Silverfin false false 30/11/2024 01/12/2023 30/11/2024 I R Gardner 01/12/2000 M Storey 01/12/2000 04 August 2025 no description of principal activity 04118571 2024-11-30 04118571 bus:Director1 2024-11-30 04118571 bus:Director2 2024-11-30 04118571 2023-11-30 04118571 core:CurrentFinancialInstruments 2024-11-30 04118571 core:CurrentFinancialInstruments 2023-11-30 04118571 core:Non-currentFinancialInstruments 2024-11-30 04118571 core:Non-currentFinancialInstruments 2023-11-30 04118571 core:ShareCapital 2024-11-30 04118571 core:ShareCapital 2023-11-30 04118571 core:RetainedEarningsAccumulatedLosses 2024-11-30 04118571 core:RetainedEarningsAccumulatedLosses 2023-11-30 04118571 core:Goodwill 2023-11-30 04118571 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2023-11-30 04118571 core:OtherResidualIntangibleAssets 2023-11-30 04118571 core:Goodwill 2024-11-30 04118571 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2024-11-30 04118571 core:OtherResidualIntangibleAssets 2024-11-30 04118571 core:PlantMachinery 2023-11-30 04118571 core:Vehicles 2023-11-30 04118571 core:PlantMachinery 2024-11-30 04118571 core:Vehicles 2024-11-30 04118571 2022-11-30 04118571 core:AcceleratedTaxDepreciationDeferredTax 2024-11-30 04118571 core:AcceleratedTaxDepreciationDeferredTax 2023-11-30 04118571 core:WithinOneYear 2024-11-30 04118571 core:WithinOneYear 2023-11-30 04118571 core:BetweenOneFiveYears 2024-11-30 04118571 core:BetweenOneFiveYears 2023-11-30 04118571 2023-12-01 2024-11-30 04118571 bus:FilletedAccounts 2023-12-01 2024-11-30 04118571 bus:SmallEntities 2023-12-01 2024-11-30 04118571 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 04118571 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 04118571 bus:Director1 2023-12-01 2024-11-30 04118571 bus:Director2 2023-12-01 2024-11-30 04118571 core:Goodwill core:TopRangeValue 2023-12-01 2024-11-30 04118571 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill core:TopRangeValue 2023-12-01 2024-11-30 04118571 core:OtherResidualIntangibleAssets core:TopRangeValue 2023-12-01 2024-11-30 04118571 core:Goodwill 2023-12-01 2024-11-30 04118571 core:OtherResidualIntangibleAssets 2023-12-01 2024-11-30 04118571 core:PlantMachinery 2023-12-01 2024-11-30 04118571 core:Vehicles core:TopRangeValue 2023-12-01 2024-11-30 04118571 2022-12-01 2023-11-30 04118571 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2023-12-01 2024-11-30 04118571 core:Vehicles 2023-12-01 2024-11-30 iso4217:GBP xbrli:pure

Company No: 04118571 (England and Wales)

CPS OFFICE SUPPLIES LTD

Unaudited Financial Statements
For the financial year ended 30 November 2024
Pages for filing with the registrar

CPS OFFICE SUPPLIES LTD

Unaudited Financial Statements

For the financial year ended 30 November 2024

Contents

CPS OFFICE SUPPLIES LTD

COMPANY INFORMATION

For the financial year ended 30 November 2024
CPS OFFICE SUPPLIES LTD

COMPANY INFORMATION (continued)

For the financial year ended 30 November 2024
Directors I R Gardner
M Storey
Secretary M Storey
Registered office Unit 3 Gladepoint
Gleaming Wood Drive
Lordswood
ME5 8RF
Kent
United Kingdom
Company number 04118571 (England and Wales)
Accountant Kreston Reeves LLP
2nd Floor, Maritime Place
Quayside
Chatham Maritime
Chatham
Kent
ME4 4QZ

ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF
THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF CPS OFFICE SUPPLIES LTD

For the financial year ended 30 November 2024

ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF
THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF CPS OFFICE SUPPLIES LTD (continued)

For the financial year ended 30 November 2024

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of CPS Office Supplies Ltd for the financial year ended 30 November 2024 which comprise the Balance Sheet and the related notes 1 to 10 from the Company’s accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at www.icaew.com/regulation.

It is your duty to ensure that CPS Office Supplies Ltd 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 profit of CPS Office Supplies Ltd. You consider that CPS Office Supplies Ltd is exempt from the statutory audit requirement for the financial year.

We have not been instructed to carry out an audit or a review of the financial statements of CPS Office Supplies Ltd. 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.

This report is made solely to the Board of Directors of CPS Office Supplies Ltd, 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 CPS Office Supplies Ltd and state those matters that we have agreed to state to the Board of Directors of CPS Office Supplies Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than CPS Office Supplies Ltd and its Board of Directors as a body for our work or for this report.

