GDM_MANUFACTURING_LIMITED - Accounts


Company registration number 03675843 (England and Wales)
GDM MANUFACTURING LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
PAGES FOR FILING WITH REGISTRAR
GDM MANUFACTURING LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 10
GDM MANUFACTURING LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr R J V Locke
Mr G J Coates
Secretary
Mrs L D Guy
Company number
03675843
Registered office
Unit 12 Kingfisher Park
Collingwood Road
West Moors
Dorset
BH21 6US
Accountants
Azets
37 Commercial Road
Poole
Dorset
BH14 0HU
GDM MANUFACTURING LIMITED
BALANCE SHEET
AS AT 31 MAY 2022
31 May 2022
- 2 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
230,387
236,375
Current assets
Stocks
163,947
153,519
Debtors
4
89,478
72,810
Cash at bank and in hand
59,187
27,154
312,612
253,483
Creditors: amounts falling due within one year
5
(117,292)
(89,629)
Net current assets
195,320
163,854
Total assets less current liabilities
425,707
400,229
Creditors: amounts falling due after more than one year
6
(16,805)
(34,271)
Provisions for liabilities
(5,373)
(5,615)
Net assets
403,529
360,343
Capital and reserves
Called up share capital
8
1,210
1,300
Revaluation reserve
27,857
28,315
Capital redemption reserve
90
-
0
Profit and loss reserves
374,372
330,728
Total equity
403,529
360,343

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 31 May 2022 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.

GDM MANUFACTURING LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2022
31 May 2022
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 6 January 2023 and are signed on its behalf by:
Mr G J Coates
Director
Company Registration No. 03675843
GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
- 4 -
1
Accounting policies
Company information

GDM Manufacturing Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 12 Kingfisher Park, Collingwood Road, West Moors, Dorset, BH21 6US.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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 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:

Freehold land and buildings
2% straight line
Plant and equipment
15% reducing balance
Fixtures and fittings
15% 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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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 (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 5 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.5
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.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

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.

GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 6 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
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.

1.9
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.10
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.

GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 7 -
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

1.13
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.

1.14
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.

1.15
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 in the period are included in profit or loss.

GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 8 -
2
Employees

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

2022
2021
Number
Number
Total
22
21
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost or valuation
At 1 June 2021
224,898
102,010
52,147
379,055
Additions
-
0
390
2,721
3,111
At 31 May 2022
224,898
102,400
54,868
382,166
Depreciation and impairment
At 1 June 2021
17,679
86,328
38,673
142,680
Depreciation charged in the year
4,498
2,367
2,234
9,099
At 31 May 2022
22,177
88,695
40,907
151,779
Carrying amount
At 31 May 2022
202,721
13,705
13,961
230,387
At 31 May 2021
207,219
15,682
13,474
236,375

In 2017 the freehold land and buildings were revalued by Richard Franklin (an independent valuer not connected with the company) on the basis of market value at an amount of £215,000. The directors have considered the value of the property and are satisfied that this reflects a true and fair view.

2022
2021
£
£
Cost
202,007
202,007
Accumulated depreciation
(31,025)
(26,945)
Carrying value
170,982
175,062
GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 9 -
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
89,014
72,304
Prepayments and accrued income
464
506
89,478
72,810
5
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
17,466
16,609
Trade creditors
34,384
20,678
Taxation and social security
58,060
43,530
Other creditors
7,382
8,812
117,292
89,629
6
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
7
16,805
34,271
7
Loans and overdrafts
2022
2021
£
£
Bank loans
34,271
50,880
Payable within one year
17,466
16,609
Payable after one year
16,805
34,271

Security has been given on the bank loans above by virtue of a mortgage on unit 5-7 Woodend Business park, Stoke Lacy, Bromyard Herefordshire, HR7 4HQ.

 

GDM MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 10 -
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
1,140
1,200
1,140
1,200
Ordinary B shares of £1 each
70
100
70
100
1,210
1,300
1,210
1,300

During the year, 60 ordinary A shares and 30 ordinary B shares have been repurchased by the company for a total aggregate amount of £90.

9
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
£
£
20,158
7,164
2022-05-312021-06-01false06 January 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr R J V LockeMr G J CoatesMrs L D Guy036758432021-06-012022-05-3103675843bus:Director12021-06-012022-05-3103675843bus:Director22021-06-012022-05-3103675843bus:CompanySecretary12021-06-012022-05-3103675843bus:RegisteredOffice2021-06-012022-05-31036758432022-05-31036758432021-05-3103675843core:LandBuildingscore:OwnedOrFreeholdAssets2022-05-3103675843core:PlantMachinery2022-05-3103675843core:FurnitureFittings2022-05-3103675843core:LandBuildingscore:OwnedOrFreeholdAssets2021-05-3103675843core:PlantMachinery2021-05-3103675843core:FurnitureFittings2021-05-3103675843core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3103675843core:CurrentFinancialInstrumentscore:WithinOneYear2021-05-3103675843core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3103675843core:Non-currentFinancialInstrumentscore:AfterOneYear2021-05-3103675843core:CurrentFinancialInstruments2022-05-3103675843core:CurrentFinancialInstruments2021-05-3103675843core:ShareCapital2022-05-3103675843core:ShareCapital2021-05-3103675843core:RevaluationReserve2022-05-3103675843core:RevaluationReserve2021-05-3103675843core:CapitalRedemptionReserve2022-05-3103675843core:CapitalRedemptionReserve2021-05-3103675843core:RetainedEarningsAccumulatedLosses2022-05-3103675843core:RetainedEarningsAccumulatedLosses2021-05-3103675843core:ShareCapitalOrdinaryShares2022-05-3103675843core:ShareCapitalOrdinaryShares2021-05-3103675843core:LandBuildingscore:OwnedOrFreeholdAssets2021-06-012022-05-3103675843core:PlantMachinery2021-06-012022-05-3103675843core:FurnitureFittings2021-06-012022-05-31036758432020-06-012021-05-3103675843core:LandBuildingscore:OwnedOrFreeholdAssets2021-05-3103675843core:PlantMachinery2021-05-3103675843core:FurnitureFittings2021-05-31036758432021-05-3103675843core:Non-currentFinancialInstruments2022-05-3103675843core:Non-currentFinancialInstruments2021-05-3103675843bus:PrivateLimitedCompanyLtd2021-06-012022-05-3103675843bus:SmallCompaniesRegimeForAccounts2021-06-012022-05-3103675843bus:FRS1022021-06-012022-05-3103675843bus:AuditExemptWithAccountantsReport2021-06-012022-05-3103675843bus:FullAccounts2021-06-012022-05-31xbrli:purexbrli:sharesiso4217:GBP