Chrysties Furnishing Centre Ltd - Period Ending 2022-06-30

Chrysties Furnishing Centre Ltd - Period Ending 2022-06-30


Chrysties Furnishing Centre Ltd SC471256 false 2021-07-01 2022-06-30 2022-06-30 The principal activity of the company is furniture and carpet retailer. Digita Accounts Production Advanced 6.30.9574.0 true SC471256 2021-07-01 2022-06-30 SC471256 2022-06-30 SC471256 bus:Director1 1 2022-06-30 SC471256 bus:Director2 1 2022-06-30 SC471256 bus:Director3 1 2022-06-30 SC471256 bus:Director4 1 2022-06-30 SC471256 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2022-06-30 SC471256 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2022-06-30 SC471256 core:RetainedEarningsAccumulatedLosses 2022-06-30 SC471256 core:ShareCapital 2022-06-30 SC471256 core:CurrentFinancialInstruments 2022-06-30 SC471256 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 SC471256 core:Non-currentFinancialInstruments 2022-06-30 SC471256 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 SC471256 core:Goodwill 2022-06-30 SC471256 core:BetweenTwoFiveYears 2022-06-30 SC471256 core:LandBuildings 2022-06-30 SC471256 core:MotorVehicles 2022-06-30 SC471256 core:OtherPropertyPlantEquipment 2022-06-30 SC471256 1 2022-06-30 SC471256 2 2022-06-30 SC471256 bus:SmallEntities 2021-07-01 2022-06-30 SC471256 bus:AuditExemptWithAccountantsReport 2021-07-01 2022-06-30 SC471256 bus:FullAccounts 2021-07-01 2022-06-30 SC471256 bus:SmallCompaniesRegimeForAccounts 2021-07-01 2022-06-30 SC471256 bus:RegisteredOffice 2021-07-01 2022-06-30 SC471256 bus:Director1 2021-07-01 2022-06-30 SC471256 bus:Director1 1 2021-07-01 2022-06-30 SC471256 bus:Director2 2021-07-01 2022-06-30 SC471256 bus:Director2 1 2021-07-01 2022-06-30 SC471256 bus:Director3 2021-07-01 2022-06-30 SC471256 bus:Director3 1 2021-07-01 2022-06-30 SC471256 bus:Director4 2021-07-01 2022-06-30 SC471256 bus:Director4 1 2021-07-01 2022-06-30 SC471256 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-07-01 2022-06-30 SC471256 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-07-01 2022-06-30 SC471256 bus:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 SC471256 bus:Agent1 2021-07-01 2022-06-30 SC471256 core:Goodwill 2021-07-01 2022-06-30 SC471256 core:LandBuildings 2021-07-01 2022-06-30 SC471256 core:MotorVehicles 2021-07-01 2022-06-30 SC471256 core:OtherPropertyPlantEquipment 2021-07-01 2022-06-30 SC471256 core:PlantMachinery 2021-07-01 2022-06-30 SC471256 1 2021-07-01 2022-06-30 SC471256 2 2021-07-01 2022-06-30 SC471256 countries:Scotland 2021-07-01 2022-06-30 SC471256 2021-06-30 SC471256 bus:Director1 1 2021-06-30 SC471256 bus:Director2 1 2021-06-30 SC471256 bus:Director3 1 2021-06-30 SC471256 bus:Director4 1 2021-06-30 SC471256 core:Goodwill 2021-06-30 SC471256 core:LandBuildings 2021-06-30 SC471256 core:MotorVehicles 2021-06-30 SC471256 core:OtherPropertyPlantEquipment 2021-06-30 SC471256 2020-07-01 2021-06-30 SC471256 2021-06-30 SC471256 bus:Director1 1 2021-06-30 SC471256 bus:Director2 1 2021-06-30 SC471256 bus:Director3 1 2021-06-30 SC471256 bus:Director4 1 2021-06-30 SC471256 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-06-30 SC471256 bus:OrdinaryShareClass2 bus:Non-cumulativeShares 2021-06-30 SC471256 core:RetainedEarningsAccumulatedLosses 2021-06-30 SC471256 core:ShareCapital 2021-06-30 SC471256 core:CurrentFinancialInstruments 2021-06-30 SC471256 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 SC471256 core:Non-currentFinancialInstruments 2021-06-30 SC471256 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 SC471256 core:Goodwill 2021-06-30 SC471256 core:BetweenTwoFiveYears 2021-06-30 SC471256 core:LandBuildings 2021-06-30 SC471256 core:MotorVehicles 2021-06-30 SC471256 core:OtherPropertyPlantEquipment 2021-06-30 SC471256 1 2021-06-30 SC471256 2 2021-06-30 SC471256 bus:Director1 1 2020-07-01 2021-06-30 SC471256 bus:Director2 1 2020-07-01 2021-06-30 SC471256 bus:Director3 1 2020-07-01 2021-06-30 SC471256 bus:Director4 1 2020-07-01 2021-06-30 SC471256 bus:Director1 1 2020-06-30 SC471256 bus:Director2 1 2020-06-30 SC471256 bus:Director3 1 2020-06-30 SC471256 bus:Director4 1 2020-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC471256

Chrysties Furnishing Centre Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2022

 

Chrysties Furnishing Centre Ltd

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3

Notes to the Unaudited Financial Statements

4 to 10

 

Chrysties Furnishing Centre Ltd

Company Information

Directors

Mr R Chrystie

Mrs M Chrystie

Mr K R Hedley

Mr R Scott

Registered office

Victoria Road
Hawick
Roxburghshire
TD9 7AH

Accountants

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

 

DEANS

Chartered Accountants

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Chrysties Furnishing Centre Ltd for the Year Ended 30 June 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Chrysties Furnishing Centre Ltd for the year ended 30 June 2022 as set out on pages 3 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants of Scotland (ICAS), we are subject to its ethical and other professional requirements which are detailed at http://www.icas.com/ethics/icas-code-of-ethics.

This report is made solely to the Board of Directors of Chrysties Furnishing Centre Ltd, as a body, in accordance with the terms of our engagement letter dated 1 July 2015. Our work has been undertaken solely to prepare for your approval the accounts of Chrysties Furnishing Centre Ltd and state those matters that we have agreed to state to the Board of Directors of Chrysties Furnishing Centre Ltd, as a body, in this report in accordance with ICAS guidance (www.icas.com/accountsprep/guidance). To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Chrysties Furnishing Centre Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Chrysties Furnishing Centre Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Chrysties Furnishing Centre Ltd. You consider that Chrysties Furnishing Centre Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Chrysties Furnishing Centre Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Deans Accountants And Business Advisors Ltd
Chartered Accountants and Business Advisors
27 North Bridge Street
Hawick
Borders
TD9 9BD

12 September 2022

 

Chrysties Furnishing Centre Ltd

(Registration number: SC471256)
Balance Sheet as at 30 June 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

26,264

37,682

Tangible assets

5

392,865

407,501

 

419,129

445,183

Current assets

 

Stocks

6

685,217

597,438

Debtors

7

132,383

102,675

Cash at bank and in hand

 

643,499

759,929

 

1,461,099

1,460,042

Creditors: Amounts falling due within one year

8

(616,696)

(689,859)

Net current assets

 

844,403

770,183

Total assets less current liabilities

 

1,263,532

1,215,366

Creditors: Amounts falling due after more than one year

8

(113,333)

(193,333)

Provisions for liabilities

(16,336)

(13,560)

Net assets

 

1,133,863

1,008,473

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

1,133,763

1,008,373

Shareholders' funds

 

1,133,863

1,008,473

For the financial year ending 30 June 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 12 September 2022 and signed on its behalf by:
 

.........................................
Mr R Chrystie
Director

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Victoria Road
Hawick
Roxburghshire
TD9 7AH
Scotland

These financial statements were authorised for issue by the Board on 12 September 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The company is not directly impacted by Brexit.

The company has suffered financially from the pandemic. Where appropriate, government support in the forms of grants and loans were used to mitigate the impact of lockdowns etc. The directors will continue to assess the impact of the pandemic and make decisions accordingly.

The financial statements are presented in sterling (£) and rounded to the nearest £1.

