ADF_MILKING_LIMITED - Accounts


Company Registration No. 06890537 (England and Wales)
ADF MILKING LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
ADF MILKING LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
ADF MILKING LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Non-current assets
Intangible assets
4
26,765
21,384
Property, plant and equipment
5
82,001
56,729
Investments
6
28,926
28,926
137,692
107,039
Current assets
Inventories
944,467
873,458
Trade and other receivables
7
3,734,631
3,981,807
Cash and cash equivalents
1,743,916
5,172,626
6,423,014
10,027,891
Current liabilities
8
(2,505,787)
(2,188,817)
Net current assets
3,917,227
7,839,074
Total assets less current liabilities
4,054,919
7,946,113
Provisions for liabilities
9
(91,750)
(88,750)
Net assets
3,963,169
7,857,363
Equity
Called up share capital
10
1
1
Retained earnings
3,963,168
7,857,362
Total equity
3,963,169
7,857,363

The directors of the company have elected not to include a copy of the income statement 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 16 December 2022 and are signed on its behalf by:
Mr A M Solazzo
Director
Company Registration No. 06890537
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

ADF Milking Limited is a private company limited by shares incorporated in England and Wales. The registered office is 100 Avebury Boulevard, Milton Keynes, MK9 1FH.

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.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors have considered relevant information, including the company’s principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment.  Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.

1.3
Revenue

Revenue represents amounts receivable for goods and services net of VAT, trade discounts and other related sales taxes and is recognised on delivery.

 

Sales made via leasing providers are recognised in full upon installation for the ultimate customer. Title to the asset returns to the company at the end of the hire period when a final sum is payable to the lease provider. The final sum due is recognised as a liability and an asset in the accounts at the time when the initial sale is made.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated of individual projects. In this situation, the expenditure is deferred and amortised over the period during which the company is expected to benefit.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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:

Software
3 - 5 years straight line
Development costs
5 years straight line
Customer contracts
5 years straight line
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -
1.6
Property, plant and equipment

Property, plant and equipment 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:

Leasehold improvements
50 years straight line
Plant and machinery
3 - 5 years straight line

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.

1.7
Non-current investments

Interests in subsidiaries 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.

1.8
Impairment of non-current 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.

1.9
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell, on a first in first out basis.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include deposits held at call with banks.

1.11
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.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost.

Basic financial liabilities

Basic financial liabilities, including trade and other payables are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.13
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.

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.

1.14
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.16
Retirement benefits

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

1.17
Leases

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.

1.18
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 are included in the income statement for the period.

 

Due to large fluctuations in exchange rates during the year, a profit of £31,595 (2021 - £79,123 loss) was made on foreign exchange translations during the year.

1.19

Group accounts

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 5 -
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 23 (2021 - 23).

4
Intangible fixed assets
Software
Development costs
Customer contracts
Total
£
£
£
£
Cost
At 1 April 2021
111,590
71,035
20,000
202,625
Additions
18,519
-
0
-
0
18,519
At 31 March 2022
130,109
71,035
20,000
221,144
Amortisation and impairment
At 1 April 2021
97,121
64,120
20,000
181,241
Amortisation charged for the year
9,826
3,312
-
0
13,138
At 31 March 2022
106,947
67,432
20,000
194,379
Carrying amount
At 31 March 2022
23,162
3,603
-
0
26,765
At 31 March 2021
14,469
6,915
-
0
21,384
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
5
Property, plant and equipment
Land and buildings
Plant and machinery
Total
£
£
£
Cost
At 1 April 2021
-
0
317,331
317,331
Additions
22,550
39,437
61,987
At 31 March 2022
22,550
356,768
379,318
Depreciation and impairment
At 1 April 2021
-
0
260,602
260,602
Depreciation charged in the year
-
0
36,715
36,715
At 31 March 2022
-
0
297,317
297,317
Carrying amount
At 31 March 2022
22,550
59,451
82,001
At 31 March 2021
-
0
56,729
56,729
6
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
28,926
28,926
7
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
887,777
708,270
Amounts owed by group undertakings
2,541,321
3,147,793
Other receivables
305,533
125,744
3,734,631
3,981,807
8
Current liabilities
2022
2021
£
£
Trade payables
550,445
403,259
Amounts owed to group undertakings
1,330,989
1,440,972
Taxation and social security
103,482
129,780
Other payables
520,871
214,806
2,505,787
2,188,817
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
9
Provisions for liabilities
2022
2021
£
£
Warranty and dilapidations provisions
91,750
88,750
10
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
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.

The senior statutory auditor was Christopher Reeves ACA FCCA.
The auditor was Carpenter Box.
Carpenter Box is a trading name of Carpenter Box Limited
12
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
£
£
96,109
155,327
13
Events after the reporting date

After the reporting date a new rental lease has been entered into, this has resulted in a non-cancellable operating lease commitment from the date the lease has been entered into of £206,000.

 

Dividends of £700,000 have been declared since the balance sheet date.

2022-03-312021-04-01false20 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMr A M SolazzoMr J R J DukeMr R A F BuchananMr C E S Green068905372021-04-012022-03-31068905372022-03-31068905372021-03-3106890537core:ComputerSoftware2022-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-03-3106890537core:ComputerSoftware2021-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-3106890537core:LandBuildings2022-03-3106890537core:OtherPropertyPlantEquipment2022-03-3106890537core:LandBuildings2021-03-3106890537core:OtherPropertyPlantEquipment2021-03-3106890537core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3106890537core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3106890537core:CurrentFinancialInstruments2022-03-3106890537core:CurrentFinancialInstruments2021-03-3106890537core:ShareCapital2022-03-3106890537core:ShareCapital2021-03-3106890537core:RetainedEarningsAccumulatedLosses2022-03-3106890537core:RetainedEarningsAccumulatedLosses2021-03-3106890537bus:Director12021-04-012022-03-3106890537core:IntangibleAssetsOtherThanGoodwill2021-04-012022-03-3106890537core:ComputerSoftware2021-04-012022-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-04-012022-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-012022-03-3106890537core:LeaseholdImprovements2021-04-012022-03-3106890537core:PlantMachinery2021-04-012022-03-31068905372020-04-012021-03-3106890537core:ComputerSoftware2021-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-31068905372021-03-3106890537core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3106890537core:ExternallyAcquiredIntangibleAssets2021-04-012022-03-3106890537core:LandBuildings2021-03-3106890537core:OtherPropertyPlantEquipment2021-03-3106890537core:LandBuildings2021-04-012022-03-3106890537core:OtherPropertyPlantEquipment2021-04-012022-03-3106890537core:WithinOneYear2022-03-3106890537core:WithinOneYear2021-03-3106890537bus:PrivateLimitedCompanyLtd2021-04-012022-03-3106890537bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3106890537bus:FRS1022021-04-012022-03-3106890537bus:Audited2021-04-012022-03-3106890537bus:Director22021-04-012022-03-3106890537bus:Director32021-04-012022-03-3106890537bus:Director42021-04-012022-03-3106890537bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP