2023-10-012024-09-302024-09-30false07999211XENON ELECTRICAL LIMITED2025-06-26falseiso4217:GBPxbrli:pure079992112023-10-01079992112024-09-30079992112023-10-012024-09-30079992112022-10-01079992112023-09-30079992112022-10-012023-09-3007999211bus:SmallEntities2023-10-012024-09-3007999211bus:AuditExempt-NoAccountantsReport2023-10-012024-09-3007999211bus:FullAccounts2023-10-012024-09-3007999211bus:PrivateLimitedCompanyLtd2023-10-012024-09-3007999211core:WithinOneYear2024-09-3007999211core:AfterOneYear2024-09-3007999211core:WithinOneYear2023-09-3007999211core:AfterOneYear2023-09-3007999211core:ShareCapital2024-09-3007999211core:SharePremium2024-09-3007999211core:RevaluationReserve2024-09-3007999211core:OtherReservesSubtotal2024-09-3007999211core:RetainedEarningsAccumulatedLosses2024-09-3007999211core:ShareCapital2023-09-3007999211core:SharePremium2023-09-3007999211core:RevaluationReserve2023-09-3007999211core:OtherReservesSubtotal2023-09-3007999211core:RetainedEarningsAccumulatedLosses2023-09-3007999211core:LandBuildings2024-09-3007999211core:PlantMachinery2024-09-3007999211core:Vehicles2024-09-3007999211core:FurnitureFittings2024-09-3007999211core:OfficeEquipment2024-09-3007999211core:NetGoodwill2024-09-3007999211core:IntangibleAssetsOtherThanGoodwill2024-09-3007999211core:ListedExchangeTraded2024-09-3007999211core:UnlistedNon-exchangeTraded2024-09-3007999211core:LandBuildings2023-09-3007999211core:PlantMachinery2023-09-3007999211core:Vehicles2023-09-3007999211core:FurnitureFittings2023-09-3007999211core:OfficeEquipment2023-09-3007999211core:NetGoodwill2023-09-3007999211core:IntangibleAssetsOtherThanGoodwill2023-09-3007999211core:ListedExchangeTraded2023-09-3007999211core:UnlistedNon-exchangeTraded2023-09-3007999211core:LandBuildings2023-10-012024-09-3007999211core:PlantMachinery2023-10-012024-09-3007999211core:Vehicles2023-10-012024-09-3007999211core:FurnitureFittings2023-10-012024-09-3007999211core:OfficeEquipment2023-10-012024-09-3007999211core:NetGoodwill2023-10-012024-09-3007999211core:IntangibleAssetsOtherThanGoodwill2023-10-012024-09-3007999211core:ListedExchangeTraded2023-10-012024-09-3007999211core:UnlistedNon-exchangeTraded2023-10-012024-09-3007999211core:MoreThanFiveYears2023-10-012024-09-3007999211core:Non-currentFinancialInstruments2024-09-3007999211core:Non-currentFinancialInstruments2023-09-3007999211dpl:CostSales2023-10-012024-09-3007999211dpl:DistributionCosts2023-10-012024-09-3007999211core:LandBuildings2023-10-012024-09-3007999211core:PlantMachinery2023-10-012024-09-3007999211core:Vehicles2023-10-012024-09-3007999211core:FurnitureFittings2023-10-012024-09-3007999211core:OfficeEquipment2023-10-012024-09-3007999211dpl:AdministrativeExpenses2023-10-012024-09-3007999211core:NetGoodwill2023-10-012024-09-3007999211core:IntangibleAssetsOtherThanGoodwill2023-10-012024-09-3007999211dpl:GroupUndertakings2023-10-012024-09-3007999211dpl:ParticipatingInterests2023-10-012024-09-3007999211dpl:GroupUndertakingscore:ListedExchangeTraded2023-10-012024-09-3007999211core:ListedExchangeTraded2023-10-012024-09-3007999211dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2023-10-012024-09-3007999211core:UnlistedNon-exchangeTraded2023-10-012024-09-3007999211dpl:CostSales2022-10-012023-09-3007999211dpl:DistributionCosts2022-10-012023-09-3007999211core:LandBuildings2022-10