Evolution Paint & Graphic Ltd. - Accounts to registrar (filleted) - small 23.1.2

Evolution Paint & Graphic Ltd. - Accounts to registrar (filleted) - small 23.1.2


IRIS Accounts Production v23.1.0.753 03469044 director 1.12.21 30.11.22 30.11.22 false true false false true false Ordinary 1.00000 Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure034690442021-11-30034690442022-11-30034690442021-12-012022-11-30034690442020-11-30034690442020-12-012021-11-30034690442021-11-3003469044ns16:EnglandWales2021-12-012022-11-3003469044ns15:PoundSterling2021-12-012022-11-3003469044ns11:Director12021-12-012022-11-3003469044ns11:PrivateLimitedCompanyLtd2021-12-012022-11-3003469044ns11:SmallEntities2021-12-012022-11-3003469044ns11:AuditExempt-NoAccountantsReport2021-12-012022-11-3003469044ns11:SmallCompaniesRegimeForDirectorsReport2021-12-012022-11-3003469044ns11:SmallCompaniesRegimeForAccounts2021-12-012022-11-3003469044ns11:FullAccounts2021-12-012022-11-3003469044ns11:OrdinaryShareClass12021-12-012022-11-3003469044ns11:CompanySecretary12021-12-012022-11-3003469044ns11:RegisteredOffice2021-12-012022-11-3003469044ns6:CurrentFinancialInstruments2022-11-3003469044ns6:CurrentFinancialInstruments2021-11-3003469044ns6:Non-currentFinancialInstruments2022-11-3003469044ns6:Non-currentFinancialInstruments2021-11-3003469044ns6:ShareCapital2022-11-3003469044ns6:ShareCapital2021-11-3003469044ns6:RetainedEarningsAccumulatedLosses2022-11-3003469044ns6:RetainedEarningsAccumulatedLosses2021-11-3003469044ns6:PlantMachinery2021-12-012022-11-3003469044ns6:FurnitureFittings2021-12-012022-11-3003469044ns6:MotorVehicles2021-12-012022-11-3003469044ns6:LongLeaseholdAssetsns6:LandBuildings2021-11-3003469044ns6:PlantMachinery2021-11-3003469044ns6:FurnitureFittings2021-11-3003469044ns6:MotorVehicles2021-11-3003469044ns6:LongLeaseholdAssetsns6:LandBuildings2021-12-012022-11-3003469044ns6:LongLeaseholdAssetsns6:LandBuildings2022-11-3003469044ns6:PlantMachinery2022-11-3003469044ns6:FurnitureFittings2022-11-3003469044ns6:MotorVehicles2022-11-3003469044ns6:LongLeaseholdAssetsns6:LandBuildings2021-11-3003469044ns6:PlantMachinery2021-11-3003469044ns6:FurnitureFittings2021-11-3003469044ns6:MotorVehicles2021-11-3003469044ns6:PlantMachineryns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:PlantMachineryns6:LeasedAssetsHeldAsLessee2021-12-012022-11-3003469044ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2021-12-012022-11-3003469044ns6:LeasedAssetsHeldAsLessee2021-12-012022-11-3003469044ns6:PlantMachineryns6:LeasedAssetsHeldAsLessee2022-11-3003469044ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2022-11-3003469044ns6:LeasedAssetsHeldAsLessee2022-11-3003469044ns6:PlantMachineryns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:LeasedAssetsHeldAsLessee2021-11-3003469044ns6:WithinOneYearns6:CurrentFinancialInstruments2022-11-3003469044ns6:WithinOneYearns6:CurrentFinancialInstruments2021-11-3003469044ns6:WithinOneYearns6:CurrentFinancialInstrumentsns6:HirePurchaseContracts2022-11-3003469044ns6:WithinOneYearns6:CurrentFinancialInstrumentsns6:HirePurchaseContracts2021-11-3003469044ns6:BetweenOneFiveYearsns6:HirePurchaseContracts2022-11-3003469044ns6:BetweenOneFiveYearsns6:HirePurchaseContracts2021-11-3003469044ns6:HirePurchaseContracts2022-11-3003469044ns6:HirePurchaseContracts2021-11-3003469044ns11:OrdinaryShareClass12022-11-30
REGISTERED NUMBER: 03469044 (England and Wales)





















EVOLUTION PAINT & GRAPHIC LTD.

