CJL Home Makeovers Limited 15312154 false 2024-12-01 2025-11-30 2025-11-30 The principal activity of the company is retail of other kitchen furniture. Digita Accounts Production Advanced 6.30.9574.0 true true 15312154 2024-12-01 2025-11-30 15312154 2025-11-30 15312154 core:FinanceLeases core:CurrentFinancialInstruments 2025-11-30 15312154 core:FinanceLeases core:Non-currentFinancialInstruments 2025-11-30 15312154 core:CurrentFinancialInstruments 2025-11-30 15312154 core:CurrentFinancialInstruments core:WithinOneYear 2025-11-30 15312154 core:Non-currentFinancialInstruments 2025-11-30 15312154 core:Non-currentFinancialInstruments core:AfterOneYear 2025-11-30 15312154 core:OtherResidualIntangibleAssets 2025-11-30 15312154 core:BetweenTwoFiveYears 2025-11-30 15312154 core:WithinOneYear 2025-11-30 15312154 core:FurnitureFittingsToolsEquipment 2025-11-30 15312154 core:MotorVehicles 2025-11-30 15312154 bus:SmallEntities 2024-12-01 2025-11-30 15312154 bus:AuditExemptWithAccountantsReport 2024-12-01 2025-11-30 15312154 bus:FilletedAccounts 2024-12-01 2025-11-30 15312154 bus:SmallCompaniesRegimeForAccounts 2024-12-01 2025-11-30 15312154 bus:RegisteredOffice 2024-12-01 2025-11-30 15312154 bus:Director1 2024-12-01 2025-11-30 15312154 bus:PrivateLimitedCompanyLtd 2024-12-01 2025-11-30 15312154 core:IntangibleAssetsOtherThanGoodwill 2024-12-01 2025-11-30 15312154 core:OtherResidualIntangibleAssets 2024-12-01 2025-11-30 15312154 core:FurnitureFittingsToolsEquipment 2024-12-01 2025-11-30 15312154 core:MotorVehicles 2024-12-01 2025-11-30 15312154 core:OfficeEquipment 2024-12-01 2025-11-30 15312154 countries:England 2024-12-01 2025-11-30 15312154 2024-11-30 15312154 core:OtherResidualIntangibleAssets 2024-11-30 15312154 core:FurnitureFittingsToolsEquipment 2024-11-30 15312154 core:MotorVehicles 2024-11-30 15312154 2023-11-27 2024-11-30 15312154 2024-11-30 15312154 core:FinanceLeases core:CurrentFinancialInstruments 2024-11-30 15312154 core:FinanceLeases core:Non-currentFinancialInstruments 2024-11-30 15312154 core:CurrentFinancialInstruments 2024-11-30 15312154 core:CurrentFinancialInstruments core:WithinOneYear 2024-11-30 15312154 core:Non-currentFinancialInstruments 2024-11-30 15312154 core:Non-currentFinancialInstruments core:AfterOneYear 2024-11-30 15312154 core:OtherResidualIntangibleAssets 2024-11-30 15312154 core:BetweenTwoFiveYears 2024-11-30 15312154 core:WithinOneYear 2024-11-30 15312154 core:FurnitureFittingsToolsEquipment 2024-11-30 15312154 core:MotorVehicles 2024-11-30 iso4217:GBP xbrli:pure

Registration number: 15312154

CJL Home Makeovers Limited
Unaudited Filleted Financial Statements
for the Year Ended 30 November 2025

CJL Home Makeovers Limited

Contents

Balance Sheet | 1 to 2
Notes to the Unaudited Financial Statements | 3 to 9

CJL Home Makeovers Limited

(Registration number: 15312154)
Balance Sheet as at 30 November 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 4 | 58,200 | 77,600
Tangible assets | 5 | 48,072 | 52,850
|  | 106,272 | 130,450
Current assets |  |  |
Stocks |  | 43,477 | 32,730
Debtors | 6 | 21,024 | 30,680
Cash at bank and in hand |  | 153,387 | 103,377
|  | 217,888 | 166,787
Creditors: Amounts falling due within one year | 7 | (140,414) | (132,461)
Net current assets |  | 77,474 | 34,326
Total assets less current liabilities |  | 183,746 | 164,776
Creditors: Amounts falling due after more than one year | 7 | (86,114) | (114,483)
Provisions for liabilities |  | (11,350) | (13,213)
Net assets |  | 86,282 | 37,080
Capital and reserves |  |  |
Called up share capital |  | 1 | 1
Retained earnings |  | 86,281 | 37,079
Shareholders' funds |  | 86,282 | 37,080

