Newtrim (UK) Ltd - Period Ending 2021-03-31

Newtrim (UK) Ltd - Period Ending 2021-03-31


Newtrim (UK) Ltd 04221301 false 2020-04-01 2021-03-31 2021-03-31 The principal activity of the company is automotive component suppliers. Digita Accounts Production Advanced 6.29.9459.0 true 04221301 2020-04-01 2021-03-31 04221301 2021-03-31 04221301 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-03-31 04221301 core:CurrentFinancialInstruments 2021-03-31 04221301 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 04221301 core:Non-currentFinancialInstruments 2021-03-31 04221301 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 04221301 core:Goodwill 2021-03-31 04221301 core:FurnitureFittings 2021-03-31 04221301 core:LandBuildings core:OwnedOrFreeholdAssets 2021-03-31 04221301 core:MotorVehicles 2021-03-31 04221301 core:OfficeEquipment 2021-03-31 04221301 core:PlantMachinery 2021-03-31 04221301 bus:SmallEntities 2020-04-01 2021-03-31 04221301 bus:AuditExemptWithAccountantsReport 2020-04-01 2021-03-31 04221301 bus:FullAccounts 2020-04-01 2021-03-31 04221301 bus:SmallCompaniesRegimeForAccounts 2020-04-01 2021-03-31 04221301 bus:RegisteredOffice 2020-04-01 2021-03-31 04221301 bus:CompanySecretaryDirector1 2020-04-01 2021-03-31 04221301 bus:Director1 2020-04-01 2021-03-31 04221301 bus:Director3 2020-04-01 2021-03-31 04221301 bus:Director4 2020-04-01 2021-03-31 04221301 bus:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 04221301 core:Goodwill 2020-04-01 2021-03-31 04221301 core:FurnitureFittings 2020-04-01 2021-03-31 04221301 core:LandBuildings core:OwnedOrFreeholdAssets 2020-04-01 2021-03-31 04221301 core:MotorVehicles 2020-04-01 2021-03-31 04221301 core:OfficeEquipment 2020-04-01 2021-03-31 04221301 core:PlantMachinery 2020-04-01 2021-03-31 04221301 6 2020-04-01 2021-03-31 04221301 countries:AllCountries 2020-04-01 2021-03-31 04221301 2020-03-31 04221301 core:Goodwill 2020-03-31 04221301 core:FurnitureFittings 2020-03-31 04221301 core:LandBuildings core:OwnedOrFreeholdAssets 2020-03-31 04221301 core:MotorVehicles 2020-03-31 04221301 core:OfficeEquipment 2020-03-31 04221301 core:PlantMachinery 2020-03-31 04221301 2019-04-01 2020-03-31 04221301 2020-03-31 04221301 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-03-31 04221301 core:CurrentFinancialInstruments 2020-03-31 04221301 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 04221301 core:Non-currentFinancialInstruments 2020-03-31 04221301 core:Non-currentFinancialInstruments core:AfterOneYear 2020-03-31 04221301 core:FurnitureFittings 2020-03-31 04221301 core:LandBuildings core:OwnedOrFreeholdAssets 2020-03-31 04221301 core:MotorVehicles 2020-03-31 04221301 core:OfficeEquipment 2020-03-31 04221301 core:PlantMachinery 2020-03-31 iso4217:GBP xbrli:pure

Registration number: 04221301

Newtrim (UK) Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2021

 

Newtrim (UK) Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Newtrim (UK) Ltd

Company Information

Directors

Mr NH Woodcock

Ms C Ashford

Mrs S Woodcock

Mr N Woodcock

Company secretary

Ms C Ashford

Registered office

25B Manor Farm Road
Horspath
Oxford
Oxfordshire
OX33 1SD

Accountants

McCulloch Pease Limited
Suite 220
99 Park Drive
Milton Park
Abingdon
OX14 4RY

 

Newtrim (UK) Ltd

(Registration number: 04221301)
Balance Sheet as at 31 March 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

5

78,746

95,530

Current assets

 

Stocks

6

14,000

15,479

Debtors

7

247,944

246,431

Cash at bank and in hand

 

9,494

1,677

 

271,438

263,587

Creditors: Amounts falling due within one year

8

(188,093)

(131,955)

Net current assets

 

83,345

131,632

Total assets less current liabilities

 

162,091

227,162

Creditors: Amounts falling due after more than one year

8

(42,110)

-

Provisions for liabilities

(12,926)

(14,213)

Net assets

 

107,055

212,949

Capital and reserves

 

Called up share capital

9

1,000

1,000

Profit and loss account

106,055

211,949

Shareholders' funds

 

107,055

212,949

For the financial year ending 31 March 2021 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.

