Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31true22024-01-01false2trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 07456567 2024-01-01 2024-12-31 07456567 2023-01-01 2023-12-31 07456567 2024-12-31 07456567 2023-12-31 07456567 1 2024-01-01 2024-12-31 07456567 d:Director1 2024-01-01 2024-12-31 07456567 c:PlantMachinery 2024-01-01 2024-12-31 07456567 c:PlantMachinery 2024-12-31 07456567 c:PlantMachinery 2023-12-31 07456567 c:PlantMachinery c:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07456567 c:MotorVehicles 2024-01-01 2024-12-31 07456567 c:MotorVehicles 2024-12-31 07456567 c:MotorVehicles 2023-12-31 07456567 c:MotorVehicles c:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07456567 c:OfficeEquipment 2024-01-01 2024-12-31 07456567 c:OfficeEquipment 2024-12-31 07456567 c:OfficeEquipment 2023-12-31 07456567 c:OfficeEquipment c:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07456567 c:ComputerEquipment 2024-01-01 2024-12-31 07456567 c:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 07456567 c:CurrentFinancialInstruments 2024-12-31 07456567 c:CurrentFinancialInstruments 2023-12-31 07456567 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 07456567 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 07456567 c:ShareCapital 2024-12-31 07456567 c:ShareCapital 2023-12-31 07456567 c:RetainedEarningsAccumulatedLosses 2024-12-31 07456567 c:RetainedEarningsAccumulatedLosses 2023-12-31 07456567 d:FRS102 2024-01-01 2024-12-31 07456567 d:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 07456567 d:FullAccounts 2024-01-01 2024-12-31 07456567 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 07456567 6 2024-01-01 2024-12-31 07456567 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registered number: 07456567










WORCESTER RENEWABLES LTD








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
WORCESTER RENEWABLES LTD
 

CONTENTS



Page
Balance sheet
 
1 - 2
Notes to the financial statements
 
3 - 8


 
WORCESTER RENEWABLES LTD
REGISTERED NUMBER: 07456567

BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
26,289
3,153

Investments
 5 
5,000
5,000

  
31,289
8,153

Current assets
  

Stocks
  
1,255
1,565

Debtors: amounts falling due within one year
 6 
7,611
11,434

Cash at bank and in hand
  
108,443
63,488

  
117,309
76,487

Creditors: amounts falling due within one year
 7 
(71,648)
(50,553)

Net current assets
  
 
 
45,661
 
 
25,934

Provisions for liabilities
  

Deferred tax
  
(6,572)
-

Net assets
  
70,378
34,087


Capital and reserves
  

Called up share capital 
  
1
1

Profit and loss account
  
70,377
34,086

  
70,378
34,087


Page 1

 
WORCESTER RENEWABLES LTD
REGISTERED NUMBER: 07456567
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

The director considers that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




G R Bunker
Director

Date: 26 September 2025

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Worcester Renewables Ltd (the company) is a private limited company with issued share capital incorporated and domiciled in England. The registered office is Rutland House, 148 Edmund Street, Birmingham, B3 2FD. The principal activity is the supply and installation of renewable energy solutions.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Going concern

The director has considered the position of the business and it's future cash flows; the company is dependent upon ongoing support from the director who has indicated that he will continue to provide the financial support necessary to enable the company to continue in operational existence for the foreseeable future. 
Accordingly, the financial statements have been prepared on a going concern basis.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes and is typically recognised on delivery of goods and services. The following criteria must also be met before revenue is recognised:
Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
•  the company has transferred the significant risks and rewards of ownership to the buyer;
•   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 company will receive the consideration due under the transaction; and
•   the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance and straight line basis.

Depreciation is provided on the following basis:

Plant and machinery
-
25% reducing balance
Motor vehicles
-
3 years straight line
Computer equipment
-
33.33% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Valuation of investments

Investments in associates are measured at cost less accumulated impairment.

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell, on a first in first out basis. At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that 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.

 
2.10

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.

Page 4

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.11

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.12

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.

 
2.13

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

Page 5

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.14

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.



3.


Employees

The average monthly number of employees, including directors, during the year was 2 (2023: 2).

Page 6

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


Tangible fixed assets





Plant and machinery
Motor vehicles
Office equipment
Total

£
£
£
£



Cost 


At 1 January 2024
5,579
4,514
1,491
11,584


Additions
3,806
20,555
-
24,361



At 31 December 2024

9,385
25,069
1,491
35,945



Depreciation


At 1 January 2024
2,708
4,514
1,209
8,431


Charge for the year on owned assets
1,061
-
164
1,225



At 31 December 2024

3,769
4,514
1,373
9,656



Net book value



At 31 December 2024
5,616
20,555
118
26,289



At 31 December 2023
2,871
-
282
3,153


5.


Fixed asset investments





Investments in associates

£



Cost


At 1 January 2024
5,000



At 31 December 2024
5,000




The company's investment at the balance sheet date was:
Co-operative Renewables Limited
Nature of business: supply and installation of renewable energy solutions.
The company is a member of Co-operative Renewables Limited, a registered Industrial & Provident society. The company is one of 3 members of the society hence controls one third of the voting rights. The Director considers this to be an investment in an associate undertaking.

Page 7

 
WORCESTER RENEWABLES LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


Debtors

2024
2023
£
£


Trade debtors
-
5,723

Other debtors
7,611
5,711

7,611
11,434



7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank overdrafts
1,448
-

Trade creditors
46,874
23,747

Corporation tax
6,844
8,660

Other taxation and social security
4,992
2,831

Director's current account
332
5,530

Accruals and deferred income
11,158
9,785

71,648
50,553


 
Page 8