Camborne Joinery Limited 02926711 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is joinery. Digita Accounts Production Advanced 6.30.9574.0 true 02926711 2024-06-01 2025-05-31 02926711 2025-05-31 02926711 bus:Director1 1 2025-05-31 02926711 bus:OrdinaryShareClass1 2025-05-31 02926711 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-05-31 02926711 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-05-31 02926711 core:CurrentFinancialInstruments 2025-05-31 02926711 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 02926711 core:Non-currentFinancialInstruments 2025-05-31 02926711 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 02926711 core:FurnitureFittingsToolsEquipment 2025-05-31 02926711 core:LandBuildings 2025-05-31 02926711 core:MotorVehicles 2025-05-31 02926711 core:OtherPropertyPlantEquipment 2025-05-31 02926711 bus:SmallEntities 2024-06-01 2025-05-31 02926711 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 02926711 bus:FilletedAccounts 2024-06-01 2025-05-31 02926711 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 02926711 bus:RegisteredOffice 2024-06-01 2025-05-31 02926711 bus:Director1 2024-06-01 2025-05-31 02926711 bus:Director1 1 2024-06-01 2025-05-31 02926711 bus:OrdinaryShareClass1 2024-06-01 2025-05-31 02926711 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 02926711 bus:Agent1 2024-06-01 2025-05-31 02926711 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 02926711 core:LandBuildings 2024-06-01 2025-05-31 02926711 core:MotorVehicles 2024-06-01 2025-05-31 02926711 core:OfficeEquipment 2024-06-01 2025-05-31 02926711 core:OtherPropertyPlantEquipment 2024-06-01 2025-05-31 02926711 core:PlantMachinery 2024-06-01 2025-05-31 02926711 countries:England 2024-06-01 2025-05-31 02926711 2024-05-31 02926711 bus:Director1 1 2024-05-31 02926711 core:FurnitureFittingsToolsEquipment 2024-05-31 02926711 core:LandBuildings 2024-05-31 02926711 core:MotorVehicles 2024-05-31 02926711 core:OtherPropertyPlantEquipment 2024-05-31 02926711 2023-06-01 2024-05-31 02926711 2024-05-31 02926711 bus:Director1 1 2024-05-31 02926711 bus:OrdinaryShareClass1 2024-05-31 02926711 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 02926711 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 02926711 core:CurrentFinancialInstruments 2024-05-31 02926711 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 02926711 core:Non-currentFinancialInstruments 2024-05-31 02926711 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 02926711 core:FurnitureFittingsToolsEquipment 2024-05-31 02926711 core:LandBuildings 2024-05-31 02926711 core:MotorVehicles 2024-05-31 02926711 core:OtherPropertyPlantEquipment 2024-05-31 02926711 bus:Director1 2023-06-01 2024-05-31 02926711 bus:Director1 1 2023-06-01 2024-05-31 02926711 bus:Director1 1 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02926711

Camborne Joinery Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

 

Camborne Joinery Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 9

 

Camborne Joinery Limited

Company Information

Director

Mr M K Yendell

Registered office

Unit 3 Carn Brea Business Park
Barncoose Industrial Estate
Redruth
Cornwall
TR15 3RQ

Accountants

D.J. Reynolds & Co. 15 Alverton Street
Penzance
Cornwall
TR18 2QP

 

Camborne Joinery Limited

(Registration number: 02926711)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

776,823

821,794

Investment property

5

450,000

450,000

 

1,226,823

1,271,794

Current assets

 

Stocks

6

244,071

250,420

Debtors

7

123,446

112,641

Cash at bank and in hand

 

6,502

19,768

 

374,019

382,829

Creditors: Amounts falling due within one year

8

(423,190)

(395,459)

Net current liabilities

 

(49,171)

(12,630)

Total assets less current liabilities

 

1,177,652

1,259,164

Creditors: Amounts falling due after more than one year

8

(467,574)

(536,702)

Provisions for liabilities

(26,976)

(31,727)

Net assets

 

683,102

690,735

Capital and reserves

 

Called up share capital

9

10,035

10,035

Retained earnings

673,067

680,700

Shareholders' funds

 

683,102

690,735

For the financial year ending 31 May 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 accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 18 May 2026
 

.........................................
Mr M K Yendell
Director

   
     
 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Unit 3 Carn Brea Business Park
Barncoose Industrial Estate
Redruth
Cornwall
TR15 3RQ

These financial statements were authorised for issue by the director on 18 May 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentational currency of the accounts is pound sterling £

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

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

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

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold property

2% Straight line

Plant and machinery

15% Reducing balance

Computer equipment

25% Straight line

Fixtures, fittings and equipment

15% Reducing balance

Motor vehicles

25% Reducing balance

Investment property

Investment property is carried at fair value. Changes in fair value are recognised in profit or loss. Initially the asset is recognised at cost.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract basis by recording turnover and related costs as contract activity progresses.

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as an employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 21 (2024 - 18).

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 June 2024

760,066

27,590

83,202

442,655

1,313,513

Additions

-

-

-

2,583

2,583

At 31 May 2025

760,066

27,590

83,202

445,238

1,316,096

Depreciation

At 1 June 2024

134,040

26,553

57,204

273,922

491,719

Charge for the year

15,201

156

6,500

25,697

47,554

At 31 May 2025

149,241

26,709

63,704

299,619

539,273

Carrying amount

At 31 May 2025

610,825

881

19,498

145,619

776,823

At 31 May 2024

626,026

1,037

25,998

168,733

821,794

Included within the net book value of land and buildings above is £610,825 (2024 - £626,026) in respect of freehold land and buildings.
 

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

5

Investment properties

2025
£

At 1 June 2024

450,000

No professional valuation has been done on the investment property in the current period.

Impairment of investment property

The amount of impairment loss included in profit or loss is £Nil (2024 - £30,000).

6

Stocks

2025
£

2024
£

Work in progress

215,071

213,211

Other inventories

29,000

37,209

244,071

250,420

7

Debtors

Current

2025
£

2024
£

Trade debtors

99,257

86,153

Prepayments

24,189

26,488

 

123,446

112,641

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

10

103,472

77,334

Trade creditors

 

140,048

143,990

Taxation and social security

 

82,790

85,700

Accruals and deferred income

 

9,258

8,802

Other creditors

 

87,622

79,633

 

423,190

395,459

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

10

467,574

536,702

9

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary share of £1 each

10,035

10,035

10,035

10,035

       

10

Loans and borrowings

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

402,406

375,669

Hire purchase contracts

23,612

58,678

Other borrowings

41,556

102,355

467,574

536,702

2025
£

2024
£

Current loans and borrowings

Bank borrowings

39,347

39,347

Bank overdrafts

29,053

-

Hire purchase contracts

35,072

37,987

103,472

77,334

11

Related party transactions

Transactions with the director

2025

At 1 June 2024
£

Advances to director
£

Repayments by director
£

At 31 May 2025
£

Mr M K Yendell

Director's loan account

24,186

(34,666)

30,826

20,346

 

Camborne Joinery Limited

Notes to the Financial Statements for the Year Ended 31 May 2025

2024

At 1 June 2023
£

Advances to director
£

Repayments by director
£

At 31 May 2024
£

Mr M K Yendell

Director's loan account

13,524

(26,929)

37,591

24,186