Company registration number 05622935 (England and Wales)
AB SUNDECKS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
AB SUNDECKS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
AB SUNDECKS LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
7
1,483,268
1,688,011
Investments
8
1,041,995
1,041,995
Other investments
9
405,717
405,717
2,930,980
3,135,723
Current assets
Stocks
10
581,993
612,095
Debtors
11
4,578,861
3,568,539
Cash at bank and in hand
3,137,455
4,404,343
8,298,309
8,584,977
Creditors: amounts falling due within one year
12
(860,808)
(889,199)
Net current assets
7,437,501
7,695,778
Total assets less current liabilities
10,368,481
10,831,501
Provisions for liabilities
Deferred tax liability
13
33,195
80,456
(33,195)
(80,456)
Net assets
10,335,286
10,751,045
Capital and reserves
Called up share capital
14
50
50
Capital redemption reserve
50
50
Profit and loss reserves
10,335,186
10,750,945
Total equity
10,335,286
10,751,045
The directors of the company have elected not to include a copy of the profit and loss account 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.
AB SUNDECKS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
D Beaumont
Director
Company Registration No. 05622935
AB SUNDECKS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
50
50
10,574,955
10,575,055
Year ended 31 March 2024:
Profit and total comprehensive income
-
-
896,966
896,966
Dividends
5
-
-
(720,976)
(720,976)
Balance at 31 March 2024
50
50
10,750,945
10,751,045
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
651,393
651,393
Dividends
5
-
-
(1,067,152)
(1,067,152)
Balance at 31 March 2025
50
50
10,335,186
10,335,286
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information
AB Sundecks Limited is a private company limited by shares incorporated in England and Wales. The registered office is Beaumont House, Oakhill Trading Estate, Devonshire Road, Worsley, Manchester, M28 3PT.
1.1
Basis of preparation
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.
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
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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 are recoverable.
1.4
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, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
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.
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
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:
Development costs
33% Straight Line
1.6
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:
Freehold land and buildings
2% Straight Line
Plant and equipment
20% Reducing Balance
Fixtures and fittings
20% Reducing Balance
Computers
20% Reducing Balance
Motor vehicles
25% 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.
1.7
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.8
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.9
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
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.
1.11
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 current liabilities.
1.12
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.
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.
Classification of financial liabilities
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.
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.
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
1.13
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.14
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 profit and loss account 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.
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 profit and loss account, 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.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 8 -
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
2025
2024
Number
Number
47
49
4
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
15,600
15,600
5
Dividends
2025
2024
£
£
Final paid
1,067,152
720,976
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
6
Intangible fixed assets
Goodwill
Development costs
Total
£
£
£
Cost
At 1 April 2024 and 31 March 2025
12,000
11,833
23,833
Amortisation and impairment
At 1 April 2024 and 31 March 2025
12,000
11,833
23,833
Carrying amount
At 31 March 2025
At 31 March 2024
7
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
651,585
377,676
21,029
55,166
1,967,873
3,073,329
Additions
5,041
153,030
158,071
Disposals
(44,520)
(44,520)
At 31 March 2025
651,585
377,676
21,029
60,207
2,076,383
3,186,880
Depreciation and impairment
At 1 April 2024
167,975
258,521
17,055
42,639
899,128
1,385,318
Depreciation charged in the year
13,032
23,832
796
3,320
296,878
337,858
Eliminated in respect of disposals
(19,564)
(19,564)
At 31 March 2025
181,007
282,353
17,851
45,959
1,176,442
1,703,612
Carrying amount
At 31 March 2025
470,578
95,323
3,178
14,248
899,941
1,483,268
At 31 March 2024
483,610
119,155
3,974
12,527
1,068,745
1,688,011
8
Investment property
2025
£
Fair value
At 1 April 2024 and 31 March 2025
1,041,995
The fair value of the investment properties has been arrived at on the basis of a valuation agreed upon by the directors.
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
9
Fixed asset investments
2025
2024
£
£
Other investments
405,717
405,717
10
Stocks
2025
2024
£
£
Raw materials and consumables
581,993
612,095
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,277,752
1,503,155
Other debtors
3,001,553
1,771,880
Prepayments and accrued income
299,556
293,504
4,578,861
3,568,539
12
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
286,319
445,458
Corporation tax
182,975
60,331
Other taxation and social security
172,371
162,211
Other creditors
26,620
16,750
Accruals and deferred income
192,523
204,449
860,808
889,199
13
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
33,195
80,456
AB SUNDECKS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Deferred taxation
(Continued)
- 11 -
2025
Movements in the year:
£
Liability at 1 April 2024
80,456
Credit to profit or loss
(47,261)
Liability at 31 March 2025
33,195
14
Share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
26 Class A ordinary shares of £1 each
26
26
18 Class B ordinary shares of £1 each
18
18
3 Class C ordinary shares of £1 each
3
3
3 Class D ordinary Shares of £1 each
3
3
50
50
15
Related party transactions
The director, D Beaumont is also a director and shareholder of Sporting Club Leigh Limited, LuxLodge Limited and Debeau Limited.
