Red 100 Limited - Period Ending 2022-10-31

Red 100 Limited - Period Ending 2022-10-31


Red 100 Limited 05269938 false 2021-11-01 2022-10-31 2022-10-31 The principal activity of the company is in the year under review was that of air conditioning installation Digita Accounts Production Advanced 6.30.9574.0 true 05269938 2021-11-01 2022-10-31 05269938 2022-10-31 05269938 core:RetainedEarningsAccumulatedLosses 2022-10-31 05269938 core:ShareCapital 2022-10-31 05269938 core:FinanceLeases core:CurrentFinancialInstruments 2022-10-31 05269938 core:FinanceLeases core:Non-currentFinancialInstruments 2022-10-31 05269938 core:CurrentFinancialInstruments 2022-10-31 05269938 core:CurrentFinancialInstruments core:WithinOneYear 2022-10-31 05269938 core:Non-currentFinancialInstruments 2022-10-31 05269938 core:Non-currentFinancialInstruments core:AfterOneYear 2022-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2022-10-31 05269938 core:FurnitureFittingsToolsEquipment 2022-10-31 05269938 core:MotorVehicles 2022-10-31 05269938 core:OtherPropertyPlantEquipment 2022-10-31 05269938 bus:SmallEntities 2021-11-01 2022-10-31 05269938 bus:AuditExemptWithAccountantsReport 2021-11-01 2022-10-31 05269938 bus:FullAccounts 2021-11-01 2022-10-31 05269938 bus:SmallCompaniesRegimeForAccounts 2021-11-01 2022-10-31 05269938 bus:RegisteredOffice 2021-11-01 2022-10-31 05269938 bus:Director1 2021-11-01 2022-10-31 05269938 bus:Director2 2021-11-01 2022-10-31 05269938 bus:PrivateLimitedCompanyLtd 2021-11-01 2022-10-31 05269938 bus:Agent1 2021-11-01 2022-10-31 05269938 core:Buildings 2021-11-01 2022-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2021-11-01 2022-10-31 05269938 core:FurnitureFittingsToolsEquipment 2021-11-01 2022-10-31 05269938 core:MotorVehicles 2021-11-01 2022-10-31 05269938 core:OfficeEquipment 2021-11-01 2022-10-31 05269938 core:OtherPropertyPlantEquipment 2021-11-01 2022-10-31 05269938 core:PlantMachinery 2021-11-01 2022-10-31 05269938 countries:AllCountries 2021-11-01 2022-10-31 05269938 2021-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2021-10-31 05269938 core:FurnitureFittingsToolsEquipment 2021-10-31 05269938 core:MotorVehicles 2021-10-31 05269938 core:OtherPropertyPlantEquipment 2021-10-31 05269938 2020-11-01 2021-10-31 05269938 2021-10-31 05269938 core:RetainedEarningsAccumulatedLosses 2021-10-31 05269938 core:ShareCapital 2021-10-31 05269938 core:FinanceLeases core:CurrentFinancialInstruments 2021-10-31 05269938 core:FinanceLeases core:Non-currentFinancialInstruments 2021-10-31 05269938 core:CurrentFinancialInstruments 2021-10-31 05269938 core:CurrentFinancialInstruments core:WithinOneYear 2021-10-31 05269938 core:Non-currentFinancialInstruments 2021-10-31 05269938 core:Non-currentFinancialInstruments core:AfterOneYear 2021-10-31 05269938 core:ConstructionInProgressAssetsUnderConstruction 2021-10-31 05269938 core:FurnitureFittingsToolsEquipment 2021-10-31 05269938 core:MotorVehicles 2021-10-31 05269938 core:OtherPropertyPlantEquipment 2021-10-31 iso4217:GBP xbrli:pure

Registrar

Registration number: 05269938

Red 100 Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2022

 

Red 100 Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 7

 

Red 100 Limited

Company Information

Directors

S S Phillips

G Oddy

Registered office

3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

Bankers

Barclays Bank plc
Manningtree
4 High Street
Manningtree
Essex
CO11 1AF

Accountants

Lambert Chapman LLP
Chartered Accountants
3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

Red 100 Limited

(Registration number: 05269938)
Balance Sheet as at 31 October 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

88,386

85,166

Current assets

 

Debtors

5

177,430

117,287

Cash at bank and in hand

 

154,864

164,085

 

332,294

281,372

Creditors: Amounts falling due within one year

6

(111,061)

(120,550)

Net current assets

 

221,233

160,822

Total assets less current liabilities

 

309,619

245,988

Creditors: Amounts falling due after more than one year

6

(29,708)

(42,839)

Provisions for liabilities

(8,896)

(7,998)

Net assets

 

271,015

195,151

Capital and reserves

 

Called up share capital

1,000

1,000

Retained earnings

270,015

194,151

Shareholders' funds

 

271,015

195,151

 

Red 100 Limited

(Registration number: 05269938)
Balance Sheet as at 31 October 2022

For the financial year ended 31 October 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 6 February 2023 and signed on its behalf by:
 

S S Phillips
Director

G Oddy
Director

 

Red 100 Limited

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

1

General information

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

The address of its registered office is: 3 Warners Mill, Silks Way, Braintree, Essex, CM7 3GB, United Kingdom.

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.

These financial statements are presented in Sterling (£), which is the company's functional currency.

Government grants

Government grants have been recognised within the profit and loss account for the accounting period they relate to.

Tax

Current 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 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 on temporary 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.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation.

Depreciation

Depreciation is charged so as to write off the cost or valuation 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

20% reducing balance method

Office equipment

20% reducing balance method

Motor Vehicles

25% straight line method

Improvements to property

4% straight line method

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand.

 

Red 100 Limited

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

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

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.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 6 (2021 - 8).

 

Red 100 Limited

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

4

Tangible assets

Office equipment
 £

Motor vehicles
 £

Improvements to property
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 November 2021

66,685

87,222

36,371

16,062

206,340

Additions

4,697

23,837

-

-

28,534

Disposals

-

(29,200)

-

-

(29,200)

At 31 October 2022

71,382

81,859

36,371

16,062

205,674

Depreciation

At 1 November 2021

46,192

52,126

9,306

13,550

121,174

Charge for the year

6,200

17,157

1,455

502

25,314

Eliminated on disposal

-

(29,200)

-

-

(29,200)

At 31 October 2022

52,392

40,083

10,761

14,052

117,288

Carrying amount

At 31 October 2022

18,990

41,776

25,610

2,010

88,386

At 31 October 2021

20,493

35,096

27,065

2,512

85,166

5

Debtors

Note

2022
£

2021
£

Trade debtors

 

113,055

96,538

Director's loan account

571

-

Prepayments

 

52,905

10,883

Other debtors

 

10,899

9,866

 

177,430

117,287

 

Red 100 Limited

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

6

Creditors

Creditors: amounts falling due within one year

Note

2022
 £

2021
 £

Due within one year

 

Loans and borrowing

7

13,131

15,313

Trade creditors

 

44,012

75,638

Social security and other taxes

 

3,228

570

Directors loan

 

4,434

-

Other creditors

 

1,204

347

Corporation tax

 

37,512

22,437

Accruals and deferred income

 

7,540

6,245

 

111,061

120,550


Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £1,631 (2021 - £3,812).

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

7

29,708

42,839

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £Nil (2021 - £1,631).

7

Loans and borrowings

2022
£

2021
£

Current loans and borrowings

Bank borrowings

11,500

11,501

Finance lease liabilities

1,631

3,812

13,131

15,313

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

29,708

41,208

Finance lease liabilities

-

1,631

29,708

42,839