WELL_DUNN_LIMITED - Accounts


Company Registration No. 07918469 (England and Wales)
WELL DUNN LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
WELL DUNN LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
WELL DUNN LIMITED
BALANCE SHEET
AS AT 31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
380,000
-
0
Tangible assets
5
1,408,310
1,404,590
Investments
6
709,465
67,314
2,497,775
1,471,904
Current assets
Debtors
7
1,733,167
1,683,341
Cash at bank and in hand
1,445,739
1,532,407
3,178,906
3,215,748
Creditors: amounts falling due within one year
8
(1,328,221)
(1,244,302)
Net current assets
1,850,685
1,971,446
Total assets less current liabilities
4,348,460
3,443,350
Creditors: amounts falling due after more than one year
9
(748,009)
(777,907)
Provisions for liabilities
(265,285)
(129,817)
Net assets
3,335,166
2,535,626
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss reserves
3,334,166
2,534,626
Total equity
3,335,166
2,535,626

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 6 December 2022 and are signed on its behalf by:
Mr U Patel
Director
Company Registration No. 07918469
WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

Well Dunn Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 5/6, Citygate, 5 Blantyre Street, Manchester, M15 4JJ.

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.

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, 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.

 

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 5 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.

1.4
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:

Freehold land and buildings
0% per annum
Fixtures and fittings
25% per annum on a straight line basis
Motor vehicles
25% per annum on a straight line basis

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.

WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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.

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
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.

1.8
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.

WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
Basic financial assets

Basic financial assets, which include debtors 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 creditors, 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 payments 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 creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
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.

 

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 profit and loss account, 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.

WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
1.10
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.

1.11
Retirement benefits

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

1.12
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.

 

There are no material judgments or estimations of uncertainty.

 

3
Employees

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

2022
2021
Number
Number
Total
115
95
WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2021
-
0
Additions
475,000
At 31 March 2022
475,000
Amortisation and impairment
At 1 April 2021
-
0
Amortisation charged for the year
95,000
At 31 March 2022
95,000
Carrying amount
At 31 March 2022
380,000
At 31 March 2021
-
0
5
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2021
1,182,302
329,348
215,420
1,727,070
Additions
12,993
10,862
59,512
83,367
Transfers
-
0
17,952
-
0
17,952
At 31 March 2022
1,195,295
358,162
274,932
1,828,389
Depreciation and impairment
At 1 April 2021
-
0
254,712
67,768
322,480
Depreciation charged in the year
-
0
35,902
56,261
92,163
Transfers
-
0
5,436
-
0
5,436
At 31 March 2022
-
0
296,050
124,029
420,079
Carrying amount
At 31 March 2022
1,195,295
62,112
150,903
1,408,310
At 31 March 2021
1,182,302
74,636
147,652
1,404,590
6
Fixed asset investments
2022
2021
£
£
Other investments other than loans
709,465
67,314
WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
6
Fixed asset investments
(Continued)
- 7 -
Fixed asset investments revalued
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 April 2021
67,314
Additions
687,500
Valuation changes
(41,109)
Disposals
(4,240)
At 31 March 2022
709,465
Carrying amount
At 31 March 2022
709,465
At 31 March 2021
67,314
7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
804,645
846,721
Other debtors
928,522
836,620
1,733,167
1,683,341
8
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
29,715
344,115
Trade creditors
330,847
155,012
Amounts owed to group undertakings
157,542
-
0
Taxation and social security
367,284
381,641
Other creditors
442,833
363,534
1,328,221
1,244,302
9
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
748,009
777,907
WELL DUNN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
10
Loans and overdrafts
2022
2021
£
£
Bank loans
777,724
1,122,022
Payable within one year
29,715
344,115
Payable after one year
748,009
777,907
11
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.

Senior Statutory Auditor:
Christopher Johnson FCA
Statutory Auditor:
PM+M Solutions for Business LLP
12
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
275,479
310,729
13
Related party transactions

Well Dunn Limited has taken advantage of the exemption in FRS 102 (section 33) 'related party disclosure' not to disclose transactions with other members of the group.

14
Parent company

The company’s ultimate parent is iRevolution Group Limited, incorporated in England and Wales. The parent company of the largest and smallest group that includes the company and for which group financial statements are prepared is iRevolution Group Limited. Consolidated financial statements of the group can be requested from iRevolution Group Limited’s registered office.

2022-03-312021-04-01false06 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMr P DunnMr M RigbyMr U PatelMr U Patel079184692021-04-012022-03-31079184692022-03-31079184692021-03-3107918469core:NetGoodwill2022-03-3107918469core:NetGoodwill2021-03-3107918469core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3107918469core:FurnitureFittings2022-03-3107918469core:MotorVehicles2022-03-3107918469core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3107918469core:FurnitureFittings2021-03-3107918469core:MotorVehicles2021-03-3107918469core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3107918469core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3107918469core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3107918469core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3107918469core:CurrentFinancialInstruments2022-03-3107918469core:CurrentFinancialInstruments2021-03-3107918469core:ShareCapital2022-03-3107918469core:ShareCapital2021-03-3107918469core:RetainedEarningsAccumulatedLosses2022-03-3107918469core:RetainedEarningsAccumulatedLosses2021-03-3107918469bus:CompanySecretaryDirector12021-04-012022-03-3107918469core:Goodwill2021-04-012022-03-3107918469core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-3107918469core:FurnitureFittings2021-04-012022-03-3107918469core:MotorVehicles2021-04-012022-03-31079184692020-04-012021-03-3107918469core:NetGoodwill2021-03-3107918469core:NetGoodwill2021-04-012022-03-3107918469core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3107918469core:FurnitureFittings2021-03-3107918469core:MotorVehicles2021-03-31079184692021-03-3107918469core:WithinOneYear2022-03-3107918469core:WithinOneYear2021-03-3107918469core:Non-currentFinancialInstruments2022-03-3107918469core:Non-currentFinancialInstruments2021-03-3107918469bus:PrivateLimitedCompanyLtd2021-04-012022-03-3107918469bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3107918469bus:FRS1022021-04-012022-03-3107918469bus:Audited2021-04-012022-03-3107918469bus:Director12021-04-012022-03-3107918469bus:Director22021-04-012022-03-3107918469bus:Director32021-04-012022-03-3107918469bus:CompanySecretary12021-04-012022-03-3107918469bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP