MAXWELL_DAVIES_LIMITED - Accounts


Company Registration No. 08762119 (England and Wales)
MAXWELL DAVIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
Sobell Rhodes LLP
The Kinetic Centre
Theobald Street
Elstree
Borehamwood
Hertfordshire
WD6 4PJ
MAXWELL DAVIES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
Detailed profit and loss account
MAXWELL DAVIES LIMITED
BALANCE SHEET
AS AT 31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
28,027
44,843
Tangible assets
4
5,639
9,746
33,666
54,589
Current assets
Debtors
5
268,451
243,990
Cash at bank and in hand
8
45
268,459
244,035
Creditors: amounts falling due within one year
6
(321,729)
(276,588)
Net current liabilities
(53,270)
(32,553)
Total assets less current liabilities
(19,604)
22,036
Creditors: amounts falling due after more than one year
7
(39,583)
(59,167)
Provisions for liabilities
(1,071)
(2,296)
Net liabilities
(60,258)
(39,427)
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
(60,358)
(39,527)
Total equity
(60,258)
(39,427)

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

For the financial year ended 31 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her 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.

MAXWELL DAVIES LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 2 December 2022
Ms R Duncan
Director
Company Registration No. 08762119
MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
1
Accounting policies
Company information

Maxwell Davies Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O Sobell Rhodes LLP, The Kinetic Centre, Theobald Street, Elstree, Borehamwood, Hertfordshire, United Kingdom, WD6 4PJ.

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 £1.

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.

1.2
Going concern

At the time of approving the financial statements after assessing the viability of the company following to uncertainty over current economic condition due to higher inflation and higher inter interest rate rises, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

In forming the opinion, the director has also confirmed that she will continue to support the company for the foreseeable future, explicitly for at least the next twelve months from the date these accounts are approved.

1.3
Turnover

Turnover represents amounts chargeable, net of value added tax, in respect of the provision of business recovery services to clients.

1.4
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 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:

Goodwill
Over 10 years 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.

MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -

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:

Fixtures, fittings and equipment
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
Borrowing cost

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.

1.7
Financial instruments
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.

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.

1.8
Taxation

The tax expense for the period comprises 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.

Current tax

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.

MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
Deferred tax

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.

1.9
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.

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

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.

2
Employees

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

2022
2021
Number
Number
Total
4
5
MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2021 and 31 March 2022
168,160
Amortisation and impairment
At 1 April 2021
123,317
Amortisation charged for the year
16,816
At 31 March 2022
140,133
Carrying amount
At 31 March 2022
28,027
At 31 March 2021
44,843
4
Tangible fixed assets
Fixtures, fittings and equipment
£
Cost
At 1 April 2021
37,748
Additions
498
Disposals
(11,518)
At 31 March 2022
26,728
Depreciation and impairment
At 1 April 2021
28,002
Depreciation charged in the year
2,595
Eliminated in respect of disposals
(9,508)
At 31 March 2022
21,089
Carrying amount
At 31 March 2022
5,639
At 31 March 2021
9,746
MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
230,026
182,497
Corporation tax recoverable
3,618
-
0
Amounts owed by group undertakings
-
0
50,400
Other debtors
22,533
7,127
Prepayments and accrued income
12,274
3,966
268,451
243,990
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
8
109,379
97,189
Trade creditors
74,453
83,211
Corporation tax
23,644
19,340
Other taxation and social security
93,546
53,858
Other creditors
20,707
17,796
Accruals and deferred income
-
0
5,194
321,729
276,588
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
39,583
59,167
8
Loans and overdrafts
2022
2021
£
£
Bank loans
52,916
64,167
Bank overdrafts
96,046
92,189
148,962
156,356
Payable within one year
109,379
97,189
Payable after one year
39,583
59,167
MAXWELL DAVIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

As at the balance sheet date Maxwell Davies Holdings Limited owed £Nil (in 2021: £50,400) to the company.

11
Dividend

During the period a dividend was paid in contravention of Section 263 of the Companies Act 1985. However, the distribution was made, the company was unaware of insufficient reveres were available for this purpose. The company undertakes to make no further distributions until the deficit is covered by future distributable profits.

2022-03-312021-04-01false02 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityR Duncan087621192021-04-012022-03-31087621192022-03-31087621192021-03-3108762119core:NetGoodwill2022-03-3108762119core:NetGoodwill2021-03-3108762119core:FurnitureFittings2022-03-3108762119core:FurnitureFittings2021-03-3108762119core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3108762119core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3108762119core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3108762119core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3108762119core:CurrentFinancialInstruments2022-03-3108762119core:CurrentFinancialInstruments2021-03-3108762119core:ShareCapital2022-03-3108762119core:ShareCapital2021-03-3108762119core:RetainedEarningsAccumulatedLosses2022-03-3108762119core:RetainedEarningsAccumulatedLosses2021-03-3108762119bus:Director12021-04-012022-03-3108762119core:Goodwill2021-04-012022-03-3108762119core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-012022-03-3108762119core:FurnitureFittings2021-04-012022-03-31087621192020-04-012021-03-3108762119core:NetGoodwill2021-03-3108762119core:NetGoodwill2021-04-012022-03-3108762119core:FurnitureFittings2021-03-3108762119core:Non-currentFinancialInstruments2022-03-3108762119core:Non-currentFinancialInstruments2021-03-3108762119bus:PrivateLimitedCompanyLtd2021-04-012022-03-3108762119bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3108762119bus:FRS1022021-04-012022-03-3108762119bus:AuditExemptWithAccountantsReport2021-04-012022-03-3108762119bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP