2
false
false
false
false
false
false
false
false
false
true
false
false
false
false
true
true
No description of principal activity
2021-05-30
Sage Accounts Production Advanced 2021 - FRS102_2021
xbrli:pure
xbrli:shares
iso4217:GBP
11356900
2021-05-30
2022-05-29
11356900
2022-05-29
11356900
2021-05-29
11356900
2020-05-30
2021-05-29
11356900
2021-05-29
11356900
core:PlantMachinery
2021-05-30
2022-05-29
11356900
bus:Director1
2021-05-30
2022-05-29
11356900
core:PlantMachinery
2021-05-29
11356900
core:PlantMachinery
2022-05-29
11356900
core:AfterOneYear
2022-05-29
11356900
core:AfterOneYear
2021-05-29
11356900
core:WithinOneYear
2022-05-29
11356900
core:WithinOneYear
2021-05-29
11356900
core:ShareCapital
2022-05-29
11356900
core:ShareCapital
2021-05-29
11356900
core:RetainedEarningsAccumulatedLosses
2022-05-29
11356900
core:RetainedEarningsAccumulatedLosses
2021-05-29
11356900
core:PlantMachinery
2021-05-29
11356900
bus:SmallEntities
2021-05-30
2022-05-29
11356900
bus:AuditExempt-NoAccountantsReport
2021-05-30
2022-05-29
11356900
bus:FullAccounts
2021-05-30
2022-05-29
11356900
bus:SmallCompaniesRegimeForAccounts
2021-05-30
2022-05-29
11356900
bus:PrivateLimitedCompanyLtd
2021-05-30
2022-05-29
COMPANY REGISTRATION NUMBER:
11356900
Filleted Unaudited Financial Statements |
|
Statement of Financial Position |
|
29 May 2022
Fixed assets
Tangible assets |
5 |
2,034 |
3,519 |
|
|
|
|
Current assets
Stocks |
119,446 |
352,408 |
Debtors |
6 |
715,394 |
629,433 |
Cash at bank and in hand |
153,692 |
171,247 |
|
--------- |
------------ |
|
988,532 |
1,153,088 |
|
|
|
|
Creditors: amounts falling due within one year |
7 |
810,216 |
749,065 |
|
--------- |
------------ |
Net current assets |
178,316 |
404,023 |
|
--------- |
--------- |
Total assets less current liabilities |
180,350 |
407,542 |
|
|
|
|
Creditors: amounts falling due after more than one year |
8 |
1,173,727 |
1,132,077 |
|
------------ |
------------ |
Net liabilities |
(
993,377) |
(
724,535) |
|
------------ |
------------ |
|
|
|
|
Capital and reserves
Called up share capital |
3 |
3 |
Profit and loss account |
(
993,380) |
(
724,538) |
|
--------- |
--------- |
Shareholders deficit |
(
993,377) |
(
724,535) |
|
--------- |
--------- |
|
|
|
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 year ending 29 May 2022 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 year 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
.
Statement of Financial Position (continued) |
|
29 May 2022
These financial statements were approved by the
board of directors
and authorised for issue on
6 September 2023
, and are signed on behalf of the board by:
Company registration number:
11356900
Notes to the Financial Statements |
|
Year ended 29 May 2022
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 10 Orange Street, London, WC2H 7DQ, United Kingdom.
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, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Disclosure exemptions
The entity satisfies the criteria of being a qualifying small entity as defined in FRS 102. As such, advantage has been taken of the following disclosure exemptions available under section 1A of FRS 102: (a) No cash flow statement has been presented for the company. (b) Disclosures in respect of financial instruments have not been presented.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership 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.
Foreign currencies
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
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 |
- |
5% straight line |
|
Equipment |
- |
|
|
|
|
|
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. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
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.
Financial instruments
A financial asset or a financial liability is recognised only when the company 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. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
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 year amounted to
2
(2021:
2
).
5.
Tangible assets
|
Plant and machinery |
Equipment |
Total |
|
£ |
£ |
£ |
Cost |
|
|
|
At 30 May 2021 |
2,165 |
|
3,519 |
Additions |
1,899 |
– |
1,899 |
|
------- |
------- |
------- |
At 29 May 2022 |
4,064 |
|
5,418 |
|
------- |
------- |
------- |
Depreciation |
|
|
|
At 30 May 2021 |
– |
– |
– |
Charge for the year |
2,031 |
|
3,384 |
|
------- |
------- |
------- |
At 29 May 2022 |
2,031 |
|
3,384 |
|
------- |
------- |
------- |
Carrying amount |
|
|
|
At 29 May 2022 |
2,033 |
|
2,034 |
|
------- |
------- |
------- |
At 29 May 2021 |
2,165 |
|
3,519 |
|
------- |
------- |
------- |
|
|
|
|
6.
Debtors
|
2022 |
2021 |
|
£ |
£ |
Trade debtors |
641,341 |
547,615 |
Other debtors |
74,053 |
81,818 |
|
--------- |
--------- |
|
715,394 |
629,433 |
|
--------- |
--------- |
|
|
|
7.
Creditors:
amounts falling due within one year
|
2022 |
2021 |
|
£ |
£ |
Trade creditors |
486,057 |
316,875 |
Social security and other taxes |
– |
6,692 |
Other creditors |
324,159 |
425,498 |
|
--------- |
--------- |
|
810,216 |
749,065 |
|
--------- |
--------- |
|
|
|
8.
Creditors:
amounts falling due after more than one year
|
2022 |
2021 |
|
£ |
£ |
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
1,173,727 |
1,132,077 |
|
------------ |
------------ |
|
|
|
9.
Prior period errors
The comparative Statement of Financial Position has been restated for the financial year ended 29 May 2021 to correct a material overstatement to the value of Stock reported in that year. Stock was previously stated as being £1,652,882 on 29 May 2021 but has subsequently been restated to £352,408 based on information that should have been available to the company but was not presented at the time the financial statements were prepared for the year ended 29 May 2021. The value of the adjustment to the Statement of Financial Position is £1,300,474 and has resulted in a decrease to Stock and a corresponding decrease to Other Creditors which relates to an intercompany settlement with the immediate parent of the company.
10.
Director's advances, credits and guarantees
During the financial period ended 29 May 2022 the director had access to a loan account which was overdrawn by £16,109 at the balance sheet date (2021: £15,283) and shown under Other Debtors on the Statement of Financial Position.
11.
Controlling party
The controlling party is Stellarworks Holdings Limited. 1368 Lixue Road, Malu Jiading, Shanghai, China.