DELTA_BALUSTRADES_LIMITED - Accounts


Company Registration No. 08904993 (England and Wales)
DELTA BALUSTRADES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2020
PAGES FOR FILING WITH REGISTRAR
DELTA BALUSTRADES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DELTA BALUSTRADES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2020
30 September 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
3
99,975
121,500
Tangible assets
4
212,426
254,756
312,401
376,256
Current assets
Stocks
617,087
382,651
Debtors
5
1,550,947
2,208,034
Cash at bank and in hand
1,066,017
393,545
3,234,051
2,984,230
Creditors: amounts falling due within one year
6
(2,091,589)
(1,849,194)
Net current assets
1,142,462
1,135,036
Total assets less current liabilities
1,454,863
1,511,292
Creditors: amounts falling due after more than one year
7
(451,653)
(357,580)
Provisions for liabilities
(35,492)
(20,214)
Net assets
967,718
1,133,498
Capital and reserves
Called up share capital
800,100
800,100
Profit and loss reserves
167,618
333,398
Total equity
967,718
1,133,498

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 September 2020 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.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

DELTA BALUSTRADES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2020
30 September 2020
2020
2019
Notes
£
£
£
£
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 9 February 2021 and are signed on its behalf by:
Mr G Boyt
Director
Company Registration No. 08904993
DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 3 -
1
Accounting policies
Company information

Delta Balustrades Limited is a private company limited by shares incorporated in England and Wales. The registered office is c/o Delta Balustrades Ltd, Millbuck Way, Sandbach, CW11 3JA.

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 amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover 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 recovered.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 4 -
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Patents & licences
20% straight line
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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
25% reducing balance
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
25% 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 fixed 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.

DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 5 -
1.7
Stocks

Stocks 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 stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and 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 stocks 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.

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 balance sheet 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.

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 profit and loss account 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.

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.

DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 6 -
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 fixed 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
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 balance sheet 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 leases asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received 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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2020
2019
Number
Number
Total
52
52
DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 7 -
3
Intangible fixed assets
Goodwill
Patents & licences
Total
£
£
£
Cost
At 1 October 2019
270,000
-
270,000
Additions
-
5,770
5,770
At 30 September 2020
270,000
5,770
275,770
Amortisation and impairment
At 1 October 2019
148,500
-
148,500
Amortisation charged for the year
27,000
295
27,295
At 30 September 2020
175,500
295
175,795
Carrying amount
At 30 September 2020
94,500
5,475
99,975
At 30 September 2019
121,500
-
121,500
4
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2019
112,012
95,814
140,497
148,175
496,498
Additions
-
354
4,083
24,228
28,665
Disposals
-
-
-
(6,000)
(6,000)
At 30 September 2020
112,012
96,168
144,580
166,403
519,163
Depreciation and impairment
At 1 October 2019
72,237
58,690
81,994
28,821
241,742
Depreciation charged in the year
9,950
9,335
14,997
32,999
67,281
Eliminated in respect of disposals
-
-
-
(2,286)
(2,286)
At 30 September 2020
82,187
68,025
96,991
59,534
306,737
Carrying amount
At 30 September 2020
29,825
28,143
47,589
106,869
212,426
At 30 September 2019
39,775
37,124
58,503
119,354
254,756
DELTA BALUSTRADES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 8 -
5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
1,496,076
2,144,508
Other debtors
54,871
63,526
1,550,947
2,208,034
6
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans
24,033
20,647
Trade creditors
1,364,380
1,026,597
Taxation and social security
295,599
254,253
Other creditors
407,577
547,697
2,091,589
1,849,194
7
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
172,923
79,227
Other creditors
278,730
278,353
451,653
357,580
8
Related party transactions

During the period there was £57,000 (2019: £90,960) rent paid, the property is owned by Delta House Properties, an entity under common control.

 

Included within debtors are overdrawn loans from directors of the company of £nil (2019:£8,467).

 

Included within creditors are loans from directors of the company of £218,720 (2019: £209,519).

 

Included within other creditors is an amount of £323,545 (2019: £459,383), due to Delta House Properties, an entity under common control.

2020-09-302019-10-01false09 February 2021CCH SoftwareCCH Accounts Production 2020.310No description of principal activityMr S J BoytMr G BoytMr M P BoytMr A P BoytMr G D BoytMr M BoytMr M Boyt089049932019-10-012020-09-30089049932020-09-3008904993core:Goodwill2020-09-3008904993core:PatentsTrademarksLicencesConcessionsSimilar2020-09-3008904993core:Goodwill2019-09-30089049932019-09-30089049932018-04-012019-09-3008904993core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-09-3008904993core:PlantMachinery2020-09-3008904993core:FurnitureFittings2020-09-3008904993core:MotorVehicles2020-09-3008904993core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-09-3008904993core:PlantMachinery2019-09-3008904993core:FurnitureFittings2019-09-3008904993core:MotorVehicles2019-09-3008904993core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-3008904993core:CurrentFinancialInstrumentscore:WithinOneYear2019-09-3008904993core:Non-currentFinancialInstrumentscore:AfterOneYear2020-09-3008904993core:Non-currentFinancialInstrumentscore:AfterOneYear2019-09-3008904993core:CurrentFinancialInstruments2020-09-3008904993core:CurrentFinancialInstruments2019-09-3008904993core:Non-currentFinancialInstruments2020-09-3008904993core:Non-currentFinancialInstruments2019-09-3008904993core:ShareCapital2020-09-3008904993core:ShareCapital2019-09-3008904993core:RetainedEarningsAccumulatedLosses2020-09-3008904993core:RetainedEarningsAccumulatedLosses2019-09-3008904993bus:Director22019-10-012020-09-3008904993core:Goodwill2019-10-012020-09-3008904993core:IntangibleAssetsOtherThanGoodwill2019-10-012020-09-3008904993core:PatentsTrademarksLicencesConcessionsSimilar2019-10-012020-09-3008904993core:LandBuildingscore:LongLeaseholdAssets2019-10-012020-09-3008904993core:PlantMachinery2019-10-012020-09-3008904993core:FurnitureFittings2019-10-012020-09-3008904993core:MotorVehicles2019-10-012020-09-3008904993core:Goodwill2019-09-30089049932019-09-3008904993core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2019-10-012020-09-3008904993core:ExternallyAcquiredIntangibleAssets2019-10-012020-09-3008904993core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-09-3008904993core:PlantMachinery2019-09-3008904993core:FurnitureFittings2019-09-3008904993core:MotorVehicles2019-09-3008904993core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-10-012020-09-3008904993core:WithinOneYear2020-09-3008904993core:WithinOneYear2019-09-3008904993bus:PrivateLimitedCompanyLtd2019-10-012020-09-3008904993bus:SmallCompaniesRegimeForAccounts2019-10-012020-09-3008904993bus:FRS1022019-10-012020-09-3008904993bus:AuditExemptWithAccountantsReport2019-10-012020-09-3008904993bus:Director12019-10-012020-09-3008904993bus:Director32019-10-012020-09-3008904993bus:Director42019-10-012020-09-3008904993bus:Director52019-10-012020-09-3008904993bus:Director62019-10-012020-09-3008904993bus:Director72019-10-012020-09-3008904993bus:FullAccounts2019-10-012020-09-30xbrli:purexbrli:sharesiso4217:GBP