Registered number
04953825
IDC Greenscapes Limited
Filleted Accounts
30 November 2024
IDC Greenscapes Limited
Registered number: 04953825
Balance Sheet
as at 30 November 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 3 48,123 59,374
Current assets
Stocks 8,920 9,110
Debtors 4 77,733 56,552
Cash at bank and in hand 6,133 11,200
92,786 76,862
Creditors: amounts falling due within one year 5 (205,459) (169,695)
Net current liabilities (112,673) (92,833)
Total assets less current liabilities (64,550) (33,459)
Creditors: amounts falling due after more than one year 6 (15,506) (29,752)
Net liabilities (80,056) (63,211)
Capital and reserves
Called up share capital 100 100
Profit and loss account (80,156) (63,311)
Shareholders' funds (80,056) (63,211)
The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
I Chatters
Director
Approved by the board on 25 June 2025
IDC Greenscapes Limited
Notes to the Accounts
for the year ended 30 November 2024
1 Accounting policies
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).
Turnover
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. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover 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.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant and Machinery 15% per annum reducing balance
Motor Vehicles 18% per annum reducing balance
Fixtures & Fittings 25% per annum reducing balance
Computer Equipment 33.33% per annum straight line
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
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.
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.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 9 7
3 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 December 2023 60,766 67,963 128,729
Additions 7,274 - 7,274
Disposals - (21,345) (21,345)
At 30 November 2024 68,040 46,618 114,658
Depreciation
At 1 December 2023 36,705 32,650 69,355
Charge for the year 4,256 4,619 8,875
On disposals - (11,695) (11,695)
At 30 November 2024 40,961 25,574 66,535
Net book value
At 30 November 2024 27,079 21,044 48,123
At 30 November 2023 24,061 35,313 59,374
4 Debtors 2024 2023
£ £
Trade debtors 13,829 9,927
Other debtors 63,904 46,625
77,733 56,552
5 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 10,247 9,994
Obligations under finance lease and hire purchase contracts 4,000 8,514
Trade creditors 15,338 20,798
Taxation and social security costs 162,450 114,461
Other creditors 13,424 15,928
205,459 169,695
6 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 10,506 20,752
Obligations under finance lease and hire purchase contracts 5,000 9,000
15,506 29,752
7 Other financial commitments 2024 2023
£ £
Total future minimum payments under non-cancellable operating leases 9,000 17,513
8 Going concern
Despite the balance sheet showing a deficit at the report date, the director believes that the company will have sufficient cash available to settle its liabilities and other obligations as they fall due for at least one year. On this basis, the director believes the company to be a going concern. New revenue streams were obtained in 2024 which are expected to increase the Company's future profitability.
9 Directors loan account
Included within Other debtors is an amount owed by the Director of £62,533 (2023: £45,276) which is still outstanding at 25 June 2025.
10 Other information
IDC Greenscapes Limited is a private company limited by shares and incorporated in England. Its registered office is:
88 The Causeway
Heybridge
Maldon
Essex
CM9 4LL
IDC Greenscapes Limited 04953825 false 2023-12-01 2024-11-30 2024-11-30 VT Final Accounts April 2024 I Chatters No description of principal activity 04953825 2022-12-01 2023-11-30 04953825 core:WithinOneYear 2023-11-30 04953825 core:AfterOneYear 2023-11-30 04953825 core:ShareCapital 2023-11-30 04953825 core:RetainedEarningsAccumulatedLosses 2023-11-30 04953825 core:AllPeriods 2023-11-30 04953825 2023-12-01 2024-11-30 04953825 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 04953825 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 04953825 bus:Director40 2023-12-01 2024-11-30 04953825 1 2023-12-01 2024-11-30 04953825 2 2023-12-01 2024-11-30 04953825 core:PlantMachinery 2023-12-01 2024-11-30 04953825 core:Vehicles 2023-12-01 2024-11-30 04953825 countries:England 2023-12-01 2024-11-30 04953825 bus:FRS102 2023-12-01 2024-11-30 04953825 bus:FilletedAccounts 2023-12-01 2024-11-30 04953825 2024-11-30 04953825 core:WithinOneYear 2024-11-30 04953825 core:AfterOneYear 2024-11-30 04953825 core:ShareCapital 2024-11-30 04953825 core:RetainedEarningsAccumulatedLosses 2024-11-30 04953825 core:PlantMachinery 2024-11-30 04953825 core:Vehicles 2024-11-30 04953825 core:AllPeriods 2024-11-30 04953825 2023-11-30 04953825 core:PlantMachinery 2023-11-30 04953825 core:Vehicles 2023-11-30 iso4217:GBP xbrli:pure