CHESTERFELT_LIMITED - Accounts


Company registration number 01350189 (England and Wales)
CHESTERFELT LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
CHESTERFELT LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
CHESTERFELT LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
6
2,078,025
1,907,714
Current assets
Stocks
1,241,729
851,946
Debtors
7
1,111,094
823,608
Cash at bank and in hand
864,939
1,010,383
3,217,762
2,685,937
Creditors: amounts falling due within one year
8
(1,608,436)
(1,259,647)
Net current assets
1,609,326
1,426,290
Total assets less current liabilities
3,687,351
3,334,004
Provisions for liabilities
10
(428,818)
(403,917)
Net assets
3,258,533
2,930,087
Capital and reserves
Called up share capital
2,205
2,205
Revaluation reserve
1,524,179
1,718,040
Profit and loss reserves
1,732,149
1,209,842
Total equity
3,258,533
2,930,087

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 5 June 2023 and are signed on its behalf by:
T Yeo
Director
Company Registration No. 01350189
CHESTERFELT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2022
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 December 2020
2,205
1,924,760
1,083,304
3,010,269
Year ended 30 November 2021:
Profit for the year
-
-
396,499
396,499
Other comprehensive income:
Deferred tax on revaluation reserve
-
-
(63,806)
(63,806)
Total comprehensive income for the year
-
0
-
0
332,693
332,693
Dividends
-
-
(412,875)
(412,875)
Reserves transfer
-
(206,720)
206,720
-
Balance at 30 November 2021
2,205
1,718,040
1,209,842
2,930,087
Period ended 31 December 2022:
Profit for the period
-
-
822,580
822,580
Other comprehensive income:
Deferred tax on revaluation reserve
-
-
48,465
48,465
Total comprehensive income for the period
-
0
-
0
871,045
871,045
Dividends
-
-
(542,599)
(542,599)
Reserves transfer
-
(193,861)
193,861
-
Balance at 31 December 2022
2,205
1,524,179
1,732,149
3,258,533
CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Chesterfelt Limited is a private company limited by shares incorporated in England and Wales. The registered office is Foxwood Way, Sheepbridge Industrial Estate, Chesterfield, Derbyshire, United Kingdom, S41 9RX.

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. The principal accounting policies adopted are set out below.

As at the year end, Chesterfelt Limited is a wholly owned subsidiary of Chesterfelt Holdings Limited and the results of Chesterfelt Limited are included in the consolidated financial statements of Chesterfelt Holdings Limited which are available from Foxwood Way, Sheepbridge Industrial Estate, Chesterfield, Derbyshire, S41 9RX.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

1.2
Going concern

In assessing the appropriateness of the going concern assumption, the Directors have reviewed detailed profit and loss forecasts and cash flow forecasts, considering all reasonably foreseeable potential scenarios and uncertainties in relation to revenue and expenditure for a period of at least 12 months from the date these financial statements have been signed. Based on these forecasts, the Directors have a reasonable expectation that the company can meet its liabilities as they fall due and the Directors have therefore concluded that it is appropriate for the financial statements to be prepared on the going concern basis and that no material uncertainty exists.

1.3
Reporting period

The current period end was extended to a 13 month period and therefore the prior period figures are not entirely comparable.

CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.4
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.

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.

1.5
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:

Plant and machinary
10-25%
Fixtures and fittings
10-25%
Computers equipment
25-100%
Motor vehicles
25-33%
Leasehold improvements
15 years

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.

 

Plant & machinary is the only class of asset that is held at valuation.

1.6
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.

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.

CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.7
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.

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.

1.8
Cash and cash equivalents

Cash and cash equivalents is represented by cash in hand repayable without penalty or notice of not more than 24 hours.

1.9
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.

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.

1.10
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.

1.11
Retirement benefits

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

CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.12
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.