-012023-09-3007999211core:PlantMachinery2022-10-012023-09-3007999211core:Vehicles2022-10-012023-09-3007999211core:FurnitureFittings2022-10-012023-09-3007999211core:OfficeEquipment2022-10-012023-09-3007999211dpl:AdministrativeExpenses2022-10-012023-09-3007999211core:NetGoodwill2022-10-012023-09-3007999211core:IntangibleAssetsOtherThanGoodwill2022-10-012023-09-3007999211dpl:GroupUndertakings2022-10-012023-09-3007999211dpl:ParticipatingInterests2022-10-012023-09-3007999211dpl:GroupUndertakingscore:ListedExchangeTraded2022-10-012023-09-3007999211core:ListedExchangeTraded2022-10-012023-09-3007999211dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-10-012023-09-3007999211core:UnlistedNon-exchangeTraded2022-10-012023-09-3007999211core:NetGoodwill2024-09-3007999211core:IntangibleAssetsOtherThanGoodwill2024-09-3007999211core:LandBuildings2024-09-3007999211core:PlantMachinery2024-09-3007999211core:Vehicles2024-09-3007999211core:FurnitureFittings2024-09-3007999211core:OfficeEquipment2024-09-3007999211core:AfterOneYear2024-09-3007999211core:WithinOneYear2024-09-3007999211core:ListedExchangeTraded2024-09-3007999211core:UnlistedNon-exchangeTraded2024-09-3007999211core:ShareCapital2024-09-3007999211core:SharePremium2024-09-3007999211core:RevaluationReserve2024-09-3007999211core:OtherReservesSubtotal2024-09-3007999211core:RetainedEarningsAccumulatedLosses2024-09-3007999211core:NetGoodwill2023-09-3007999211core:IntangibleAssetsOtherThanGoodwill2023-09-3007999211core:LandBuildings2023-09-3007999211core:PlantMachinery2023-09-3007999211core:Vehicles2023-09-3007999211core:FurnitureFittings2023-09-3007999211core:OfficeEquipment2023-09-3007999211core:AfterOneYear2023-09-3007999211core:WithinOneYear2023-09-3007999211core:ListedExchangeTraded2023-09-3007999211core:UnlistedNon-exchangeTraded2023-09-3007999211core:ShareCapital2023-09-3007999211core:SharePremium2023-09-3007999211core:RevaluationReserve2023-09-3007999211core:OtherReservesSubtotal2023-09-3007999211core:RetainedEarningsAccumulatedLosses2023-09-3007999211core:NetGoodwill2022-10-0107999211core:IntangibleAssetsOtherThanGoodwill2022-10-0107999211core:LandBuildings2022-10-0107999211core:PlantMachinery2022-10-0107999211core:Vehicles2022-10-0107999211core:FurnitureFittings2022-10-0107999211core:OfficeEquipment2022-10-0107999211core:AfterOneYear2022-10-0107999211core:WithinOneYear2022-10-0107999211core:ListedExchangeTraded2022-10-0107999211core:UnlistedNon-exchangeTraded2022-10-0107999211core:ShareCapital2022-10-0107999211core:SharePremium2022-10-0107999211core:RevaluationReserve2022-10-0107999211core:OtherReservesSubtotal2022-10-0107999211core:RetainedEarningsAccumulatedLosses2022-10-0107999211core:AfterOneYear2023-10-012024-09-3007999211core:WithinOneYear2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:CostValuation2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-10-012024-09-3007999211core:Non-currentFinancialInstrumentscore:CostValuation2024-09-3007999211core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2024-09-3007999211core:Non-currentFinancialInstrumentscore:CostValuation2023-09-3007999211core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-09-3007999211core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-09-3007999211bus:Director12023-10-012024-09-3007999211bus:Director22023-10-012024-09-30

