Company registration number 03093571 (England and Wales)
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
5
50,063
43,126
Current assets
Inventories
61,432
45,039
Trade and other receivables
6
597,038
479,452
Cash and cash equivalents
332,689
350,705
991,159
875,196
Current liabilities
7
(712,599)
(682,131)
Net current assets
278,560
193,065
Total assets less current liabilities
328,623
236,191
Non-current liabilities
8
(5,915)
Provisions for liabilities
(10,380)
(8,632)
Net assets
312,328
227,559
Equity
Called up share capital
4
4
Retained earnings
312,324
227,555
Total equity
312,328
227,559
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 December 2022 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.
T
he member has 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.
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 March 2023 and are signed on its behalf by:
Mr J R Knight
Mr D J Smith
Director
Director
Mr I A Waters
Director
Company Registration No. 03093571
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information
21st Century Conservatories and Fascias Limited is a
private
company
limited by shares
incorporated in
England and Wales
.
The registered office is
Unit 1 The Wyndham Centre, Dairy Meadow Lane, Salisbury Business Park, Salisbury, Wiltshire, SP1 2TJ.
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 a
mounts
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
A
true
t the time of approving the financial statements
,
t
he directors have a reasonable expectation that the
company
has adequate resources to continue in operational existence for the foreseeable future. Thus
t
he directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Revenue 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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer
(usually on dispatch of the goods)
, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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
recover
ed
.
1.4
Intangible fixed assets - goodwill
Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 10 years.
1.5
Property, plant and equipment
Property, plant and equipment
are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
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 improvements
Straight line over 3 years
Plant and machinery
15% Reducing balance
Fixtures, fittings & equipment
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
.
1.6
Impairment of non-current 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in
profit
or
loss
, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit)
in
prior years. A reversal of an impairment loss is recognised immediately in
profit
or
loss
, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Inventories
Inventories 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 inventories to their present location and condition.
Inventories 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 inventories 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.
1.8
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.
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.9
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 statement of financial position 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
trade and other receivables
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
trade and other payables
, 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
paymen
ts 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 payables
are obligations to pay for goods or services that have been acquired
in the ordinary course of business from suppliers. A
m
ounts 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 payables
are recognised initially at transaction price
and subsequently measured at amortised cost using the effective interest method.
1.10
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.
1.11
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.
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
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.
1.12
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
non-current 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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
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 statement of financial position 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.
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 lease
s
asset are consumed.
1.15
Government grants
Government grants are recognised at the fair value of the asset receive
d
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.
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 7 -
1.16
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
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Total
22
23
4
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2022 and 31 December 2022
21,568
Amortisation and impairment
At 1 January 2022 and 31 December 2022
21,568
Carrying amount
At 31 December 2022
At 31 December 2021
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
5
Property, plant and equipment
Showroom equipment
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
49,365
145,071
194,436
Additions
27,351
27,351
Disposals
(45,688)
(45,688)
At 31 December 2022
49,365
126,734
176,099
Depreciation and impairment
At 1 January 2022
49,365
101,945
151,310
Depreciation charged in the year
14,451
14,451
Eliminated in respect of disposals
(39,725)
(39,725)
At 31 December 2022
49,365
76,671
126,036
Carrying amount
At 31 December 2022
50,063
50,063
At 31 December 2021
43,126
43,126
6
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
578,223
468,212
Amounts owed by group undertakings
10,441
4,008
Other receivables
3,996
3,315
Prepayments and accrued income
4,378
3,917
597,038
479,452
7
Current liabilities
2022
2021
£
£
Obligations under finance leases
2,448
4,683
Trade payables
65,633
65,213
Corporation tax
65,007
77,827
Other taxation and social security
58,339
74,824
Other payables
7,176
5,822
Accruals and deferred income
513,996
453,762
712,599
682,131
21ST CENTURY CONSERVATORIES AND FASCIAS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
8
Non-current liabilities
2022
2021
Notes
£
£
Obligations under finance leases
5,915
The company granted security over its assets by way of a fixed and floating charge with Barclays Bank PLC to secure the loan of the ultimate parent company, this loan has been fully repaid in the year.
9
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2022
2021
£
£
Within one year
36,000
36,000
Between two and five years
36,000
36,000
72,000
10
Parent company
The ultimate parent company is Daviart Holdings Limited.
2022-12-31
2022-01-01
false
21 March 2023
CCH Software
CCH Accounts Production 2022.300
No description of principal activity
Mr J R Knight
Mr D J Smith
Mr I A Waters
03093571
2022-01-01
2022-12-31
03093571
2022-12-31
03093571
2021-12-31
03093571
core:LandBuildings
2022-12-31
03093571
core:OtherPropertyPlantEquipment
2022-12-31
03093571
core:LandBuildings
2021-12-31
03093571
core:OtherPropertyPlantEquipment
2021-12-31
03093571
core:CurrentFinancialInstruments
core:WithinOneYear
2022-12-31
03093571
core:CurrentFinancialInstruments
core:WithinOneYear
2021-12-31
03093571
core:Non-currentFinancialInstruments
core:AfterOneYear
2022-12-31
03093571
core:Non-currentFinancialInstruments
core:AfterOneYear
2021-12-31
03093571
core:CurrentFinancialInstruments
2022-12-31
03093571
core:CurrentFinancialInstruments
2021-12-31
03093571
core:ShareCapital
2022-12-31
03093571
core:ShareCapital
2021-12-31
03093571
core:RetainedEarningsAccumulatedLosses
2022-12-31
03093571
core:RetainedEarningsAccumulatedLosses
2021-12-31
03093571
bus:Director3
2022-01-01
2022-12-31
03093571
bus:Director4
2022-01-01
2022-12-31
03093571
bus:Director5
2022-01-01
2022-12-31
03093571
core:Goodwill
2022-01-01
2022-12-31
03093571
core:LeaseholdImprovements
2022-01-01
2022-12-31
03093571
core:PlantMachinery
2022-01-01
2022-12-31
03093571
core:FurnitureFittings
2022-01-01
2022-12-31
03093571
core:MotorVehicles
2022-01-01
2022-12-31
03093571
2021-01-01
2021-12-31
03093571
core:NetGoodwill
2021-12-31
03093571
core:NetGoodwill
2022-12-31
03093571
core:NetGoodwill
2021-12-31
03093571
core:LandBuildings
2021-12-31
03093571
core:OtherPropertyPlantEquipment
2021-12-31
03093571
2021-12-31
03093571
core:LandBuildings
2022-01-01
2022-12-31
03093571
core:OtherPropertyPlantEquipment
2022-01-01
2022-12-31
03093571
core:Non-currentFinancialInstruments
2022-12-31
03093571
core:Non-currentFinancialInstruments
2021-12-31
03093571
core:WithinOneYear
2022-12-31
03093571
core:WithinOneYear
2021-12-31
03093571
core:BetweenTwoFiveYears
2022-12-31
03093571
core:BetweenTwoFiveYears
2021-12-31
03093571
bus:PrivateLimitedCompanyLtd
2022-01-01
2022-12-31
03093571
bus:SmallCompaniesRegimeForAccounts
2022-01-01
2022-12-31
03093571
bus:FRS102
2022-01-01
2022-12-31
03093571
bus:AuditExemptWithAccountantsReport
2022-01-01
2022-12-31
03093571
bus:Director1
2022-01-01
2022-12-31
03093571
bus:Director2
2022-01-01
2022-12-31
03093571
bus:FullAccounts
2022-01-01
2022-12-31
xbrli:pure
xbrli:shares
iso4217:GBP