Western Air Ducts (UK) Limited - Period Ending 2021-11-30

Western Air Ducts (UK) Limited - Period Ending 2021-11-30


Western Air Ducts (UK) Limited 01387183 false 2020-12-01 2021-11-30 2021-11-30 The principal activity of the company is that of the manufacture and supply of air ducts Digita Accounts Production Advanced 6.29.9459.0 Software true 01387183 2020-12-01 2021-11-30 01387183 2021-11-30 01387183 bus:Director3 1 2021-11-30 01387183 core:CapitalRedemptionReserve 2021-11-30 01387183 core:RetainedEarningsAccumulatedLosses 2021-11-30 01387183 core:ShareCapital 2021-11-30 01387183 core:CurrentFinancialInstruments 2021-11-30 01387183 core:CurrentFinancialInstruments core:WithinOneYear 2021-11-30 01387183 core:Non-currentFinancialInstruments 2021-11-30 01387183 core:Non-currentFinancialInstruments core:AfterOneYear 2021-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2021-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2021-11-30 01387183 core:MoreThanFiveYears 1 2021-11-30 01387183 core:FurnitureFittingsToolsEquipment 2021-11-30 01387183 core:LandBuildings 2021-11-30 01387183 core:MotorVehicles 2021-11-30 01387183 core:PlantMachinery 2021-11-30 01387183 bus:SmallEntities 2020-12-01 2021-11-30 01387183 bus:AuditExemptWithAccountantsReport 2020-12-01 2021-11-30 01387183 bus:FullAccounts 2020-12-01 2021-11-30 01387183 bus:SmallCompaniesRegimeForAccounts 2020-12-01 2021-11-30 01387183 bus:RegisteredOffice 2020-12-01 2021-11-30 01387183 bus:Director3 2020-12-01 2021-11-30 01387183 bus:Director3 1 2020-12-01 2021-11-30 01387183 bus:PrivateLimitedCompanyLtd 2020-12-01 2021-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-12-01 2021-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2020-12-01 2021-11-30 01387183 core:FurnitureFittings 2020-12-01 2021-11-30 01387183 core:FurnitureFittingsToolsEquipment 2020-12-01 2021-11-30 01387183 core:LandBuildings 2020-12-01 2021-11-30 01387183 core:MotorVehicles 2020-12-01 2021-11-30 01387183 core:PlantMachinery 2020-12-01 2021-11-30 01387183 core:Vehicles 2020-12-01 2021-11-30 01387183 countries:AllCountries 2020-12-01 2021-11-30 01387183 2020-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2020-11-30 01387183 core:FurnitureFittingsToolsEquipment 2020-11-30 01387183 core:LandBuildings 2020-11-30 01387183 core:MotorVehicles 2020-11-30 01387183 core:PlantMachinery 2020-11-30 01387183 2019-12-01 2020-11-30 01387183 2020-11-30 01387183 bus:Director3 1 2020-11-30 01387183 core:CapitalRedemptionReserve 2020-11-30 01387183 core:RetainedEarningsAccumulatedLosses 2020-11-30 01387183 core:ShareCapital 2020-11-30 01387183 core:CurrentFinancialInstruments 2020-11-30 01387183 core:CurrentFinancialInstruments core:WithinOneYear 2020-11-30 01387183 core:Non-currentFinancialInstruments 2020-11-30 01387183 core:Non-currentFinancialInstruments core:AfterOneYear 2020-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2020-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2020-11-30 01387183 core:MoreThanFiveYears 1 2020-11-30 01387183 core:FurnitureFittingsToolsEquipment 2020-11-30 01387183 core:LandBuildings 2020-11-30 01387183 core:MotorVehicles 2020-11-30 01387183 core:PlantMachinery 2020-11-30 01387183 bus:Director3 1 2019-12-01 2020-11-30 iso4217:GBP xbrli:pure

Company registration number: 01387183

Western Air Ducts (UK) Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2021

 

Western Air Ducts (UK) Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

Western Air Ducts (UK) Limited

(Registration number: 01387183)
Balance Sheet as at 30 November 2021

Note

2021
£

2020
£

Fixed assets

 

Intangible assets

4

415

830

Tangible assets

5

1,406,281

1,443,716

 

1,406,696

1,444,546

Current assets

 

Stocks

6

144,235

85,362

Debtors

7

1,157,793

444,463

Cash at bank and in hand

 

296,209

451,564

 

1,598,237

981,389

Creditors: Amounts falling due within one year

8

(491,846)

(423,793)

Net current assets

 

1,106,391

557,596

Total assets less current liabilities

 

2,513,087

2,002,142

Creditors: Amounts falling due after more than one year

8

(298,133)

(430,209)

Provisions for liabilities

 

Deferred tax liabilities

 

(74,579)

(78,487)

Net assets

 

2,140,375

1,493,446

Capital and reserves

 

Called up share capital

850

850

Capital redemption reserve

150

150

Profit and loss account

2,139,375

1,492,446

Total equity

 

2,140,375

1,493,446

 

Western Air Ducts (UK) Limited

(Registration number: 01387183)
Balance Sheet as at 30 November 2021

For the financial year ending 30 November 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 and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.