Kreston Reeves LLP
Chartered Accountants

2nd Floor, Maritime Place
Quayside
Chatham Maritime
Chatham
Kent
ME4 4QZ

06 August 2025

CPS OFFICE SUPPLIES LTD

BALANCE SHEET

As at 30 November 2024
CPS OFFICE SUPPLIES LTD

BALANCE SHEET (continued)

As at 30 November 2024
Note 2024 2023
£ £
Fixed assets
Intangible assets 3 144,684 110,000
Tangible assets 4 10,361 13,814
155,045 123,814
Current assets
Stocks 12,565 24,406
Debtors 5 185,357 120,275
Cash at bank and in hand 59,912 14,571
257,834 159,252
Creditors: amounts falling due within one year 6 ( 288,581) ( 165,491)
Net current liabilities (30,747) (6,239)
Total assets less current liabilities 124,298 117,575
Creditors: amounts falling due after more than one year 7 ( 5,834) ( 15,833)
Provision for liabilities 8 ( 6,262) ( 8,350)
Net assets 112,202 93,392
Capital and reserves
Called-up share capital 2 2
Profit and loss account 112,200 93,390
Total shareholders' funds 112,202 93,392

For the financial year ending 30 November 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of CPS Office Supplies Ltd (registered number: 04118571) were approved and authorised for issue by the Board of Directors on 04 August 2025. They were signed on its behalf by:

I R Gardner
Director
CPS OFFICE SUPPLIES LTD

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 November 2024
CPS OFFICE SUPPLIES LTD

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 November 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

CPS Office Supplies Ltd (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 3 Gladepoint, Gleaming Wood Drive, Lordswood, ME5 8RF, Kent , United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Turnover

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer. Turnover from the sale of goods is recognised when the goods are physically delivered to the customer.

Interest income

Interest income is recognised when it is probable that the economic benefits will flow to the Company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Finance costs

Finance costs are charged to the Statement of Income and Retained Earnings over the term of the debt using the effective interest method so the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 10 years straight line
Website costs 10 years straight line
Other intangible assets 7 years straight line
Goodwill

Goodwill arises on business combination and represents any excess of consideration given over the fair value of the identifiable assets and liabilities acquired. Goodwill is initially recognised as an intangible asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis over its useful economic life, which is 10 years.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Plant and machinery 25 % reducing balance
Vehicles 4 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Borrowing costs

Borrowing costs that are directly attributable to acquisition, construction or production of qualifying assets, are capitalised as part of the cost of those assets. Capitalisation begins when both finance costs and expenditures for the asset are being incurred and activities that are necessary to get the asset ready for use are in progress. Capitalisation ceases when substantially all the activities that are necessary to get the asset ready for use are complete.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 8 8

3. Intangible assets

Goodwill Website costs Other intangible assets Total
£ £ £ £
Cost
At 01 December 2023 455,732 55,000 0 510,732
Additions 0 0 72,548 72,548
At 30 November 2024 455,732 55,000 72,548 583,280
Accumulated amortisation
At 01 December 2023 367,732 33,000 0 400,732
Charge for the financial year 22,000 5,500 10,364 37,864
At 30 November 2024 389,732 38,500 10,364 438,596
Net book value
At 30 November 2024 66,000 16,500 62,184 144,684
At 30 November 2023 88,000 22,000 0 110,000

4. Tangible assets

Plant and machinery Vehicles Total
£ £ £
Cost
At 01 December 2023 104,525 70,295 174,820
Disposals 0 ( 31,048) ( 31,048)
At 30 November 2024 104,525 39,247 143,772
Accumulated depreciation
At 01 December 2023 90,711 70,295 161,006
Charge for the financial year 3,453 0 3,453
Disposals 0 ( 31,048) ( 31,048)
At 30 November 2024 94,164 39,247 133,411
Net book value
At 30 November 2024 10,361 0 10,361
At 30 November 2023 13,814 0 13,814

5. Debtors

2024 2023
£ £
Trade debtors 180,710 118,027
Prepayments 4,647 2,248
185,357 120,275

6. Creditors: amounts falling due within one year

2024 2023
£ £
Bank loans 10,000 10,000
Trade creditors 84,136 49,663
Accruals 65,762 3,650
Taxation and social security 54,883 18,757
Other creditors 73,800 83,421
288,581 165,491

7. Creditors: amounts falling due after more than one year

2024 2023
£ £
Bank loans 5,834 15,833

8. Deferred tax

2024 2023
£ £
At the beginning of financial year ( 8,350) ( 7,916)
Credited/(charged) to the Statement of Income and Retained Earnings 2,088 ( 434)
At the end of financial year ( 6,262) ( 8,350)

The deferred taxation balance is made up as follows:

2024 2023
£ £
Accelerated capital allowances ( 6,262) ( 8,350)

9. Financial commitments

Commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
within one year 21,500 21,500
between one and five years 12,542 34,042
34,042 55,542

10. Related party transactions

Other related party transactions

During the year the company paid dividend to those directors who were also shareholders in the company totalling £40,000 (2023 - £ 24,000). All other transactions with related parties that arose during the current and prior years, including any directors' remuneration payable, were done so under normal conditions.