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 NOVEMBER 2022






EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022










Page

Company Information 1

Balance Sheet 2 to 3

Notes to the Financial Statements 4 to 7


EVOLUTION PAINT & GRAPHIC LTD.

COMPANY INFORMATION
FOR THE YEAR ENDED 30 NOVEMBER 2022







DIRECTOR: A Mycroft





SECRETARY: K J Mycroft





REGISTERED OFFICE: 22-24 Harborough Road
Kingsthorpe
Northampton
NN2 7AZ





REGISTERED NUMBER: 03469044 (England and Wales)





ACCOUNTANTS: Phipps Henson McAllister
Chartered Accountants
22-24 Harborough Road
Kingsthorpe
Northampton
NN2 7AZ

EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

BALANCE SHEET
30 NOVEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 207,839 277,746

CURRENT ASSETS
Stocks 92,686 49,038
Debtors 5 746,251 434,217
Cash at bank and in hand 1,007,511 874,128
1,846,448 1,357,383
CREDITORS
Amounts falling due within one year 6 663,569 499,807
NET CURRENT ASSETS 1,182,879 857,576
TOTAL ASSETS LESS CURRENT LIABILITIES 1,390,718 1,135,322

CREDITORS
Amounts falling due after more than one
year

7

(61,571

)

(59,401

)

PROVISIONS FOR LIABILITIES (26,967 ) (34,555 )
NET ASSETS 1,302,180 1,041,366

CAPITAL AND RESERVES
Called up share capital 9 200 200
Retained earnings 1,301,980 1,041,166
SHAREHOLDERS' FUNDS 1,302,180 1,041,366

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 2022 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each 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.

EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

BALANCE SHEET - continued
30 NOVEMBER 2022


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Statement of Comprehensive Income has not been delivered.

The financial statements were approved by the director and authorised for issue on 22 April 2023 and were signed by:





A Mycroft - Director


EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022


1. STATUTORY INFORMATION

Evolution Paint & Graphic Ltd. is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery - 20% on cost
Fixtures and fittings - 20% on cost
Motor vehicles - 25% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2022


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Debtors and creditors
Debtors and creditors with no stated interest rate and receivable 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.

Government grants
Grants are accounted for under the accruals model as permitted by FRS102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.

Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 33 (2021 - 31 ) .

EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2022


4. TANGIBLE FIXED ASSETS
Fixtures
Long Plant and and Motor
leasehold machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 December 2021 100,315 761,569 264,420 306,831 1,433,135
Additions - 31,276 380 71,148 102,804
Disposals - (15,000 ) - - (15,000 )
At 30 November 2022 100,315 777,845 264,800 377,979 1,520,939
DEPRECIATION
At 1 December 2021 100,315 620,404 247,391 187,279 1,155,389
Charge for year - 86,322 10,662 69,501 166,485
Eliminated on disposal - (8,774 ) - - (8,774 )
At 30 November 2022 100,315 697,952 258,053 256,780 1,313,100
NET BOOK VALUE
At 30 November 2022 - 79,893 6,747 121,199 207,839
At 30 November 2021 - 141,165 17,029 119,552 277,746

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1 December 2021 371,600 120,524 492,124
Additions - 71,348 71,348
Transfer to ownership (278,000 ) (35,109 ) (313,109 )
At 30 November 2022 93,600 156,763 250,363
DEPRECIATION
At 1 December 2021 273,991 51,024 325,015
Charge for year 65,053 42,024 107,077
Transfer to ownership (278,000 ) (35,109 ) (313,109 )
At 30 November 2022 61,044 57,939 118,983
NET BOOK VALUE
At 30 November 2022 32,556 98,824 131,380
At 30 November 2021 97,609 69,500 167,109

EVOLUTION PAINT & GRAPHIC LTD. (REGISTERED NUMBER: 03469044)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2022


5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 737,375 418,540
Other debtors 1,113 35
Prepayments and accrued income 7,763 15,642
746,251 434,217

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Hire purchase contracts (see note 8) 51,485 95,272
Trade creditors 320,469 205,567
Corporation tax 156,569 110,153
PAYE / NI 26,041 15,704
VAT 90,907 69,167
Other creditors 17,916 3,687
Directors' current accounts 182 257
663,569 499,807

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
£    £   
Hire purchase contracts (see note 8) 61,571 59,401

8. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2022 2021
£    £   
Net obligations repayable:
Within one year 51,485 95,272
Between one and five years 61,571 59,401
113,056 154,673

9. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £    £   
200 Ordinary £1 200 200