XENON ELECTRICAL LIMITED

Registered Number
07999211
(England and Wales)

Unaudited Financial Statements for the Year ended
30 September 2024

XENON ELECTRICAL LIMITED
Company Information
for the year from 1 October 2023 to 30 September 2024

Directors

SMITH, Jamie
TREMLETT, Michael

Registered Address

Summit House 10 Waterside Court
Albany Street
Newport
NP20 5NT

Registered Number

07999211 (England and Wales)
XENON ELECTRICAL LIMITED
Statement of Financial Position
30 September 2024

Notes

2024

2023

£

£

£

£

Fixed assets
Tangible assets48,01713,878
8,01713,878
Current assets
Stocks545,00055,000
Debtors6394,154165,556
Cash at bank and on hand143,68775,893
582,841296,449
Creditors amounts falling due within one year7(442,301)(158,938)
Net current assets (liabilities)140,540137,511
Total assets less current liabilities148,557151,389
Creditors amounts falling due after one year8(8,697)(17,663)
Net assets139,860133,726
Capital and reserves
Called up share capital22
Profit and loss account139,858133,724
Shareholders' funds139,860133,726
The financial statements were approved and authorised for issue by the Board of Directors on 26 June 2025, and are signed on its behalf by:
SMITH, Jamie
Director
Registered Company No. 07999211
XENON ELECTRICAL LIMITED
Notes to the Financial Statements
for the year ended 30 September 2024

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Judgements and key sources of estimation uncertainty
In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. These critical accounting judgements and estimations are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The critical judgements made by management that have a significant effect on the amounts recognised in the financial statements are described below.
Turnover policy
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.
Revenue from rendering of services
Revenue from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
Employee benefits
Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Current taxation
Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income. Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.
Deferred tax
Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Tangible fixed assets and depreciation
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:
Stocks and work in progress
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.
Trade and other debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.
Trade and other creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
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 transaction price and measured at amortised cost using the effective interest method. Where investments in non-derivative financial instruments are publicly traded, or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value through profit and loss. All other investments are subsequently measured at cost less impairment. Financial assets which are measured at cost or amortised cost are reviewed for objective evidence of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. All equity instruments, regardless of significance, and other financial assets that are individually significant, are assessed individually for impairment.
Share capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.
2.Average number of employees

20242023
Average number of employees during the year22
3.Deferred tax
Increases in the UK Corporation tax rate from 19% to 25% (19% effective from 1 April 2017, and 25% effective from 1 April 2023) have been substantively enacted. This will impact the company's future tax charge accordingly. The value of the deferred tax assets at the balance sheet date has been calculated using the applicable rate when the asset is expected to be realised.
4.Tangible fixed assets

Plant & machinery

Vehicles

Office Equipment

Total

££££
Cost or valuation
At 01 October 2330,73342,42924,88098,042
At 30 September 2430,73342,42924,88098,042
Depreciation and impairment
At 01 October 2326,61733,49724,05084,164
Charge for year3,0472,2335815,861
At 30 September 2429,66435,73024,63190,025
Net book value
At 30 September 241,0696,6992498,017
At 30 September 234,1168,93283013,878
5.Stocks

2024

2023

££
Work in progress45,00055,000
Total45,00055,000
6.Debtors: amounts due within one year

2024

2023

££
Trade debtors / trade receivables378,956100,442
Other debtors10,50859,897
Prepayments and accrued income4,6905,217
Total394,154165,556
7.Creditors: amounts due within one year

2024

2023

££
Trade creditors / trade payables324,347118,983
Bank borrowings and overdrafts9,0918,458
Taxation and social security105,34427,977
Accrued liabilities and deferred income3,5193,520
Total442,301158,938
8.Creditors: amounts due after one year

2024

2023

££
Bank borrowings and overdrafts8,69717,663
Total8,69717,663
9.Directors advances, credits and guarantees
The director operates a current loan account with the company, which is debited with payments made by the company on behalf of the director and credited with funds introduced and undrawn director's fees. At the year end, the amount outstanding to the director was £38,807 (2023: (£9,393)); this amount being included in creditors: amounts falling within one year.