YOBI_CAERLEON_LIMITED - Accounts


COMPANY REGISTRATION NO. 11834116 (England and Wales)
YOBI CAERLEON LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021
PAGES FOR FILING WITH REGISTRAR
YOBI CAERLEON LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
YOBI CAERLEON LIMITED
BALANCE SHEET
AS AT
28 FEBRUARY 2021
28 February 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
291,847
259,693
Current assets
Stocks
5,000
14,500
Debtors
4
15,696
30,189
Cash at bank and in hand
14,898
40,786
35,594
85,475
Creditors: amounts falling due within one year
5
(178,992)
(208,569)
Net current liabilities
(143,398)
(123,094)
Total assets less current liabilities
148,449
136,599
Creditors: amounts falling due after more than one year
6
(60,143)
(32,326)
Provisions for liabilities
(16,432)
(18,855)
Net assets
71,874
85,418
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
71,774
85,318
Total equity
71,874
85,418

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

For the financial year ended 28 February 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their 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.

The financial statements were approved by the board of directors and authorised for issue on 28 June 2021 and are signed on its behalf by:
Mr J C Collingbourne
Director
Company Registration No. 11834116
YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021
- 2 -
1
Accounting policies
Company information

YOBI Caerleon Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O UHY Hacker Young, Lanyon House, Mission Court, Newport, NP20 2DW.

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 £.

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

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Tangible fixed assets

Tangible fixed assets are measured at cost, 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 land and buildings
- Straight line over 25 years
Leasehold improvements
- 20% straight line
Plant and equipment
- 25% straight line
Fixtures and fittings
- 25% straight line
Computers
- 25% straight line
Motor vehicles
- 25% reducing balance
1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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

YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
1
Accounting policies
(Continued)
- 3 -
1.5
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.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 

Debtors and creditors with no stated interest rate and recoverable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

1.6
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. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7
Employee benefits

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

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.8
Retirement benefits

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

YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
1
Accounting policies
(Continued)
- 4 -
1.9
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

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.

2
Employees

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

2021
2020
Number
Number
Total
20
20
YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
- 5 -
3
Tangible fixed assets
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 29 February 2020
7,753
144,958
18,482
80,084
10,620
21,000
282,897
Additions
-
0
52,927
-
0
17,467
2,409
-
0
72,803
At 28 February 2021
7,753
197,885
18,482
97,551
13,029
21,000
355,700
Depreciation and impairment
At 29 February 2020
-
0
10,687
1,155
8,250
1,799
1,313
23,204
Depreciation charged in the year
310
17,097
4,621
10,805
2,894
4,922
40,649
At 28 February 2021
310
27,784
5,776
19,055
4,693
6,235
63,853
Carrying amount
At 28 February 2021
7,443
170,101
12,706
78,496
8,336
14,765
291,847
At 28 February 2020
7,753
134,271
17,327
71,834
8,821
19,687
259,693
YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
3
Tangible fixed assets
(Continued)
- 6 -

Due to Covid 19 restrictions the business was required to remain closed for a large proportion of the year, so it has been estimated that the life span of the Improvements to Property and Fixtures and Fittings will be increased by approximately six months. As such the depreciation charges for these categories have been reduced by 50% for the year.

4
Debtors
2021
2020
Amounts falling due within one year:
£
£
Other debtors
15,696
30,189
5
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
7,500
-
0
Trade creditors
20,268
42,655
Taxation and social security
26,269
15,580
Other creditors
124,955
150,334
178,992
208,569

Included in other creditors above are obligations under finance leases totalling £19,576 secured by a fixed charge over the assets to which they finance.

6
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
42,500
-
0
Other creditors
17,643
32,326
60,143
32,326

Included in other creditors above are obligations under finance leases totalling £17,643 secured by a fixed charge over the assets which they finance.

Creditors which fall due after five years are as follows:
2021
2020
£
£
Payable by instalments
2,500
-
YOBI CAERLEON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
- 7 -
7
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
8
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:

2021
2020
£
£
1,091,750
1,129,250
2021-02-282020-02-29false28 June 2021CCH SoftwareCCH Accounts Production 2021.111No description of principal activityMr J C CollingbourneMr M J Southall2021-06-28118341162020-02-292021-02-28118341162021-02-28118341162020-02-2811834116core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-02-2811834116core:LeaseholdImprovements2021-02-2811834116core:PlantMachinery2021-02-2811834116core:FurnitureFittings2021-02-2811834116core:ComputerEquipment2021-02-2811834116core:MotorVehicles2021-02-2811834116core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-02-2811834116core:LeaseholdImprovements2020-02-2811834116core:PlantMachinery2020-02-2811834116core:FurnitureFittings2020-02-2811834116core:ComputerEquipment2020-02-2811834116core:MotorVehicles2020-02-2811834116core:CurrentFinancialInstruments2021-02-2811834116core:CurrentFinancialInstruments2020-02-2811834116core:Non-currentFinancialInstruments2021-02-2811834116core:Non-currentFinancialInstruments2020-02-2811834116core:ShareCapital2021-02-2811834116core:ShareCapital2020-02-2811834116core:RetainedEarningsAccumulatedLosses2021-02-2811834116core:RetainedEarningsAccumulatedLosses2020-02-2811834116bus:Director12020-02-292021-02-2811834116core:LandBuildingscore:LongLeaseholdAssets2020-02-292021-02-2811834116core:LeaseholdImprovements2020-02-292021-02-2811834116core:PlantMachinery2020-02-292021-02-2811834116core:FurnitureFittings2020-02-292021-02-2811834116core:ComputerEquipment2020-02-292021-02-2811834116core:MotorVehicles2020-02-292021-02-28118341162019-02-192020-02-2811834116core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-02-2811834116core:LeaseholdImprovements2020-02-2811834116core:PlantMachinery2020-02-2811834116core:FurnitureFittings2020-02-2811834116core:ComputerEquipment2020-02-2811834116core:MotorVehicles2020-02-28118341162020-02-2811834116core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-02-292021-02-2811834116core:WithinOneYear2021-02-2811834116core:WithinOneYear2020-02-2811834116bus:PrivateLimitedCompanyLtd2020-02-292021-02-2811834116bus:SmallCompaniesRegimeForAccounts2020-02-292021-02-2811834116bus:FRS1022020-02-292021-02-2811834116bus:AuditExemptWithAccountantsReport2020-02-292021-02-2811834116bus:Director22020-02-292021-02-2811834116bus:FullAccounts2020-02-292021-02-28xbrli:purexbrli:sharesiso4217:GBP