2
Classification of costs in the profit and loss account

Following acquisition of the company by Superglass Holdings Limited during the year, the directors have reclassified certain direct staff costs from administrative expenses to cost of sales to reflect the actual time spent by such employees. The prior year comparatives have not been adjusted, however had they been, the impact would be a decrease in administrative expenses and an increase in cost of sales of £108,000. There would be no impact on the previously reported profit for the year.

3
Auditor's remuneration

The audit fees are borne by the parent company, Chesterfelt Holdings Limited.

4
Employees

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

2022
2021
Number
Number
Total
25
29
5
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
25,753
124,240
Adjustments in respect of prior periods
(44,146)
(17,619)
Total current tax
(18,393)
106,621
Deferred tax
Origination and reversal of timing differences
73,366
12,896
Previously unrecognised tax loss, tax credit or timing difference
-
0
12,291
Total deferred tax
73,366
25,187
Total tax charge
54,973
131,808
CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
- 7 -
6
Tangible fixed assets
Leasehold land and buildings
Plant and machinary
Fixtures and fittings
Computers equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 December 2021
-
0
3,850,410
314,697
111,090
112,850
4,389,047
Additions
280,365
229,305
-
0
3,736
29,183
542,589
Disposals
-
0
(220,260)
-
0
-
0
(20,250)
(240,510)
At 31 December 2022
280,365
3,859,455
314,697
114,826
121,783
4,691,126
Depreciation and impairment
At 1 December 2021
-
0
2,056,443
253,656
98,904
72,330
2,481,333
Depreciation charged in the Period
78,703
241,677
16,531
12,828
22,539
372,278
Eliminated in respect of disposals
-
0
(220,260)
-
0
-
0
(20,250)
(240,510)
At 31 December 2022
78,703
2,077,860
270,187
111,732
74,619
2,613,101
Carrying amount
At 31 December 2022
201,662
1,781,595
44,510
3,094
47,164
2,078,025
At 30 November 2021
-
0
1,793,967
61,041
12,186
40,520
1,907,714
7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,045,693
733,736
Other debtors
65,401
89,872
1,111,094
823,608

Following acquisition of the Company by Superglass Holdings Limited during the year, certain trade debtors which historically have been classified within Other Debtors have now been reclassified to Trade Debtors. The comparative amounts have not been restated, had they been the impact would an increase in trade debtors and equal decrease in other debtors amounting to £52,003 as at 30 November 2021. There would be no change to total debtors.

CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
- 8 -
8
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
420,514
505,590
Amounts owed to group undertakings
176,434
-
0
Corporation tax
25,753
124,240
Other taxation and social security
240,750
156,387
Other creditors
744,985
473,430
1,608,436
1,259,647
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Mr Mitesh Thakrar and the auditor was Azets Audit Services.
10
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
244,148
334,062
11
Capital commitments

As at the year end date, the company entered into a contract to purchase plant and machinery amounting to £nil (2021: £142,782). The amount outstanding for payment at the year end date was £nil (2021: £94,287).

12
Related party transactions

The company has taken the exemption under paragraph 33.1A of FRS 102 which permits non disclosure of transactions that have taken place between two or more members of the group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.

CHESTERFELT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2022
- 9 -
13
Parent company

The companies immediate parent company is Chesterfelt Holdings Limited.

 

Copies of the consolidated financial statements of Chesterfelt Holdings Limited are available from the company secretary, Foxwood Way, Sheepbridge Industrial Estate, Chesterfield, S41 9RA.

 

Chesterfelt Holdings immediate parent company is Superglass Holdings Limited.

The ultimate controlling party of Superglass Holdings Limited is Inflection Management Corporation Limited which is incorporated and registered in Cyprus.