Judgements

Preparation of the financial statements requires management to make significant judgements and estimates. The items in the financial statements where these judgements and estimates have been made included:

Useful economic lives of tangible assets – the annual depreciation charge for tangible assets is sensitive to change in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on economic utilisation, and the physical condition of the assets.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

Sale of goods – Retail
Sale of goods are recognised on sale to the customer, which is considered the point of delivery. Retail sales are usually by cash, credit or payment card.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor vehicles

25% reducing balance

Plant & equipment

15% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

over 10 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

Classification
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of it’s liabilities.
 Recognition and measurement
Where shares are issued, any component that creates, a financial liability of the company is presented as a liability in the balance sheet. The corresponding dividends relating to the liability component are charged as an interest expenses in the profit and loss account.
 Impairment
At the end of each reporting period financial instruments measured at fair value are assessed for objective evidence of impairment. The impairment loss is recognised in the profit and loss account.

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 32 (2021 - 29).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2021

114,183

114,183

At 30 June 2022

114,183

114,183

Amortisation

At 1 July 2021

76,501

76,501

Amortisation charge

11,418

11,418

At 30 June 2022

87,919

87,919

Carrying amount

At 30 June 2022

26,264

26,264

At 30 June 2021

37,682

37,682

5

Tangible assets

Land and buildings
£

Motor vehicles
 £

Plant and equipment
£

Total
£

Cost or valuation

At 1 July 2021

332,500

140,270

90,615

563,385

Additions

-

-

1,314

1,314

At 30 June 2022

332,500

140,270

91,929

564,699

Depreciation

At 1 July 2021

-

101,851

54,033

155,884

Charge for the year

-

9,605

6,345

15,950

At 30 June 2022

-

111,456

60,378

171,834

Carrying amount

At 30 June 2022

332,500

28,814

31,551

392,865

At 30 June 2021

332,500

38,419

36,582

407,501

Included within the net book value of land and buildings above is £332,500 (2021 - £332,500) in respect of freehold land and buildings.
 

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

6

Stocks

2022
£

2021
£

Raw materials and consumables

685,217

597,438

7

Debtors

2022
£

2021
£

Trade debtors

55,094

47,547

Prepayments

22,658

20,056

Other debtors

54,631

35,072

132,383

102,675

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

10

40,000

17,789

Trade creditors

 

241,185

230,863

Taxation and social security

 

109,710

161,170

Accruals and deferred income

 

15,058

12,802

Other creditors

 

210,743

267,235

 

616,696

689,859

Creditors include bank loans and overdrafts which are secured of £153,333 (2021 - £193,333.

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

10

113,333

193,333

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

80

80

80

80

Ordinary A shares of £1 each

20

20

20

20

 

100

100

100

100

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

10

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

113,333

193,333

2022
£

2021
£

Current loans and borrowings

Bank borrowings

40,000

17,789

Bank borrowings

Bank loan is denominated in GBP with a nominal interest rate of 3.97% maturing on24 April 2026. The carrying amount at year end is £153,333 (2021 - £193,333).

Within the above figures £0 (2021 - £33,333) is due after 5 years from the balance sheet date.

The Royal Bank of Scotland holds a Bond and Floating Charge over all the company assets.

Bank loan is denominated in GBP with a nominal interest rate of 2.57% maturing on19 February 2023. The carrying amount at year end is £Nil (2021 - £17,789).

This loan was repaid during the year.

11

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2022
£

2021
£

Later than one year and not later than five years

44,500

44,500

The amount of non-cancellable operating lease payments recognised as an expense during the year was £44,500 (2021 - £44,500).

 

Chrysties Furnishing Centre Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

12

Related party transactions

Transactions with directors

2022

At 1 July 2021
£

Advances to director
£

Repayments by director
£

At 30 June 2022
£

Mr R Chrystie

Interest is charged at 2% on overdrawn balances. No specific terms exist for repayments.

(33,323)

67,276

(30,000)

3,953

         
       

Mrs M Chrystie

Loans and advances

13,825

36,746

(30,000)

20,571

         
       

Mr R Scott

Loans and advances

10,004

34,473

(30,000)

14,477

         
       

Mr K R Hedley

Loans and advances

11,243

34,388

(30,000)

15,631

         
       

 

2021

At 1 July 2020
£

Advances to director
£

At 30 June 2021
£

Mr R Chrystie

Interest is charged at 2% on overdrawn balances. No specific terms exist for repayments.

(96,628)

63,305

(33,323)

       
     

Mrs M Chrystie

Loans and advances

(3,704)

17,529

13,825

       
     

Mr R Scott

Loans and advances

(4,705)

14,709

10,004

       
     

Mr K R Hedley

Loans and advances

(3,850)

15,093

11,243