Approved and authorised by the Board on 4 February 2022 and signed on its behalf by:
 


C J S Lintern
Director

   
 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

1

General information

The company is a private company limited by share capital, incorporated in England, United Kingdom.

The address of its registered office is:
Environment House
Imperial Way
Commerce Park
Frome
Somerset
BA11 2FD

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.
102.

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.

These financial statements are presented in Sterling (£).

Turnover recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of the supply of air ducts and associated products and services. 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

Government grants are recognised under the accruals model resulting in income being recognised on a systematic basis over the period in which the related costs are incurred for which the grant is compensating. The income from the scheme is recognised as other income in the profit and loss and timing differences presented as other debtors or deferred income within the balance sheet.

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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 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 on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation of tangible assets

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

Freehold land and buildings

2% straight line

Plant and machinery

25% reducing balance

Fixtures and fittings

25% reducing balance

Motor vehicles

25% reducing balance

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

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

Patents and trademarks

Straight line over 10 years

Development costs

Straight line over 4 years

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.

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.

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.

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

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.

Assets held under hire purchase agreements are capitalised as tangible fixed assets with the future obligation being recognised as a liability. Finance costs are recognised in the Profit and Loss Account calculated at a constant periodic rate of interest over the term of the liability.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 21 (2020 - 20).

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

4

Intangible assets

Trademarks, patents and licenses
 £

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 December 2020

4,150

116,607

120,757

At 30 November 2021

4,150

116,607

120,757

Amortisation

At 1 December 2020

3,320

116,607

119,927

Amortisation charge

415

-

415

At 30 November 2021

3,735

116,607

120,342

Carrying amount

At 30 November 2021

415

-

415

At 30 November 2020

830

-

830

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 December 2020

1,315,182

95,886

249,374

199,362

1,859,804

Additions

-

6,478

29,290

13,500

49,268

Disposals

-

(30,177)

-

(385)

(30,562)

At 30 November 2021

1,315,182

72,187

278,664

212,477

1,878,510

Depreciation

At 1 December 2020

66,254

56,513

109,930

183,391

416,088

Charge for the year

22,101

10,275

42,183

7,368

81,927

Eliminated on disposal

-

(25,405)

-

(381)

(25,786)

At 30 November 2021

88,355

41,383

152,113

190,378

472,229

Carrying amount

At 30 November 2021

1,226,827

30,804

126,551

22,099

1,406,281

At 30 November 2020

1,248,928

39,373

139,444

15,971

1,443,716

Included within the net book value of land and buildings above is £1,226,827 (2020 - £1,248,928) in respect of freehold land and buildings.
 

6

Stocks

2021
£

2020
£

Other stocks

144,235

85,362

7

Debtors

2021
 £

2020
 £

Trade debtors

1,143,005

339,775

Other debtors

14,788

104,688

Total current trade and other debtors

1,157,793

444,463

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

8

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

9

23,837

31,081

Trade creditors

 

89,221

99,735

Taxation and social security

 

154,374

163,926

Corporation tax

 

202,793

110,217

Other creditors

 

21,621

18,834

 

491,846

423,793

Due after one year

 

Loans and borrowings

9

298,133

430,209

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9

298,133

430,209

2021
£

2020
£

Due after more than five years

After more than five years by instalments

196,299

299,276

-

-

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

9

Loans and borrowings

2021
£

2020
£

Current loans and borrowings

Bank borrowings

23,837

31,081

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

298,133

430,209

Bank borrowings

The company's bank loans are secured by a debenture and a charge over its freehold property.

Loans and borrowings due in greater than five years

Included in the loans and borrowings are the following amounts due after more than five years:

2021
£

2020
£

After more than five years by instalments

196,299

299,276

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

Financial commitments

The total amount of financial commitments not included in the balance sheet is £146,262 (2020 - £-). The total commitment is due over the following periods: £30,000 in one year and £116,262 in one to five years.

 

Western Air Ducts (UK) Limited

Notes to the Unaudited Financial Statements
for the Year Ended 30 November 2021

11

Related party transactions

Transactions with directors

2021

At 1 December 2020
£

Advances to directors
£

Re-
payments by director
£

At 30 November 2021
£

C J S Lintern

Loan account, interest charged at official rates, repayable on demand

99,516

41,000

(140,516)

-

         
       

 

2020

Advances to directors
£

Re-
payments by director
£

At 30 November 2020
£

C J S Lintern

Loan account, interest charged at official rates, repayable on demand

99,792

(276)

99,516