COLSON_X-CEL_LIMITED - Accounts


Company registration number 02666765 (England and Wales)
COLSON X-CEL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
COLSON X-CEL LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
COLSON X-CEL LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
692,338
574,478
Current assets
Stocks
856,172
969,402
Debtors
4
966,631
624,663
Cash at bank and in hand
84,784
149,784
1,907,587
1,743,849
Creditors: amounts falling due within one year
5
(892,612)
(988,277)
Net current assets
1,014,975
755,572
Total assets less current liabilities
1,707,313
1,330,050
Creditors: amounts falling due after more than one year
6
(150,164)
(92,223)
Provisions for liabilities
(104,000)
(85,000)
Net assets
1,453,149
1,152,827
Capital and reserves
Called up share capital
7
155,000
155,000
Profit and loss reserves
1,298,149
997,827
Total equity
1,453,149
1,152,827

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

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

The financial statements were approved by the board of directors and authorised for issue on 22 September 2022 and are signed on its behalf by:
Mr A N Taylor
Director
Company Registration No. 02666765
COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

Colson X-cel Limited is a private company limited by shares incorporated in England and Wales. The registered office is X-Cel Superturn (GB) Ltd, Brindley Way, Catcliffe, Rotherham, S60 5FS.

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 on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

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.

1.3
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:

Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Computer equipment
33% straight line
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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -

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.

1.5
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.

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.

1.6
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 taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes.  The deferred tax balance has not been discounted.
1.7
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.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.9
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.

1.10
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.

1.11
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
Employees

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

2022
2021
Number
Number
Total
29
38
COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 5 -
3
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2021
1,066,688
111,462
242,289
1,420,439
Additions
227,742
823
2,443
231,008
At 31 March 2022
1,294,430
112,285
244,732
1,651,447
Depreciation and impairment
At 1 April 2021
562,363
68,314
215,284
845,961
Depreciation charged in the year
82,234
18,688
12,226
113,148
At 31 March 2022
644,597
87,002
227,510
959,109
Carrying amount
At 31 March 2022
649,833
25,283
17,222
692,338
At 31 March 2021
504,325
43,148
27,005
574,478
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
888,166
512,256
Corporation tax recoverable
-
0
74,127
Other debtors
78,465
38,280
966,631
624,663
COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
338,104
706,805
Corporation tax
54,676
-
0
Other taxation and social security
59,820
55,226
Other creditors
440,012
226,246
892,612
988,277

Within other creditors is an amount of £288,814 (2021: £140,695) which is secured on the debts of the company.

 

Within other creditors there are finance leases of £82,905 (2021: £38,575) which are secured on the assets

concerned.

 

 

6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
150,164
92,223

Other creditors are finance leases which are secured on the assets concerned.

7
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
ordinary A shares of £1 each
146,000
146,000
146,000
146,000
ordinary B shares of £1 each
3,000
3,000
3,000
3,000
ordinary C shares of £1 each
6,000
6,000
6,000
6,000
155,000
155,000
155,000
155,000
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was John Warner and the auditor was BHP LLP.
COLSON X-CEL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
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
£
£
3,554
14,515
2022-03-312021-04-01false22 September 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityThis audit opinion is unqualifiedMR M DawberMr A N TaylorMr B WatsonA Taylor026667652021-04-012022-03-31026667652022-03-31026667652021-03-3102666765core:PlantMachinery2022-03-3102666765core:FurnitureFittings2022-03-3102666765core:ComputerEquipment2022-03-3102666765core:PlantMachinery2021-03-3102666765core:FurnitureFittings2021-03-3102666765core:ComputerEquipment2021-03-3102666765core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102666765core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3102666765core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3102666765core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3102666765core:CurrentFinancialInstruments2022-03-3102666765core:CurrentFinancialInstruments2021-03-3102666765core:ShareCapital2022-03-3102666765core:ShareCapital2021-03-3102666765core:RetainedEarningsAccumulatedLosses2022-03-3102666765core:RetainedEarningsAccumulatedLosses2021-03-3102666765core:ShareCapitalOrdinaryShares2022-03-3102666765core:ShareCapitalOrdinaryShares2021-03-3102666765bus:CompanySecretaryDirector12021-04-012022-03-3102666765core:PlantMachinery2021-04-012022-03-3102666765core:FurnitureFittings2021-04-012022-03-3102666765core:ComputerEquipment2021-04-012022-03-3102666765core:MotorVehicles2021-04-012022-03-31026667652020-04-012021-03-3102666765core:PlantMachinery2021-03-3102666765core:FurnitureFittings2021-03-3102666765core:ComputerEquipment2021-03-31026667652021-03-3102666765core:WithinOneYear2022-03-3102666765core:WithinOneYear2021-03-3102666765core:Non-currentFinancialInstruments2022-03-3102666765core:Non-currentFinancialInstruments2021-03-3102666765bus:PrivateLimitedCompanyLtd2021-04-012022-03-3102666765bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3102666765bus:FRS1022021-04-012022-03-3102666765bus:Audited2021-04-012022-03-3102666765bus:Director12021-04-012022-03-3102666765bus:Director22021-04-012022-03-3102666765bus:Director32021-04-012022-03-3102666765bus:CompanySecretary12021-04-012022-03-3102666765bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP