FORUM_DESIGN_&_MANUFACTUR - Accounts


Company Registration No. 03121334 (England and Wales)
FORUM DESIGN & MANUFACTURING LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
LB GROUP
The Octagon Suite E2
2nd Floor Middleborough
Colchester
Essex
CO1 1TG
FORUM DESIGN & MANUFACTURING LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 7
FORUM DESIGN & MANUFACTURING LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
583,974
598,399
Current assets
Stocks
107,396
105,477
Debtors
5
244,847
223,161
Cash at bank and in hand
36,308
52,166
388,551
380,804
Creditors: amounts falling due within one year
6
(188,473)
(187,615)
Net current assets
200,078
193,189
Total assets less current liabilities
784,052
791,588
Creditors: amounts falling due after more than one year
7
(314,183)
(339,025)
Provisions for liabilities
(9,594)
(9,919)
Net assets
460,275
442,644
FORUM DESIGN & MANUFACTURING LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
2022
2021
Notes
£
£
£
£
- 2 -
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
460,175
442,544
Total equity
460,275
442,644

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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 19 June 2023 and are signed on its behalf by:
Mrs V C Pratt-Douglas
Director
Company Registration No. 03121334
FORUM DESIGN & MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Forum Design & Manufacturing Limited is a private company limited by shares incorporated in England and Wales. The principal place of business is Century House, Birchwood A12, Ipswich Road, Colchester, Essex, CO7 6HS.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
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.

1.3
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:

Land and buildings Freehold
2% straight line
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
25% reducing balance
Motor vehicles
25% reducing balance

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.

1.4
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.

1.5
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.

FORUM DESIGN & MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

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 income statement 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 income statement, 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.

FORUM DESIGN & MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
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.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

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

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2022
2021
Number
Number
Total
11
9
FORUM DESIGN & MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
650,820
126,592
777,412
Additions
-
0
6,224
6,224
Disposals
-
0
(1,800)
(1,800)
At 31 December 2022
650,820
131,016
781,836
Depreciation and impairment
At 1 January 2022
79,464
99,549
179,013
Depreciation charged in the year
13,016
7,524
20,540
Eliminated in respect of disposals
-
0
(1,691)
(1,691)
At 31 December 2022
92,480
105,382
197,862
Carrying amount
At 31 December 2022
558,340
25,634
583,974
At 31 December 2021
571,356
27,043
598,399
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
173,769
220,477
Other debtors
71,078
2,684
244,847
223,161
FORUM DESIGN & MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
85,421
19,639
Trade creditors
6,775
51,606
Corporation tax
37,286
37,302
Other taxation and social security
58,488
75,231
Other creditors
503
3,837
188,473
187,615

A legal charge was created on 13 August 2015 and 2 September 2015 in relation to a loan secured from Lloyds Bank PLC. Both charges are secured on the company's assets.

 

A fixed charge exists between the company and Lloyds TSB Commercial Finance Limited in relation to the company's debts. This charge was created on 23 March 2001 and is secured on all freehold and leasehold property owned by the company.

7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
314,183
339,025

A legal charge was created on 13 August 2015 and 2 September 2015 in relation to a loan secured from Lloyds Bank PLC. Both charges are secured on the company's assets.

 

A fixed charge exists between the company and Lloyds TSB Commercial Finance Limited in relation to the company's debts. This charge was created on 23 March 2001 and is secured on all freehold and leasehold property owned by the company.

Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
242,450
257,120
8
Directors' transactions

No guarantees have been given or received.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors' loan
-
(597)
208,729
(138,619)
69,513
(597)
208,729
(138,619)
69,513
2022-12-312022-01-01false19 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMrs V C Pratt-DouglasMr S C DouglasMr S C Douglas031213342022-01-012022-12-31031213342022-12-31031213342021-12-3103121334core:LandBuildings2022-12-3103121334core:OtherPropertyPlantEquipment2022-12-3103121334core:LandBuildings2021-12-3103121334core:OtherPropertyPlantEquipment2021-12-3103121334core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103121334core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103121334core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3103121334core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3103121334core:CurrentFinancialInstruments2022-12-3103121334core:CurrentFinancialInstruments2021-12-3103121334core:ShareCapital2022-12-3103121334core:ShareCapital2021-12-3103121334core:RetainedEarningsAccumulatedLosses2022-12-3103121334core:RetainedEarningsAccumulatedLosses2021-12-3103121334bus:Director12022-01-012022-12-3103121334core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3103121334core:PlantMachinery2022-01-012022-12-3103121334core:FurnitureFittings2022-01-012022-12-3103121334core:MotorVehicles2022-01-012022-12-31031213342021-01-012021-12-3103121334core:LandBuildings2021-12-3103121334core:OtherPropertyPlantEquipment2021-12-31031213342021-12-3103121334core:LandBuildings2022-01-012022-12-3103121334core:OtherPropertyPlantEquipment2022-01-012022-12-3103121334core:WithinOneYear2022-12-3103121334core:WithinOneYear2021-12-3103121334core:Non-currentFinancialInstruments2022-12-3103121334core:Non-currentFinancialInstruments2021-12-3103121334bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103121334bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3103121334bus:FRS1022022-01-012022-12-3103121334bus:AuditExemptWithAccountantsReport2022-01-012022-12-3103121334bus:Director22022-01-012022-12-3103121334bus:CompanySecretary12022-01-012022-12-3103121334bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP