised as an expense in the period in which the reversal occurs.


FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Short term debtors and creditors
Short term debtors and creditors with no stated interest rate are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

3. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 704,549 575,544
Social security costs 42,496 32,103
Other pension costs 165,337 167,544
912,382 775,191

The average number of employees during the year was as follows:
2024 2023

44 40

2024 2023
£    £   
Directors' remuneration 54,986 44,039

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Depreciation - owned assets 184,069 202,871
Goodwill amortisation 1,050 1,050
Foreign exchange differences (609 ) (2,677 )

5. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Interest and penalties 51,146 37,972

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 153,005 254,939
over/underprovision of tax - (8,158 )
Total current tax 153,005 246,781

Deferred tax:
Origination and reversal of timing differences 26,233 (5,459 )
Tax on profit 179,238 241,322

UK corporation tax has been charged at 25% .

7. PENSION COMMITMENTS

The company operates a defined contribution scheme. During the year the company contributed £165,337 (2023: £167,544). There were no outstanding contributions at the reporting date

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

8. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 June 2023
and 31 May 2024 15,000
AMORTISATION
At 1 June 2023 10,800
Amortisation for year 1,050
At 31 May 2024 11,850
NET BOOK VALUE
At 31 May 2024 3,150
At 31 May 2023 4,200

9. TANGIBLE FIXED ASSETS
Improvements
Short to Plant and
leasehold property machinery
£    £    £   
COST
At 1 June 2023 8,000 496,305 234,599
Additions - 75,779 2,512
At 31 May 2024 8,000 572,084 237,111
DEPRECIATION
At 1 June 2023 8,000 143,349 96,924
Charge for year - 57,208 35,047
At 31 May 2024 8,000 200,557 131,971
NET BOOK VALUE
At 31 May 2024 - 371,527 105,140
At 31 May 2023 - 352,956 137,675

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

9. TANGIBLE FIXED ASSETS - continued

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 June 2023 443,992 38,520 155,841 1,377,257
Additions 30,288 - 14,922 123,501
At 31 May 2024 474,280 38,520 170,763 1,500,758
DEPRECIATION
At 1 June 2023 218,508 17,102 80,698 564,581
Charge for year 63,943 5,355 22,516 184,069
At 31 May 2024 282,451 22,457 103,214 748,650
NET BOOK VALUE
At 31 May 2024 191,829 16,063 67,549 752,108
At 31 May 2023 225,484 21,418 75,143 812,676

10. STOCKS
2024 2023
£    £   
Stocks 6,100,351 5,660,476

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 417,377 271,199
Amounts owed by group undertakings 379,017 181,532
Other debtors 94,268 443,056
VAT 150,488 118,988
Prepayments and accrued income 164,235 63,941
1,205,385 1,078,716

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade creditors 2,203,665 1,376,569
Tax 847,065 661,105
Social security and other taxes 56,329 49,315
Pension payable 698 1,588
Other creditors 132,153 197,074
Directors' current accounts 190,083 188,033
Accruals and deferred income 20,750 27,945
3,450,743 2,501,629

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

13. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 141,162 114,930

Deferred
tax
£   
Balance at 1 June 2023 114,930
Provided during year 26,232
Balance at 31 May 2024 141,162

14. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
40 Ordinary A £1 40 40
40 Ordinary B £1 40 40
40 Ordinary C £1 40 40
120 120

15. RESERVES
Retained
earnings
£   

At 1 June 2023 4,976,052
Profit for the year 269,898
At 31 May 2024 5,245,950

16. CONTINGENT LIABILITIES

There were no contingent liabilities at either the beginning or end of the financial year.

17. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements - -

As at 31 May 2024 the company had no capital commitments which had been contracted for but not provided in the financial statements.

FIRST DEVELOPMENTS LIMITED (REGISTERED NUMBER: 05121902)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 May 2024

18. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

At the balance sheet date, the company was owed £15,061 (2023: £15,061) by Lion Wall Ltd, a company of which Mr D Margulies, a director of this company, is a director.

At the balance sheet date, the company owed £190,083 (2023: £188,033) to the directors.