Cambrian Gas Limited - Filleted accounts

Registered number

02434863

Cambrian Gas Limited

Unaudited Filleted Abridged Accounts

31 March 2025

Cambrian Gas Limited
Registered number:		02434863
Abridged Balance Sheet
as at 31 March 2025

Notes			2025			2024
£				£
Fixed assets
Intangible assets	3		204			554
Tangible assets	4		3,921,433			3,781,413
Investments	5		50			50
			3,921,687			3,782,017

Current assets
Stocks		278,674			227,257
Debtors		931,124			856,302
Cash at bank and in hand		1,577,808			1,458,007
		2,787,606			2,541,566

Creditors: amounts falling due within one year		(1,381,724)			(935,682)

Net current assets			1,405,882			1,605,884

Total assets less current liabilities			5,327,569			5,387,901

Creditors: amounts falling due after more than one year			(30,755)			(104,219)

Provisions for liabilities			(788,089)			(807,250)


Net assets			4,508,725			4,476,432

Capital and reserves
Called up share capital			200,000			200,000
Revaluation reserve	6		447,260			448,539
Profit and loss account			3,861,465			3,827,893

Shareholders' funds			4,508,725			4,476,432

The directors are 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 directors acknowledge their 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.
The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A) of the Companies Act 2006.




S Ardis
Director
Approved by the board on 4 December 2025

Cambrian Gas Limited
Notes to the Abridged Accounts
for the year ended 31 March 2025


1	Accounting policies

	Basis of preparation
	The abridged 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.

	Intangible fixed assets
	Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.

	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:

	Land and buildings	Not provided and 2% straight line
	Plant and machinery	over 15 years
	Computer equipment	15% reducing balance
	Motor vehicles	25% reducing balance

	Investments
	Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.

	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.

	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.

	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		2025		2024
Number				Number

	Average number of persons employed by the company		33		29


3	Intangible fixed assets				£
	Goodwill:

	Cost
	At 1 April 2024				95,500
	At 31 March 2025				95,500

	Amortisation
	At 1 April 2024				94,946
	Provided during the year				350
	At 31 March 2025				95,296

	Net book value
	At 31 March 2025				204
	At 31 March 2024				554

	Goodwill is being written off in equal annual instalments over its estimated economic life of 10 years.


4	Tangible fixed assets
					Total
£
	Cost
	At 1 April 2024				7,884,735
	Additions				610,383
	Disposals				(135,170)
	At 31 March 2025				8,359,948

	Depreciation
	At 1 April 2024				4,103,322
	Charge for the year				435,394
	On disposals				(100,201)
	At 31 March 2025				4,438,515

	Net book value
	At 31 March 2025				3,921,433
	At 31 March 2024				3,781,413


	Freehold land and buildings:		2025		2024
£				£
	Historical cost		879,188		652,631
	Cumulative depreciation based on historical cost		89,651		81,039
			789,537		571,592


5	Investments
Investments in
subsidiary
undertakings
£
	Cost
	At 1 April 2024				50

	At 31 March 2025				50


6	Revaluation reserve		2025		2024
£				£

	At 1 April 2024		448,539		449,818
	Loss on revaluation of land and buildings		(1,279)		(1,279)

	At 31 March 2025		447,260		448,539


7	Other financial commitments		2025		2024
£				£

	Total future minimum payments under non-cancellable operating leases		50,517		68,058


8	Other information

	Cambrian Gas Limited is a private company limited by shares and incorporated in England. Its registered office is:
	Deva Industrial Park Factory Road
	Sandycroft
	Deeside
	Clwyd
	CH5 2QJ