For the financial year ending 30 November 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' 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 directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

CJL Home Makeovers Limited

(Registration number: 15312154)
Balance Sheet as at 30 November 2025

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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 22 July 2026 and signed on its behalf by:

......................................... Mr C Lea Director

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

1 | General information

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

The address of its registered office is:
44 Wells Avenue
Lostock Gralam
Northwich
CW9 7XR
England

These financial statements were authorised for issue by the Board on 22 July 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.

Going concern

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.

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 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
Motor Vehicles | 25% Reducing balance
Office equipment | 15% Straight Line

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class | Amortisation method and rate
Franchise Fees | 20% Straight line

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.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 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.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
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. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

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.

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

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 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 directors) during the year, was 4 (2024 - 3).

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

4 | Intangible assets

| Franchise Fees £ | Total £
Cost or valuation
At 1 December 2024 | 97,000 | 97,000
At 30 November 2025 | 97,000 | 97,000
Amortisation
At 1 December 2024 | 19,400 | 19,400
Amortisation charge | 19,400 | 19,400
At 30 November 2025 | 38,800 | 38,800
Carrying amount
At 30 November 2025 | 58,200 | 58,200
At 30 November 2024 | 77,600 | 77,600

5 | Tangible assets

| Furniture, fittings and equipment £ | Motor vehicles £ | Total £
Cost or valuation
At 1 December 2024 | - | 61,745 | 61,745
Additions | 3,145 | - | 3,145
At 30 November 2025 | 3,145 | 61,745 | 64,890
Depreciation
At 1 December 2024 | - | 8,895 | 8,895
Charge for the year | 472 | 7,451 | 7,923
At 30 November 2025 | 472 | 16,346 | 16,818
Carrying amount
At 30 November 2025 | 2,673 | 45,399 | 48,072
At 30 November 2024 | - | 52,850 | 52,850

The net book value of tangible assets includes £45,399 (2024 - £52,850) in respect of assets held under hire purchase or finance lease contracts.

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

6 | Debtors

Current | 2025 £ | 2024 £
Trade debtors | 12,626 | 29,483
Prepayments | 6,798 | 85
Other debtors | 1,600 | 1,112
| 21,024 | 30,680

7 | Creditors

Creditors: amounts falling due within one year

| Note | 2025 £ | 2024 £
Due within one year |  |  |
Loans and borrowings | 8 | 38,585 | 38,585
Trade creditors |  | 17,208 | 18,339
Taxation and social security |  | 59,894 | 29,362
Accruals and deferred income |  | 23,919 | 30,060
Other creditors |  | 808 | 16,115
|  | 140,414 | 132,461

Creditors includes bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £12,103.

Creditors: amounts falling due after more than one year

| Note | 2025 £ | 2024 £
Due after one year |  |  |
Loans and borrowings | 8 | 86,114 | 114,483

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £39,491

CJL Home Makeovers Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2025

8 | Loans and borrowings

Non-current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | 46,623 | 64,329
Finance lease liabilities | 39,491 | 50,154
| 86,114 | 114,483

Current loans and borrowings

| 2025 £ | 2024 £
Bank borrowings | 26,482 | 26,482
Finance lease liabilities | 12,103 | 12,103
| 38,585 | 38,585

9 | Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

| 2025 £ | 2024 £
Not later than one year | 12,000 | 12,000
Later than one year and not later than five years | 48,000 | 56,000
| 60,000 | 68,000

The amount of non-cancellable operating lease payments recognised as an expense during the year was £12,000 (2024 - £8,000).