GMAC Utilities Ltd iXBRL


Relate AccountsProduction v2.6.3 v2.6.3 2022-02-01 The company was not dormant during the period The company was trading for the entire period Unaudited Accounts The principal activity of the company is the provision of drilling, excavation and groundworks services. 23 February 2023 21 21 NI622175 2023-01-31 NI622175 2022-01-31 NI622175 2021-01-31 NI622175 2022-02-01 2023-01-31 NI622175 2021-02-01 2022-01-31 NI622175 uk-bus:PrivateLimitedCompanyLtd 2022-02-01 2023-01-31 NI622175 uk-bus:SmallCompaniesRegimeForAccounts 2022-02-01 2023-01-31 NI622175 uk-bus:FullAccounts 2022-02-01 2023-01-31 NI622175 uk-core:ShareCapital 2023-01-31 NI622175 uk-core:ShareCapital 2022-01-31 NI622175 uk-core:RetainedEarningsAccumulatedLosses 2023-01-31 NI622175 uk-core:RetainedEarningsAccumulatedLosses 2022-01-31 NI622175 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2023-01-31 NI622175 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2022-01-31 NI622175 uk-bus:FRS102 2022-02-01 2023-01-31 NI622175 uk-core:LandBuildings 2022-02-01 2023-01-31 NI622175 uk-core:PlantMachinery 2022-02-01 2023-01-31 NI622175 uk-core:FurnitureFittingsToolsEquipment 2022-02-01 2023-01-31 NI622175 uk-core:CurrentFinancialInstruments 2023-01-31 NI622175 uk-core:CurrentFinancialInstruments 2022-01-31 NI622175 uk-core:WithinOneYear 2023-01-31 NI622175 uk-core:WithinOneYear 2022-01-31 NI622175 uk-core:WithinOneYear 2023-01-31 NI622175 uk-core:WithinOneYear 2022-01-31 NI622175 uk-core:AfterOneYear 2023-01-31 NI622175 uk-core:AfterOneYear 2022-01-31 NI622175 uk-core:AfterOneYear 2023-01-31 NI622175 uk-core:AfterOneYear 2022-01-31 NI622175 uk-core:BetweenOneFiveYears 2023-01-31 NI622175 uk-core:BetweenOneFiveYears 2022-01-31 NI622175 uk-core:OtherMiscellaneousReserve 2022-01-31 NI622175 uk-core:OtherMiscellaneousReserve 2022-02-01 2023-01-31 NI622175 uk-core:AcceleratedTaxDepreciationDeferredTax 2023-01-31 NI622175 uk-core:TaxLossesCarry-forwardsDeferredTax 2023-01-31 NI622175 uk-core:OtherDeferredTax 2023-01-31 NI622175 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2023-01-31 NI622175 uk-core:OtherMiscellaneousReserve 2023-01-31 NI622175 2022-02-01 2023-01-31 NI622175 uk-bus:Director1 2022-02-01 2023-01-31 NI622175 uk-bus:AuditExempt-NoAccountantsReport 2022-02-01 2023-01-31 xbrli:pure iso4217:GBP xbrli:shares
 
 
 
 
 
 
 
 
 
 
 
GMAC Utilities Ltd
 
Unaudited Financial Statements
 
for the financial year ended 31 January 2023



GMAC Utilities Ltd
Company Registration Number: NI622175
BALANCE SHEET
as at 31 January 2023

2023 2022
Notes £ £
 
Fixed Assets
Tangible assets 4 218,214 247,182
───────── ─────────
 
Current Assets
Stocks 5 383,888 394,516
Debtors 7 2,761,618 1,978,850
Cash and cash equivalents 99,997 293,188
───────── ─────────
3,245,503 2,666,554
───────── ─────────
Creditors: amounts falling due within one year 8 (2,043,377) (1,921,291)
───────── ─────────
Net Current Assets 1,202,126 745,263
───────── ─────────
Total Assets less Current Liabilities 1,420,340 992,445
 
Creditors:
amounts falling due after more than one year 9 (1,000,000) (1,032,478)
 
Provisions for liabilities 11 87,948 155,287
───────── ─────────
Net Assets 508,288 115,254
═════════ ═════════
 
Capital and Reserves
Called up share capital 200 200
Retained earnings 508,088 115,054
───────── ─────────
Equity attributable to owners of the company 508,288 115,254
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Profit and Loss Account and Directors' Report.
           
For the financial year ended 31 January 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.
           
The directors confirm that the members have not required the company to obtain an audit of its financial statements for the financial year in question in accordance with section 476 of the Companies Act 2006.
           
The directors acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its profit and loss for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.
           
Approved by the Board and authorised for issue on 23 February 2023 and signed on its behalf by
           
________________________________          
Mr. Gerald McCloskey (JNR)          
Director          
           



GMAC Utilities Ltd
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 31 January 2023

   
1. General Information
 
GMAC Utilities Ltd is a private company, limited by shares incorporated in Northern Ireland. 16 Drumgaw Road, Armagh, Co. Armagh, BT60 2AD, Northern Ireland is the registered office, which is also the principal place of business of the company. The company registration number is NI622175.

These financial statements cover the individual entity for the year ended 31st January 2023.

The financial statements have been presented in Pound Sterling (£) which is also the functional currency of the company.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 31 January 2023 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Turnover
Turnover comprises the invoice value of services supplied by the company, exclusive of trade discounts and value added tax. Revenues for works completed are recognised when; the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity, the stage of completion can be measured reliably, and the costs incurred for the transaction and the costs to complete the transaction can be measured reliably.
 