 

Newtrim (UK) Ltd

(Registration number: 04221301)
Balance Sheet as at 31 March 2021

Approved and authorised by the Board on 19 October 2021 and signed on its behalf by:
 

.........................................
Mr N Woodcock
Director

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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:
25B Manor Farm Road
Horspath
Oxford
Oxfordshire
OX33 1SD

These financial statements were authorised for issue by the Board on 19 October 2021.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

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.

Other grants

Grants received are recognised in the profit and loss account to the extent that the terms on which the funding was made available have been met. Grant income is therefore matched against the costs to which the funding is intended to contribute.

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.

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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.

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 and machinery

25% straight line &10% straight line

Motor vehicles

25% straight line

Office equipment

25% straight line &10% 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.

Goodwill, being the amount paid in connection with the acquisition of a business in 2001, is being amortised evenly over its estimated life. Since a reliable estimate of the useful life cannot be made it is presently amortised over five years.

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

5% straight line

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

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.

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.

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Provisions

Provisions are recognised when the company has an obligation at the reporting date 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.

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.

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.

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

Defined benefit pension obligation

Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.

The liability recognised in the Balance Sheet in respect of defined benefit pension plans is the present value of the defined benefit obligation at the reporting date minus the fair value of plan assets. The defined benefit obligation is measured using the projected unit credit method. The present value of the defined benefit obligation is determined by discounting the estimated future payments by reference to market yields at the reporting date on high-quality corporate bonds that are denominated in the currency in which the benefits will be paid, and that have terms to maturity approximating to the terms of the related pension liability.

Actuarial gains and losses are charged or credited to other comprehensive income in the period in which they arise.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2020 - 8).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2020

95,000

95,000

At 31 March 2021

95,000

95,000

Amortisation

At 1 April 2020

95,000

95,000

At 31 March 2021

95,000

95,000

Carrying amount

At 31 March 2021

-

-

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

5

Tangible assets

Property Improvements
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2020

41,991

12,491

194,973

20,080

22,355

291,890

At 31 March 2021

41,991

12,491

194,973

20,080

22,355

291,890

Depreciation

At 1 April 2020

12,408

4,315

137,658

19,624

22,355

196,360

Charge for the year

4,199

1,249

10,971

365

-

16,784

At 31 March 2021

16,607

5,564

148,629

19,989

22,355

213,144

Carrying amount

At 31 March 2021

25,384

6,927

46,344

91

-

78,746

At 31 March 2020

29,583

8,176

57,315

456

-

95,530

6

Stocks

2021
£

2020
£

Other inventories

14,000

15,479

7

Debtors

2021
£

2020
£

Trade debtors

109,144

140,432

Prepayments

33,254

10,667

Other debtors

105,546

95,332

247,944

246,431

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

10

7,890

7,204

Trade creditors

 

82,008

40,644

Taxation and social security

 

63,020

58,934

Accruals and deferred income

 

11,413

12,368

Other creditors

 

23,762

12,805

 

188,093

131,955

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

10

42,110

-

9

Share capital

10

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

42,110

-

2021
£

2020
£

Current loans and borrowings

Bank borrowings

7,890

-

Bank overdrafts

-

2,445

Hire purchase contracts

-

4,759

7,890

7,204

 

Newtrim (UK) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2021

11

Related party transactions

Other transactions with directors

During the year an interest bearing loan was made to the company directors. The loan is interest bearing at 2.25% per annum and as at the balance sheet date the balance owed to the company by the directors was £99,122 (2020: £92,720)