10 false false false false false false false false false false true false false false false false false No description of principal activity 2024-01-01 Sage Accounts Production Advanced 2024 - FRS102_2024 60,000 18,000 7,500 25,500 34,500 42,000 xbrli:pure xbrli:shares iso4217:GBP 11893728 2024-01-01 2025-03-31 11893728 2025-03-31 11893728 2023-12-31 11893728 2023-01-01 2023-12-31 11893728 2023-12-31 11893728 2022-12-31 11893728 core:NetGoodwill 2024-01-01 2025-03-31 11893728 core:PlantMachinery 2024-01-01 2025-03-31 11893728 core:FurnitureFittings 2024-01-01 2025-03-31 11893728 core:MotorVehicles 2024-01-01 2025-03-31 11893728 bus:Director1 2024-01-01 2025-03-31 11893728 core:NetGoodwill 2023-12-31 11893728 core:NetGoodwill 2025-03-31 11893728 core:PlantMachinery 2023-12-31 11893728 core:FurnitureFittings 2023-12-31 11893728 core:MotorVehicles 2023-12-31 11893728 core:PlantMachinery 2025-03-31 11893728 core:FurnitureFittings 2025-03-31 11893728 core:MotorVehicles 2025-03-31 11893728 core:WithinOneYear 2025-03-31 11893728 core:WithinOneYear 2023-12-31 11893728 core:AfterOneYear 2025-03-31 11893728 core:AfterOneYear 2023-12-31 11893728 core:ShareCapital 2025-03-31 11893728 core:ShareCapital 2023-12-31 11893728 core:RetainedEarningsAccumulatedLosses 2025-03-31 11893728 core:RetainedEarningsAccumulatedLosses 2023-12-31 11893728 core:NetGoodwill 2023-12-31 11893728 core:PlantMachinery 2023-12-31 11893728 core:FurnitureFittings 2023-12-31 11893728 core:MotorVehicles 2023-12-31 11893728 bus:Director1 2023-12-31 11893728 bus:Director1 2025-03-31 11893728 bus:Director1 2022-12-31 11893728 bus:Director1 2023-12-31 11893728 bus:Director1 2023-01-01 2023-12-31 11893728 bus:SmallEntities 2024-01-01 2025-03-31 11893728 bus:AuditExemptWithAccountantsReport 2024-01-01 2025-03-31 11893728 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2025-03-31 11893728 bus:PrivateLimitedCompanyLtd 2024-01-01 2025-03-31 11893728 bus:FullAccounts 2024-01-01 2025-03-31
COMPANY REGISTRATION NUMBER: 11893728
CAMBRIAN ELECTRICAL (GWYNEDD) LTD
FILLETED UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 March 2025
CAMBRIAN ELECTRICAL (GWYNEDD) LTD
STATEMENT OF FINANCIAL POSITION
31 March 2025
31 Mar 25
31 Dec 23
Note
£
£
Fixed assets
Intangible assets
5
34,500
42,000
Tangible assets
6
54,986
57,002
--------
--------
89,486
99,002
Current assets
Stocks
52,500
57,052
Debtors
7
66,638
74,944
Cash at bank and in hand
11,441
11,661
---------
---------
130,579
143,657
Creditors: amounts falling due within one year
8
201,900
212,015
---------
---------
Net current liabilities
71,321
68,358
--------
--------
Total assets less current liabilities
18,165
30,644
Creditors: amounts falling due after more than one year
9
6,789
19,114
Provisions
10,967
10,830
--------
--------
Net assets
409
700
--------
--------
Capital and reserves
Called up share capital
100
100
Profit and loss account
309
600
----
----
Shareholders funds
409
700
----
----
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
For the period ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476 ;
- The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
CAMBRIAN ELECTRICAL (GWYNEDD) LTD
STATEMENT OF FINANCIAL POSITION (continued)
31 March 2025
These financial statements were approved by the board of directors and authorised for issue on 30 December 2025 , and are signed on behalf of the board by:
Mr P Filby
Director
Company registration number: 11893728
CAMBRIAN ELECTRICAL (GWYNEDD) LTD
NOTES TO THE FINANCIAL STATEMENTS
PERIOD FROM 1 JANUARY 2024 TO 31 MARCH 2025
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 92-94 High Street, Porthmadog, LL49 9NW, Gwynedd.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis.The financial statements are prepared in sterling, which is the functional currency of the entity. Revenue recognition Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax. Revenue from the sale of electrical goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer, usually on despatch of the goods, the amount of revenue can be measured reliably, it is probable that the associated economic benefits will flow to the entity, and the costs incurred or to be incurred in respect of the transactions can be measured reliably. Income tax The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference. Goodwill Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years. Amortisation Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill - 10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates. Tangible assets Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss. Depreciation Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery - 15% reducing balance
Fixtures and fittings - 15% reducing balance
Motor vehicles - 25% reducing balance
Impairment of fixed assets A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the period amounted to 10 (2023: 9 ).
5. Intangible assets
Goodwill
£
Cost
At 1 January 2024 and 31 March 2025
60,000
--------
Amortisation
At 1 January 2024
18,000
Charge for the period
7,500
--------
At 31 March 2025
25,500
--------
Carrying amount
At 31 March 2025
34,500
--------
At 31 December 2023
42,000
--------
6. Tangible assets
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
29,925
1,830
67,650
99,405
Additions
17,508
2,006
19,514
Disposals
( 15,920)
( 15,920)
--------
-------
--------
---------
At 31 March 2025
47,433
3,836
51,730
102,999
--------
-------
--------
---------
Depreciation
At 1 January 2024
11,548
286
30,569
42,403
Charge for the period
5,323
477
9,155
14,955
Disposals
( 9,345)
( 9,345)
--------
-------
--------
---------
At 31 March 2025
16,871
763
30,379
48,013
--------
-------
--------
---------
Carrying amount
At 31 March 2025
30,562
3,073
21,351
54,986
--------
-------
--------
---------
At 31 December 2023
18,377
1,544
37,081
57,002
--------
-------
--------
---------
7. Debtors
31 Mar 25
31 Dec 23
£
£
Trade debtors
36,261
65,957
Other debtors
30,377
8,987
--------
--------
66,638
74,944
--------
--------
8. Creditors: amounts falling due within one year
31 Mar 25
31 Dec 23
£
£
Bank loans and overdrafts
7,628
Trade creditors
77,866
45,390
Corporation tax
48,160
31,562
Social security and other taxes
36,810
15,687
Other creditors
31,436
119,376
---------
---------
201,900
212,015
---------
---------
9. Creditors: amounts falling due after more than one year
31 Mar 25
31 Dec 23
£
£
Other creditors
6,789
19,114
-------
--------
10. Director's advances, credits and guarantees
During the period the director entered into the following advances and credits with the company:
31 Mar 25
Balance brought forward
Advances/ (credits) to the director
Balance outstanding
£
£
£
Mr P Filby
( 28,175)
50,141
21,966
--------
--------
--------
31 Dec 23
Balance brought forward
Advances/ (credits) to the director
Balance outstanding
£
£
£
Mr P Filby
( 56,706)
28,531
( 28,175)
--------
--------
--------