During the year, the company received income of £nil (2024: £510,000) from Sporting Club Leigh Limited.
During the year, the company received rental income of £25,900 (2024: £29,500) from Sporting Club Leigh Limited.
During the year, the company received management fee income of £58,852 (2024: £88,495) from Sporting Club Leigh Limited.
During the year, the company made purchases of 1,500 (2024: £650,375) from Sporting Club Leigh Limited.
At the balance sheet date, the company was owed £939,966 (2024: £736,019) by Sporting Club Leigh Limited.
At the balance sheet date, the company was owed £1,427,526 (2024: £927,526) by LuxLodge Limited.
At the balance sheet date, the company was owed £5,336 (2024: £Nil) by Debeau Limited.
16
Directors' transactions
During the year, the directors received dividends of £1,067,152 (2024: £720,976).
At the year end the directors had an overdrawn loan account of £555,099 (2024: £374,093).
2025-03-312024-04-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityD BeaumontL Beaumont056229352024-04-012025-03-31056229352025-03-31056229352024-03-3105622935core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3105622935core:PlantMachinery2025-03-3105622935core:FurnitureFittings2025-03-3105622935core:ComputerEquipment2025-03-3105622935core:MotorVehicles2025-03-3105622935core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3105622935core:PlantMachinery2024-03-3105622935core:FurnitureFittings2024-03-3105622935core:ComputerEquipment2024-03-3105622935core:MotorVehicles2024-03-3105622935core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105622935core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105622935core:CurrentFinancialInstruments2025-03-3105622935core:CurrentFinancialInstruments2024-03-3105622935core:ShareCapital2025-03-3105622935core:ShareCapital2024-03-3105622935core:CapitalRedemptionReserve2025-03-3105622935core:CapitalRedemptionReserve2024-03-3105622935core:RetainedEarningsAccumulatedLosses2025-03-3105622935core:RetainedEarningsAccumulatedLosses2024-03-3105622935core:ShareCapital2023-03-3105622935core:CapitalRedemptionReserve2023-03-3105622935core:RetainedEarningsAccumulatedLosses2023-03-3105622935core:ShareCapitalOrdinaryShareClass12025-03-3105622935core:ShareCapitalOrdinaryShareClass12024-03-3105622935core:ShareCapitalOrdinaryShareClass22025-03-3105622935core:ShareCapitalOrdinaryShareClass22024-03-3105622935core:ShareCapitalOrdinaryShareClass32025-03-3105622935core:ShareCapitalOrdinaryShareClass32024-03-3105622935core:ShareCapitalOrdinaryShareClass42025-03-3105622935core:ShareCapitalOrdinaryShareClass42024-03-3105622935core:ShareCapitalOrdinaryShares2025-03-3105622935core:ShareCapitalOrdinaryShares2024-03-3105622935bus:Director12024-04-012025-03-3105622935core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31056229352023-04-012024-03-3105622935core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3105622935core:Goodwill2024-04-012025-03-3105622935core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3105622935core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-04-012025-03-3105622935core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3105622935core:PlantMachinery2024-04-012025-03-3105622935core:FurnitureFittings2024-04-012025-03-3105622935core:ComputerEquipment2024-04-012025-03-3105622935core:MotorVehicles2024-04-012025-03-3105622935core:Goodwill2024-03-3105622935core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-31056229352024-03-3105622935core:Goodwill2025-03-3105622935core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-03-3105622935core:Goodwill2024-03-3105622935core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-03-3105622935core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3105622935core:PlantMachinery2024-03-3105622935core:FurnitureFittings2024-03-3105622935core:ComputerEquipment2024-03-3105622935core:MotorVehicles2024-03-3105622935core:Non-currentFinancialInstruments2025-03-3105622935core:Non-currentFinancialInstruments2024-03-3105622935bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105622935bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3105622935bus:FRS1022024-04-012025-03-3105622935bus:AuditExemptWithAccountantsReport2024-04-012025-03-3105622935bus:Director22024-04-012025-03-3105622935bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP