ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2020.0.247 2020.0.247 2019-10-01falseThe company sells mobility equipment and installs home adaptations for the elderly and disabled.truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04682770 2019-10-01 2020-09-30 04682770 2018-10-01 2019-09-30 04682770 2020-09-30 04682770 2019-09-30 04682770 c:Director1 2019-10-01 2020-09-30 04682770 d:Buildings 2019-10-01 2020-09-30 04682770 d:Buildings 2020-09-30 04682770 d:Buildings 2019-09-30 04682770 d:Buildings d:OwnedOrFreeholdAssets 2019-10-01 2020-09-30 04682770 d:MotorVehicles 2019-10-01 2020-09-30 04682770 d:MotorVehicles 2020-09-30 04682770 d:MotorVehicles 2019-09-30 04682770 d:MotorVehicles d:OwnedOrFreeholdAssets 2019-10-01 2020-09-30 04682770 d:FurnitureFittings 2019-10-01 2020-09-30 04682770 d:FurnitureFittings 2020-09-30 04682770 d:FurnitureFittings 2019-09-30 04682770 d:FurnitureFittings d:OwnedOrFreeholdAssets 2019-10-01 2020-09-30 04682770 d:OfficeEquipment 2019-10-01 2020-09-30 04682770 d:OfficeEquipment 2020-09-30 04682770 d:OfficeEquipment 2019-09-30 04682770 d:OfficeEquipment d:OwnedOrFreeholdAssets 2019-10-01 2020-09-30 04682770 d:OwnedOrFreeholdAssets 2019-10-01 2020-09-30 04682770 d:Goodwill 2019-10-01 2020-09-30 04682770 d:Goodwill 2020-09-30 04682770 d:Goodwill 2019-09-30 04682770 d:CurrentFinancialInstruments 2020-09-30 04682770 d:CurrentFinancialInstruments 2019-09-30 04682770 d:Non-currentFinancialInstruments 2020-09-30 04682770 d:Non-currentFinancialInstruments 2019-09-30 04682770 d:CurrentFinancialInstruments d:WithinOneYear 2020-09-30 04682770 d:CurrentFinancialInstruments d:WithinOneYear 2019-09-30 04682770 d:Non-currentFinancialInstruments d:AfterOneYear 2020-09-30 04682770 d:Non-currentFinancialInstruments d:AfterOneYear 2019-09-30 04682770 d:ShareCapital 2020-09-30 04682770 d:ShareCapital 2019-09-30 04682770 d:SharePremium 2020-09-30 04682770 d:SharePremium 2019-09-30 04682770 d:CapitalRedemptionReserve 2020-09-30 04682770 d:CapitalRedemptionReserve 2019-09-30 04682770 d:RetainedEarningsAccumulatedLosses 2020-09-30 04682770 d:RetainedEarningsAccumulatedLosses 2019-09-30 04682770 c:OrdinaryShareClass1 2019-10-01 2020-09-30 04682770 c:OrdinaryShareClass1 2020-09-30 04682770 c:OrdinaryShareClass1 2019-09-30 04682770 c:OrdinaryShareClass2 2019-10-01 2020-09-30 04682770 c:OrdinaryShareClass2 2020-09-30 04682770 c:OrdinaryShareClass2 2019-09-30 04682770 c:FRS102 2019-10-01 2020-09-30 04682770 c:AuditExempt-NoAccountantsReport 2019-10-01 2020-09-30 04682770 c:FullAccounts 2019-10-01 2020-09-30 04682770 c:PrivateLimitedCompanyLtd 2019-10-01 2020-09-30 04682770 c:PublicLimitedCompanyPLCNotQuotedOnAnyExchange 2019-10-01 2020-09-30 04682770 d:HirePurchaseContracts d:WithinOneYear 2020-09-30 04682770 d:HirePurchaseContracts d:WithinOneYear 2019-09-30 04682770 d:HirePurchaseContracts d:BetweenOneFiveYears 2020-09-30 04682770 d:HirePurchaseContracts d:BetweenOneFiveYears 2019-09-30 04682770 d:AcceleratedTaxDepreciationDeferredTax 2020-09-30 04682770 d:AcceleratedTaxDepreciationDeferredTax 2019-09-30 04682770 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2019-10-01 2020-09-30 04682770 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2020-09-30 04682770 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2019-09-30 04682770 d:LeasedAssetsHeldAsLessee 2020-09-30 04682770 d:LeasedAssetsHeldAsLessee 2019-09-30 04682770 d:Goodwill d:OwnedIntangibleAssets 2019-10-01 2020-09-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 04682770










Clearwell Mobility Limited








Unaudited

Financial statements

Information for filing with the registrar

For the Year Ended 30 September 2020

 
Clearwell Mobility Limited
Registered number: 04682770

Balance Sheet
As at 30 September 2020

2020
2019
Note
£
£

Fixed assets
  

Intangible assets
 4 
126,061
11,852

Tangible assets
 5 
206,878
201,241

  
332,939
213,093

Current assets
  

Stocks
  
456,606
525,062

Debtors: amounts falling due within one year
 6 
344,518
298,107

Cash at bank and in hand
  
539,330
542,979

  
1,340,454
1,366,148

Creditors: amounts falling due within one year
 7 
(878,743)
(907,491)

Net current assets
  
 
 
461,711
 
 
458,657

Total assets less current liabilities
  
794,650
671,750

Creditors: amounts falling due after more than one year
 8 
(32,065)
(41,253)

Provisions for liabilities
  

Deferred tax
  
(37,435)
-

  
 
 
(37,435)
 
 
-

Net assets
  
725,150
630,497


Capital and reserves
  

Called up share capital 
 11 
89,067
89,067

Share premium account
  
97,448
97,448

Capital redemption reserve
  
49,688
49,688

Profit and loss account
  
488,947
394,294

  
725,150
630,497


Page 1

 
Clearwell Mobility Limited
Registered number: 04682770

Balance Sheet (continued)
As at 30 September 2020

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 June 2021.




................................................
D C Gillett
Director

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

1.


General information

Clearwell Mobility Limited is a private company limited by shares and incorporated in England and Wales. The registration number of the company is 04682770.
The registered office is Unit 3, 21 Albert Drive, Burgess Hill, West Sussex, RH15 9TN.
The financial statements are presented in £ Sterling and are rounded to the nearest pound.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis. While the impact of the Covid-19 virus has been assessed by the directors, so far as reasonably possible, due to its unprecedented impact on the wider economy, it is difficult to evaluate with any certainty the potential outcomes on the company's trade, its customers and suppliers. However, taking into consideration the UK Government's response and the company's planning, the directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future.

 
2.3

Revenue

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of Income and Retained Earnings on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

The Company has taken advantage of the optional exemption available on transition to FRS 102 which allows lease incentives on leases entered into before the date of transition to the standard 01 October 2018 to continue to be charged over the period to the first market rent review rather than the term of the lease.

Page 3

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

2.Accounting policies (continued)

 
2.5

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Statement of Income and Retained Earnings so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of Income and Retained Earnings when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid or contracted to be paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of Income and Retained Earnings over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Goodwill
-
5
years straight line

 
2.8

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

2.Accounting policies (continued)


2.8
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, as follows:.


Improvements to property
-
4 to 8 years
Motor vehicles
-
4 years
Fixtures and fittings
-
4 to 8 years
Office equipment
-
4 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Income and Retained Earnings.

 
2.9

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the statement of income and retained earnings.

 
2.10

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.11

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.12

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

2.Accounting policies (continued)

 
2.13

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance Sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.


3.


Employees

The average monthly number of employees, including directors, during the year was 78 (2019 - 73).


4.


Intangible assets




Goodwill

£



Cost


At 1 October 2019
251,000


Additions
125,400


Disposals
(216,000)



At 30 September 2020

160,400



Amortisation


At 1 October 2019
239,148


Charge for the year
11,191


On disposals
(216,000)



At 30 September 2020

34,339



Net book value



At 30 September 2020
126,061



At 30 September 2019
11,852

Page 6

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

5.


Tangible fixed assets





Improvements to property
Motor vehicles
Fixtures and fittings
Office equipment
Total

£
£
£
£
£



Cost or valuation


At 1 October 2019
158,980
191,438
99,786
73,544
523,748


Additions
15,822
41,600
11,184
7,505
76,111


Disposals
(13,247)
(50,818)
(11,088)
-
(75,153)



At 30 September 2020

161,555
182,220
99,882
81,049
524,706



Depreciation


At 1 October 2019
99,810
79,941
85,208
57,548
322,507


Charge for the year on owned assets
16,322
20,618
8,274
7,961
53,175


Disposals
(13,100)
(33,775)
(10,979)
-
(57,854)



At 30 September 2020

103,032
66,784
82,503
65,509
317,828



Net book value



At 30 September 2020
58,523
115,436
17,379
15,540
206,878



At 30 September 2019
59,170
111,497
14,578
15,996
201,241

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2020
2019
£
£



Motor vehicles
90,234
110,318

90,234
110,318


6.


Debtors

2020
2019
£
£


Trade debtors
138,387
-

Other debtors
93,369
110,357

Prepayments and accrued income
112,762
187,750

344,518
298,107


Page 7

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020

7.


Creditors: Amounts falling due within one year

2020
2019
£
£

Trade creditors
493,291
688,272

Corporation tax
42,388
52,331

Other taxation and social security
47,335
42,549

Obligations under finance lease and hire purchase contracts
37,787
32,513

Other creditors
156,955
2,594

Accruals and deferred income
100,987
89,232

878,743
907,491



8.


Creditors: Amounts falling due after more than one year

2020
2019
£
£

Net obligations under finance leases and hire purchase contracts
32,065
41,253

32,065
41,253



9.


Hire purchase


Minimum lease payments under hire purchase fall due as follows:

2020
2019
£
£


Within one year
37,787
32,513

Between 1-5 years
32,065
41,253

69,852
73,766


10.


Deferred taxation




2020


£






Charged to statement of income and retained earnings
(37,435)



At end of year
(37,435)

Page 8

 
Clearwell Mobility Limited
 

 
Notes to the Financial Statements
For the Year Ended 30 September 2020
 
10.Deferred taxation (continued)

The deferred taxation balance is made up as follows:

2020
2019
£
£


Accelerated capital allowances
(37,435)
-

(37,435)
-


11.


Share capital

2020
2019
£
£
Allotted, called up and fully paid



71,253 (2019 - 71,253) Ordinary A shares of £1.00 each
71,253
71,253
17,814 (2019 - 17,814) Ordinary B shares of £1.00 each
17,814
17,814

89,067

89,067




12.


Controlling party

The company is controlled by the directors who own 80% of the called up share capital.


Page 9