Tangible assets and depreciation
Tangible assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible assets, less their estimated residual value, over their expected useful lives as follows:
 
  Land and buildings freehold - 4% Straight Line
  Plant and machinery - 10% Reducing Balance
  Fixtures, fittings and equipment - 20% Straight line
 
The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.

In year ended 31st January 2021, after a comprehensive review of the accounting policy for depreciation, the directors decided to change the basis used for depreciation, so as to better reflect the useful economic life of the underlying assets. Previous policy was to depreciate Plant and Machinery at 20% reducing balance.
 
Leasing and hire purchases
Tangible assets held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Balance Sheet at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Profit and Loss Account.
 
Stocks
Stocks are valued at the lower of cost and net realisable value. Stocks are determined on a first-in first-out basis. Cost comprises expenditure incurred in the normal course of business in bringing stocks to their present location and condition.  Full provision is made for obsolete and slow moving items. Net realisable value comprises actual or estimated selling price (net of trade discounts) less all further costs to completion or to be incurred in marketing and selling.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Employee benefits
The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. Annual contributions payable to the company's pension scheme are charged to the Profit and Loss Account in the period to which they relate.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
 
Government grants
Capital grants received and receivable are treated as deferred income and amortised to the Profit and Loss Account annually over the useful economic life of the asset to which it relates. Revenue grants are credited to the Profit and Loss Account when received.
 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Profit and Loss Account.
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
       
3. Employees
 
The average monthly number of employees, including directors, during the financial year was;
 
  2023 2022
  Number Number
 
Employees 21 21
  ═════════ ═════════
           
4. Tangible assets
  Land and Plant and Fixtures, Total
  buildings machinery fittings and  
  freehold   equipment  
  £ £ £ £
Cost
At 1 February 2022 54,393 543,780 16,220 614,393
Additions - - 999 999
  ───────── ───────── ───────── ─────────
At 31 January 2023 54,393 543,780 17,219 615,392
  ───────── ───────── ───────── ─────────
Depreciation
At 1 February 2022 26,086 334,495 6,630 367,211
Charge for the financial year 5,661 20,929 3,377 29,967
  ───────── ───────── ───────── ─────────
At 31 January 2023 31,747 355,424 10,007 397,178
  ───────── ───────── ───────── ─────────
Net book value
At 31 January 2023 22,646 188,356 7,212 218,214
  ═════════ ═════════ ═════════ ═════════
At 31 January 2022 28,307 209,285 9,590 247,182
  ═════════ ═════════ ═════════ ═════════
       
5. Stocks 2023 2022
  £ £
 
Work in progress 322,271 394,516
Finished goods and goods for resale 61,617 -
  ───────── ─────────
  383,888 394,516
  ═════════ ═════════
 
The replacement cost of stock did not differ significantly from the figures shown.
       
6. Pension Costs- Defined Contribution
 
The company operates a defined contribution pension scheme.  The assets of the scheme are held separately from those of the company in an independently administered fund.
Unpaid contributions outstanding at 31st January 2023 amounted to £6,199 (31st January 2022: £3,695). This is included in Creditors: amounts falling due within one year.
       
7. Debtors 2023 2022
  £ £
 
Trade debtors 2,660,157 1,846,816
Other debtors - 2,000
Taxation and social security costs (Note 10) 45,288 54,507
Prepayments and accrued income 56,173 75,527
  ───────── ─────────
  2,761,618 1,978,850
  ═════════ ═════════
       
8. Creditors 2023 2022
Amounts falling due within one year £ £
 
Net obligations under finance leases
and hire purchase contracts 29,965 83,078
Trade creditors 798,612 698,215
Taxation and social security costs (Note 10) 424,572 441,954
Directors' current accounts 723,878 681,922
Other creditors - 8,916
Accruals:
Pension accrual 6,199 3,695
Other accruals 60,151 3,511
  ───────── ─────────
  2,043,377 1,921,291
  ═════════ ═════════
 
The creditor balances include net obligations under hire purchase contracts which are secured on the assets concerned. This security totals £29,965 in the year ended 31st January 2023  (2022: £115,556).
       
9. Creditors 2023 2022
Amounts falling due after more than one year £ £
 
Finance leases and hire purchase contracts - 32,478
Directors' loan accounts 1,000,000 1,000,000
  ───────── ─────────
  1,000,000 1,032,478
  ═════════ ═════════
 
 
Net obligations under finance leases
and hire purchase contracts
Repayable within one year 29,965 83,078
Repayable between one and five years - 32,478
  ───────── ─────────
  29,965 115,556
  ═════════ ═════════
       
10. Taxation and social security 2023 2022
  £ £
 
Debtors:
VAT 2,255 2,685
Corporation tax - 48,389
Withholding tax 43,033 3,433
  ───────── ─────────
  45,288 54,507
  ═════════ ═════════
Creditors:
VAT 361,811 411,803
PAYE / NI 61,803 26,956
CIS Creditor 958 3,195
  ───────── ─────────
  424,572 441,954
  ═════════ ═════════
           
11. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Capital Losses Total Total
  allowances      
         
      2023 2022
  £ £ £ £
 
At financial year start 46,965 (202,252) (155,287) 48,279
Charged to profit and loss (5,914) 73,253 67,339 (203,566)
  ───────── ───────── ───────── ─────────
At financial year end 41,051 (128,999) (87,948) (155,287)
  ═════════ ═════════ ═════════ ═════════