 

 

 

2022-12-312021-12-01false05 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedT YeoL J HanleyC A HanleyD YeoR RodgersD FosterT M McleanK G MunroL J HanleyP J HollandM W McKayS J McKayA E SharpeR SharpeD YeoD FosterR RodgersS J McKayP J HollandM W McKayT Yeo013501892021-12-012022-12-31013501892022-12-31013501892021-11-3001350189core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3101350189core:PlantMachinery2022-12-3101350189core:FurnitureFittings2022-12-3101350189core:ComputerEquipment2022-12-3101350189core:MotorVehicles2022-12-3101350189core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-11-3001350189core:PlantMachinery2021-11-3001350189core:FurnitureFittings2021-11-3001350189core:ComputerEquipment2021-11-3001350189core:MotorVehicles2021-11-3001350189core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3101350189core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3001350189core:CurrentFinancialInstruments2022-12-3101350189core:CurrentFinancialInstruments2021-11-3001350189core:ShareCapital2022-12-3101350189core:ShareCapital2021-11-3001350189core:RevaluationReserve2022-12-3101350189core:RevaluationReserve2021-11-3001350189core:RetainedEarningsAccumulatedLosses2022-12-3101350189core:RetainedEarningsAccumulatedLosses2021-11-3001350189core:ShareCapital2020-11-3001350189core:RevaluationReserve2020-11-3001350189core:RetainedEarningsAccumulatedLosses2020-11-30013501892020-11-3001350189bus:CompanySecretaryDirector12021-12-012022-12-3101350189core:RetainedEarningsAccumulatedLosses2020-12-012021-11-30013501892020-12-012021-11-3001350189core:RetainedEarningsAccumulatedLosses2021-12-012022-12-3101350189core:ShareCapital2020-12-012021-11-3001350189core:RevaluationReserve2020-12-012021-11-3001350189core:ShareCapital2021-12-012022-12-3101350189core:RevaluationReserve2021-12-012022-12-3101350189core:PlantMachinery2021-12-012022-12-3101350189core:FurnitureFittings2021-12-012022-12-3101350189core:ComputerEquipment2021-12-012022-12-3101350189core:MotorVehicles2021-12-012022-12-3101350189core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-12-012022-12-3101350189core:UKTax2021-12-012022-12-3101350189core:UKTax2020-12-012021-11-300135018912021-12-012022-12-310135018912020-12-012021-11-3001350189core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-11-3001350189core:PlantMachinery2021-11-3001350189core:FurnitureFittings2021-11-3001350189core:ComputerEquipment2021-11-3001350189core:MotorVehicles2021-11-30013501892021-11-3001350189core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-012022-12-3101350189core:WithinOneYear2022-12-3101350189core:WithinOneYear2021-11-3001350189bus:PrivateLimitedCompanyLtd2021-12-012022-12-3101350189bus:SmallCompaniesRegimeForAccounts2021-12-012022-12-3101350189bus:FRS1022021-12-012022-12-3101350189bus:Audited2021-12-012022-12-3101350189bus:Director12021-12-012022-12-3101350189bus:Director22021-12-012022-12-3101350189bus:Director32021-12-012022-12-3101350189bus:Director42021-12-012022-12-3101350189bus:Director52021-12-012022-12-3101350189bus:Director62021-12-012022-12-3101350189bus:Director72021-12-012022-12-3101350189bus:Director82021-12-012022-12-3101350189bus:Director92021-12-012022-12-3101350189bus:Director102021-12-012022-12-3101350189bus:Director112021-12-012022-12-3101350189bus:Director122021-12-012022-12-3101350189bus:Director132021-12-012022-12-3101350189bus:Director142021-12-012022-12-3101350189bus:Director152021-12-012022-12-3101350189bus:Director162021-12-012022-12-3101350189bus:Director172021-12-012022-12-3101350189bus:Director182021-12-012022-12-3101350189bus:Director192021-12-012022-12-3101350189bus:Director202021-12-012022-12-3101350189bus:CompanySecretary12021-12-012022-12-3101350189bus:FullAccounts2021-12-012022-12-31xbrli:purexbrli:sharesiso4217:GBP