Company registration number 07973617 (England and Wales)
W&S FLINT SERVICES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
W&S FLINT SERVICES LTD
COMPANY INFORMATION
Directors
Mr W Flint
Mrs S Flint
Company number
07973617
Registered office
25 Cowick Street
St Thomas
Exeter
Devon
EX4 1AL
Accountants
Streets Bush Limited
Melrose House
Pynes Hill
Rydon Lane
Exeter
Devon
EX2 5AZ
W&S FLINT SERVICES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
W&S FLINT SERVICES LTD
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
32,925
45,759
Tangible assets
4
49,670
84,353
82,595
130,112
Current assets
Debtors
5
1,653,742
1,441,875
Cash at bank and in hand
293,466
373,714
1,947,208
1,815,589
Creditors: amounts falling due within one year
6
(708,493)
(769,341)
Net current assets
1,238,715
1,046,248
Total assets less current liabilities
1,321,310
1,176,360
Creditors: amounts falling due after more than one year
7
(20)
(17,046)
Provisions for liabilities
(4,651)
(7,736)
Net assets
1,316,639
1,151,578
Capital and reserves
Called up share capital
100
100
Retained earnings
1,316,539
1,151,478
Total equity
1,316,639
1,151,578
W&S FLINT SERVICES LTD
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 2 -

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

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

The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
Mr W Flint
Mrs S Flint
Director
Director
Company Registration No. 07973617
W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

W&S Flint Services Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 25 Cowick Street, St Thomas, Exeter, Devon, EX4 1AL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life. Where the expected life cannot be reliably measured, goodwill is amortised over a period not exceeding five years.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Patents & licences
Straight line over 5 years
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
10% on cost
Plant and equipment
15% on cost
Fixtures and fittings
15% on cost
Computers
Straight line over 3 years
Motor vehicles
25% on reducing balance

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.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.9
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
187
196
3
Intangible fixed assets
Other
£
Cost
At 1 April 2024 and 31 March 2025
117,418
Amortisation and impairment
At 1 April 2024
71,659
Amortisation charged for the year
12,834
At 31 March 2025
84,493
Carrying amount
At 31 March 2025
32,925
At 31 March 2024
45,759
W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024
15,416
209,610
225,026
Additions
-
0
6,849
6,849
Disposals
-
0
(52,416)
(52,416)
At 31 March 2025
15,416
164,043
179,459
Depreciation and impairment
At 1 April 2024
3,728
136,945
140,673
Depreciation charged in the year
1,752
19,833
21,585
Eliminated in respect of disposals
-
0
(32,469)
(32,469)
At 31 March 2025
5,480
124,309
129,789
Carrying amount
At 31 March 2025
9,936
39,734
49,670
At 31 March 2024
11,688
72,665
84,353
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
285,406
288,691
Other debtors
1,368,336
1,153,184
1,653,742
1,441,875
W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
17,687
18,696
Trade creditors
90,981
99,233
Taxation and social security
202,127
232,613
Other creditors
397,698
418,799
708,493
769,341

 

7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
16,475
Other creditors
20
571
20
17,046

Bank loans have been secured by way of fixed and floating charges over the assets of the company.

8
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
263
7,470
In two to five years
20
571
283
8,041

The above commitments relate to assets held under hire purchase agreements and the liabilities are secured over the assets to which they relate. The liabilities are included in other creditors.

W&S FLINT SERVICES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
9
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
124,790
202,443
10
Related party transactions

Included in other debtors are amounts owed by the directors of £344,703. Interest has been charged at HM Revenue & Customs' official rate of interest on overdrawn balances during the year. The loans carry no fixed terms of repayment.

 

Included in other debtors are amounts owed by companies under common control of the directors of £872,271. These loans are interest free and carry no fixed terms of repayment.

2025-03-312024-04-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr W FlintMrs S Flint079736172024-04-012025-03-3107973617bus:Director12024-04-012025-03-3107973617bus:Director22024-04-012025-03-3107973617bus:RegisteredOffice2024-04-012025-03-31079736172025-03-31079736172024-03-3107973617core:IntangibleAssetsOtherThanGoodwill2025-03-3107973617core:IntangibleAssetsOtherThanGoodwill2024-03-3107973617core:LandBuildings2025-03-3107973617core:OtherPropertyPlantEquipment2025-03-3107973617core:LandBuildings2024-03-3107973617core:OtherPropertyPlantEquipment2024-03-3107973617core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107973617core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3107973617core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3107973617core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3107973617core:CurrentFinancialInstruments2025-03-3107973617core:CurrentFinancialInstruments2024-03-3107973617core:Non-currentFinancialInstruments2025-03-3107973617core:Non-currentFinancialInstruments2024-03-3107973617core:ShareCapital2025-03-3107973617core:ShareCapital2024-03-3107973617core:RetainedEarningsAccumulatedLosses2025-03-3107973617core:RetainedEarningsAccumulatedLosses2024-03-3107973617core:Goodwill2024-04-012025-03-3107973617core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3107973617core:PatentsTrademarksLicencesConcessionsSimilar2024-04-012025-03-3107973617core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3107973617core:PlantMachinery2024-04-012025-03-3107973617core:FurnitureFittings2024-04-012025-03-3107973617core:ComputerEquipment2024-04-012025-03-3107973617core:MotorVehicles2024-04-012025-03-31079736172023-04-012024-03-3107973617core:IntangibleAssetsOtherThanGoodwill2024-03-3107973617core:LandBuildings2024-03-3107973617core:OtherPropertyPlantEquipment2024-03-31079736172024-03-3107973617core:LandBuildings2024-04-012025-03-3107973617core:OtherPropertyPlantEquipment2024-04-012025-03-3107973617core:WithinOneYear2025-03-3107973617core:WithinOneYear2024-03-3107973617core:BetweenTwoFiveYears2025-03-3107973617core:BetweenTwoFiveYears2024-03-3107973617bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107973617bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3107973617bus:FRS1022024-04-012025-03-3107973617bus:AuditExemptWithAccountantsReport2024-04-012025-03-3107973617bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP