17 01/04/2024 31/03/2025 2025-03-31 false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2024-04-01 Sage Accounts Production 24.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 03284711 2024-04-01 2025-03-31 03284711 2025-03-31 03284711 2024-03-31 03284711 2023-04-01 2024-03-31 03284711 2024-03-31 03284711 2023-03-31 03284711 core:NetGoodwill 2024-04-01 2025-03-31 03284711 core:LandBuildings core:LongLeaseholdAssets 2024-04-01 2025-03-31 03284711 core:PlantMachinery 2024-04-01 2025-03-31 03284711 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 03284711 core:MotorVehicles 2024-04-01 2025-03-31 03284711 bus:RegisteredOffice 2024-04-01 2025-03-31 03284711 bus:LeadAgentIfApplicable 2024-04-01 2025-03-31 03284711 bus:Director1 2024-04-01 2025-03-31 03284711 bus:CompanySecretary1 2024-04-01 2025-03-31 03284711 core:NetGoodwill 2025-03-31 03284711 core:LandBuildings core:LongLeaseholdAssets 2024-03-31 03284711 core:PlantMachinery 2024-03-31 03284711 core:FurnitureFittingsToolsEquipment 2024-03-31 03284711 core:MotorVehicles 2024-03-31 03284711 core:LandBuildings core:LongLeaseholdAssets 2025-03-31 03284711 core:PlantMachinery 2025-03-31 03284711 core:FurnitureFittingsToolsEquipment 2025-03-31 03284711 core:MotorVehicles 2025-03-31 03284711 core:WithinOneYear 2025-03-31 03284711 core:WithinOneYear 2024-03-31 03284711 core:AfterOneYear 2025-03-31 03284711 core:AfterOneYear 2024-03-31 03284711 core:ShareCapital 2025-03-31 03284711 core:ShareCapital 2024-03-31 03284711 core:RetainedEarningsAccumulatedLosses 2025-03-31 03284711 core:RetainedEarningsAccumulatedLosses 2024-03-31 03284711 core:NetGoodwill 2024-03-31 03284711 core:PlantMachinery 2024-03-31 03284711 core:FurnitureFittingsToolsEquipment 2024-03-31 03284711 core:MotorVehicles 2024-03-31 03284711 bus:SmallEntities 2024-04-01 2025-03-31 03284711 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 03284711 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 03284711 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 03284711 bus:FullAccounts 2024-04-01 2025-03-31
Company registration number: 03284711
M R Fussell Limited
Unaudited filleted financial statements
31 March 2025
M R Fussell Limited
Contents
Directors and other information
Accountants report
Statement of financial position
Notes to the financial statements
M R Fussell Limited
Directors and other information
Director Mr. M.R. Fussell
Secretary Mrs. C. Fussell
Company number 03284711
Registered office Bruce Road
Swansea West Ind Park
Fforestfach
Swansea
SA5 4HY
Accountants Morgan Hemp
103 - 104 Walter Road
Swansea
SA1 5QF
Bankers Barclays Bank Plc
P.O. Box 350
Swansea.
SA1 1EW
M R Fussell Limited
Report to the director on the preparation of the
unaudited statutory financial statements of M R Fussell Limited
Year ended 31 March 2025
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of M R Fussell Limited for the year ended 31 March 2025 which comprise the statement of financial position and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Association of Chartered Certified Accountants , we are subject to its ethical and other professional requirements which are detailed at http://www.accaglobal.com/en/member/ professional-standards/ rules-standards/acca-rulebook.html.
This report is made solely to the director of M R Fussell Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of M R Fussell Limited and state those matters that we have agreed to state to them, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/content/dam/ACCA_Global /Technical/fact/technical-factsheet-163.pdf. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than M R Fussell Limited and its director as a body for our work or for this report.
It is your duty to ensure that M R Fussell Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of M R Fussell Limited. You consider that M R Fussell Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of M R Fussell Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Morgan Hemp
Chartered Certified Accountants
103 - 104 Walter Road
Swansea
SA1 5QF
13 May 2025
M R Fussell Limited
Statement of financial position
31 March 2025
2025 2024
Note £ £ £ £
Fixed assets
Intangible assets 5 1 1
Tangible assets 6 32,448 53,361
_______ _______
32,449 53,362
Current assets
Stocks 16,620 15,815
Debtors 7 51,545 85,968
Cash at bank and in hand 23,846 20,674
_______ _______
92,011 122,457
Creditors: amounts falling due
within one year 8 ( 104,695) ( 139,942)
_______ _______
Net current liabilities ( 12,684) ( 17,485)
_______ _______
Total assets less current liabilities 19,765 35,877
Creditors: amounts falling due
after more than one year 9 ( 2,500) ( 13,333)
_______ _______
Net assets 17,265 22,544
_______ _______
Capital and reserves
Called up share capital 1,000 1,000
Profit and loss account 16,265 21,544
_______ _______
Shareholders funds 17,265 22,544
_______ _______
For the year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's 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 director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
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.
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:
Mr. M.R. Fussell
Director
Company registration number: 03284711
M R Fussell Limited
Notes to the financial statements
Year ended 31 March 2025
1. General information
The company is a private company limited by shares, registered in UK. The address of the registered office is Bruce Road, Swansea West Ind Park, Fforestfach, Swansea, SA5 4HY.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and 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.
Turnover
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.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, 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.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
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 are 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 capital and reserves, 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 capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves 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:
Long leasehold property - 10 % straight line
Plant and machinery - 15 % straight line
Fittings fixtures and equipment - 20 % straight line
Motor vehicles - 25 % straight line
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Impairment
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. 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 are 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 stocks to their present location and condition.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
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 in finance costs 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 17 (2024: 18 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 April 2024 and 31 March 2025 40,000 40,000
_______ _______
Amortisation
At 1 April 2024 and 31 March 2025 39,999 39,999
_______ _______
Carrying amount
At 31 March 2025 1 1
_______ _______
At 31 March 2024 1 1
_______ _______
6. Tangible assets
Long leasehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 April 2024 39,238 54,108 10,759 377,586 481,691
Disposals - ( 18,550) - ( 185,629) ( 204,179)
_______ _______ _______ _______ _______
At 31 March 2025 39,238 35,558 10,759 191,957 277,512
_______ _______ _______ _______ _______
Depreciation
At 1 April 2024 39,238 47,991 10,744 330,357 428,330
Charge for the year - 1,161 - 19,737 20,898
Disposals - ( 18,544) - ( 185,620) ( 204,164)
_______ _______ _______ _______ _______
At 31 March 2025 39,238 30,608 10,744 164,474 245,064
_______ _______ _______ _______ _______
Carrying amount
At 31 March 2025 - 4,950 15 27,483 32,448
_______ _______ _______ _______ _______
At 31 March 2024 - 6,117 15 47,229 53,361
_______ _______ _______ _______ _______
7. Debtors
2025 2024
£ £
Trade debtors 38,691 76,540
Other debtors 12,854 9,428
_______ _______
51,545 85,968
_______ _______
8. Creditors: amounts falling due within one year
2025 2024
£ £
Bank loans and overdrafts 10,000 10,000
Trade creditors 23,794 40,123
Social security and other taxes 38,081 50,764
Other creditors 32,820 39,055
_______ _______
104,695 139,942
_______ _______
9. Creditors: amounts falling due after more than one year
2025 2024
£ £
Other creditors 2,500 13,333
_______ _______