Stuart Models (UK) Limited - Period Ending 2022-03-31

Stuart Models (UK) Limited - Period Ending 2022-03-31


Stuart Models (UK) Limited 08031707 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is that of steam engine modelling and research and development into how to scale down pieces of machinery. Digita Accounts Production Advanced 6.30.9574.0 true 08031707 2021-04-01 2022-03-31 08031707 2022-03-31 08031707 bus:Director2 1 2022-03-31 08031707 bus:Director3 1 2022-03-31 08031707 core:FinanceLeases core:CurrentFinancialInstruments 2022-03-31 08031707 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-03-31 08031707 core:CurrentFinancialInstruments 2022-03-31 08031707 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 08031707 core:Non-currentFinancialInstruments 2022-03-31 08031707 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 08031707 core:Goodwill 2022-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2022-03-31 08031707 core:FurnitureFittings 2022-03-31 08031707 core:OfficeEquipment 2022-03-31 08031707 core:PlantMachinery 2022-03-31 08031707 bus:SmallEntities 2021-04-01 2022-03-31 08031707 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 08031707 bus:FullAccounts 2021-04-01 2022-03-31 08031707 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 08031707 bus:RegisteredOffice 2021-04-01 2022-03-31 08031707 bus:Director2 2021-04-01 2022-03-31 08031707 bus:Director2 1 2021-04-01 2022-03-31 08031707 bus:Director3 2021-04-01 2022-03-31 08031707 bus:Director3 1 2021-04-01 2022-03-31 08031707 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 08031707 bus:Agent1 2021-04-01 2022-03-31 08031707 core:Goodwill 2021-04-01 2022-03-31 08031707 core:ComputerEquipment 2021-04-01 2022-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2021-04-01 2022-03-31 08031707 core:FurnitureFittings 2021-04-01 2022-03-31 08031707 core:OfficeEquipment 2021-04-01 2022-03-31 08031707 core:OtherPropertyPlantEquipment 2021-04-01 2022-03-31 08031707 core:PlantMachinery 2021-04-01 2022-03-31 08031707 countries:EnglandWales 2021-04-01 2022-03-31 08031707 2021-03-31 08031707 bus:Director2 1 2021-03-31 08031707 bus:Director3 1 2021-03-31 08031707 core:Goodwill 2021-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2021-03-31 08031707 core:FurnitureFittings 2021-03-31 08031707 core:OfficeEquipment 2021-03-31 08031707 core:PlantMachinery 2021-03-31 08031707 2020-04-01 2021-03-31 08031707 2021-03-31 08031707 bus:Director2 1 2021-03-31 08031707 bus:Director3 1 2021-03-31 08031707 core:FinanceLeases core:CurrentFinancialInstruments 2021-03-31 08031707 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-03-31 08031707 core:CurrentFinancialInstruments 2021-03-31 08031707 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 08031707 core:Non-currentFinancialInstruments 2021-03-31 08031707 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 08031707 core:Goodwill 2021-03-31 08031707 core:ConstructionInProgressAssetsUnderConstruction 2021-03-31 08031707 core:FurnitureFittings 2021-03-31 08031707 core:OfficeEquipment 2021-03-31 08031707 core:PlantMachinery 2021-03-31 08031707 bus:Director2 1 2020-04-01 2021-03-31 08031707 bus:Director3 1 2020-04-01 2021-03-31 08031707 bus:Director2 1 2020-03-31 08031707 bus:Director3 1 2020-03-31 iso4217:GBP xbrli:pure

Registration number: 08031707

Stuart Models (UK) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2022

image-name

Chartered Accountants

 

Stuart Models (UK) Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3

Notes to the Financial Statements

4 to 11

 

Stuart Models (UK) Limited

Company Information

Directors

Mr J E Lambert

Mrs C J Lambert

Registered office

Grove Works
West Road
BRIDPORT
Dorset
DT6 5JT

Accountants

Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Stuart Models (UK) Limitedfor the Year Ended 31 March 2022

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Stuart Models (UK) Limited for the year ended 31 March 2022 as set out on pages 3 to 11 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 in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Stuart Models (UK) Limited, as a body, in accordance with the terms of our engagement letter dated 8 January 2020. Our work has been undertaken solely to prepare for your approval the accounts of Stuart Models (UK) Limited and state those matters that we have agreed to state to the Board of Directors of Stuart Models (UK) Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Stuart Models (UK) Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Stuart Models (UK) Limited 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 Stuart Models (UK) Limited. You consider that Stuart Models (UK) Limited 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 Stuart Models (UK) Limited. 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.






Edwards & Keeping
Chartered Accountants
Unity Chambers
34 High East Street
Dorchester
Dorset
DT1 1HA

21 December 2022

 

Stuart Models (UK) Limited

(Registration number: 08031707)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

100,000

110,000

Tangible assets

5

336,295

345,433

 

436,295

455,433

Current assets

 

Stocks

29,356

22,863

Debtors

6

203,137

181,957

Cash at bank and in hand

 

63,360

124,718

 

295,853

329,538

Creditors: Amounts falling due within one year

7

(113,069)

(113,300)

Net current assets

 

182,784

216,238

Total assets less current liabilities

 

619,079

671,671

Creditors: Amounts falling due after more than one year

7

(207,463)

(250,042)

Provisions for liabilities

(59,731)

(61,467)

Net assets

 

351,885

360,162

Capital and reserves

 

Called up share capital

4

4

Profit and loss account

351,881

360,158

Shareholders' funds

 

351,885

360,162

For the financial year ending 31 March 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 21 December 2022 and signed on its behalf by:
 



Mr J E Lambert
Director

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Grove Works
West Road
BRIDPORT
Dorset
DT6 5JT

These financial statements were authorised for issue by the Board on 21 December 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 accounts are prepared in £ sterling.

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.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Revenue grants are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate.

Grants that become receivable as compensation for expenses or losses already incurred, or for the purpose of giving immediate financial support to the company with no future related costs, are recognised in income in the period in which they become receivable.

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.

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 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

Plant, machinery and equipment

20% reducing balance

Steam engines

5% straight line

Website

20% straight line

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.

Development costs

Expenditure on research and development is written off against profits in the year it is incurred.

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

20 years straight line

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.

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

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.

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 are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 5 (2021 - 5).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2021

200,000

200,000

At 31 March 2022

200,000

200,000

Amortisation

At 1 April 2021

90,000

90,000

Amortisation charge

10,000

10,000

At 31 March 2022

100,000

100,000

Carrying amount

At 31 March 2022

100,000

100,000

At 31 March 2021

110,000

110,000

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

5

Tangible assets

Property under construction
£

Steam engines
£

Plant, machinery and equipment
£

Website
£

Total
£

Cost or valuation

At 1 April 2021

21,922

311,640

249,086

7,400

590,048

Additions

-

-

23,768

-

23,768

At 31 March 2022

21,922

311,640

272,854

7,400

613,816

Depreciation

At 1 April 2021

-

50,978

186,237

7,400

244,615

Charge for the year

-

15,582

17,324

-

32,906

At 31 March 2022

-

66,560

203,561

7,400

277,521

Carrying amount

At 31 March 2022

21,922

245,080

69,293

-

336,295

At 31 March 2021

21,922

260,662

62,849

-

345,433

6

Debtors

Current

2022
£

2021
£

Trade debtors

27,265

30,087

Prepayments

23,168

10,791

Other debtors

152,704

141,079

 

203,137

181,957

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

7

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

8

49,636

47,541

Trade creditors

 

16,709

8,950

Taxation and social security

 

9,749

24,775

Accruals and deferred income

 

1,855

3,040

Other creditors

 

35,120

28,994

 

113,069

113,300

 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

8

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

106,350

132,325

Hire purchase contracts

101,113

117,717

207,463

250,042

2022
£

2021
£

Current loans and borrowings

Bank borrowings

25,481

21,525

Finance lease liabilities

24,155

26,016

49,636

47,541

The bank loan is secured by a fixed and floating charge over the company’s assets. The other borrowings are secured on the assets concerned which are included in plant, machinery and equipment.

9

Related party transactions

Within Debtors is an amount owed of £70,000 (2021 - £70,000) by Bridport Foundry Limited which is a company under common control of the directors.

Within Creditors is an amount owed of £33,350 (2021 - £27,350) to Bridport Foundry Limited which is a company under common control of the directors.

Transactions with directors

2022

At 1 April 2021
£

Advances to director
£

Repayments by director
£

At 31 March 2022
£

Mr J E Lambert

Interest free loan, repayable on demand

(12,571)

(13,249)

13,500

(12,320)

         
       

Mrs C J Lambert

Interest free loan, repayable on demand

(47,471)

(22,338)

13,500

(56,309)

         
       

 

2021

At 1 April 2020
£

Advances to director
£

Repayments by director
£

At 31 March 2021
£

Mr J E Lambert

Interest free loan, repayable on demand

(13,162)

(13,536)

14,127

(12,571)

         
       

Mrs C J Lambert

Interest free loan, repayable on demand

(13,668)

(223,930)

190,127

(47,471)

         
       
 

Stuart Models (UK) Limited

Notes to the Financial Statements
for the Year Ended 31 March 2022

 

Directors' remuneration

The directors' remuneration for the year was as follows:

2022
£

2021
£

Remuneration

28,280

25,170

Contributions paid to money purchase schemes

655

548

28,935

25,718