ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-09-302022-09-30The 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. The pension cost charge represents contributions payable by the company to the fund and amounted to £23,519 (2021: £23,971). There were contributions of £1,879 (2021: £1,870) payable to the fund at the balance sheet date. Defined contribution pension plan The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations. The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.true2021-10-01false2625trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 03204538 2021-10-01 2022-09-30 03204538 2020-10-01 2021-09-30 03204538 2022-09-30 03204538 2021-09-30 03204538 2020-10-01 03204538 c:Director1 2021-10-01 2022-09-30 03204538 d:PlantMachinery 2021-10-01 2022-09-30 03204538 d:PlantMachinery 2022-09-30 03204538 d:PlantMachinery 2021-09-30 03204538 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 03204538 d:MotorVehicles 2021-10-01 2022-09-30 03204538 d:MotorVehicles 2022-09-30 03204538 d:MotorVehicles 2021-09-30 03204538 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 03204538 d:FurnitureFittings 2021-10-01 2022-09-30 03204538 d:FurnitureFittings 2022-09-30 03204538 d:FurnitureFittings 2021-09-30 03204538 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 03204538 d:OwnedOrFreeholdAssets 2021-10-01 2022-09-30 03204538 d:CurrentFinancialInstruments 2022-09-30 03204538 d:CurrentFinancialInstruments 2021-09-30 03204538 d:CurrentFinancialInstruments d:WithinOneYear 2022-09-30 03204538 d:CurrentFinancialInstruments d:WithinOneYear 2021-09-30 03204538 d:ShareCapital 2021-10-01 2022-09-30 03204538 d:ShareCapital 2022-09-30 03204538 d:ShareCapital 2020-10-01 2021-09-30 03204538 d:ShareCapital 2021-09-30 03204538 d:ShareCapital 2020-10-01 03204538 d:RetainedEarningsAccumulatedLosses 2021-10-01 2022-09-30 03204538 d:RetainedEarningsAccumulatedLosses 2022-09-30 03204538 d:RetainedEarningsAccumulatedLosses 2020-10-01 2021-09-30 03204538 d:RetainedEarningsAccumulatedLosses 2021-09-30 03204538 d:RetainedEarningsAccumulatedLosses 2020-10-01 03204538 c:OrdinaryShareClass1 2021-10-01 2022-09-30 03204538 c:OrdinaryShareClass1 2022-09-30 03204538 c:OrdinaryShareClass1 2021-09-30 03204538 c:FRS102 2021-10-01 2022-09-30 03204538 c:AuditExempt-NoAccountantsReport 2021-10-01 2022-09-30 03204538 c:FullAccounts 2021-10-01 2022-09-30 03204538 c:PrivateLimitedCompanyLtd 2021-10-01 2022-09-30 03204538 d:WithinOneYear 2022-09-30 03204538 d:WithinOneYear 2021-09-30 03204538 d:BetweenOneFiveYears 2022-09-30 03204538 d:BetweenOneFiveYears 2021-09-30 03204538 2 2021-10-01 2022-09-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 03204538









LORLIN ELECTRONICS LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2022

 
LORLIN ELECTRONICS LIMITED
REGISTERED NUMBER: 03204538

BALANCE SHEET
AS AT 30 SEPTEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
22,478
23,076

  
22,478
23,076

Current assets
  

Stocks
  
459,137
253,351

Debtors: amounts falling due within one year
 5 
319,060
469,390

Cash at bank and in hand
  
381,286
625,552

  
1,159,483
1,348,293

Creditors: amounts falling due within one year
 6 
(454,187)
(633,798)

Net current assets
  
 
 
705,296
 
 
714,495

Total assets less current liabilities
  
727,774
737,571

Provisions for liabilities
  

Other provisions
  
(75,000)
(75,000)

  
 
 
(75,000)
 
 
(75,000)

Net assets
  
652,774
662,571


Capital and reserves
  

Called up share capital 
 7 
2
2

Profit and loss account
 8 
652,772
662,569

  
652,774
662,571


Page 1

 
LORLIN ELECTRONICS LIMITED
REGISTERED NUMBER: 03204538
    
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2022

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



C D Murray
Director

Date: 21 June 2023

Page 2

 
LORLIN ELECTRONICS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2022


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 October 2021
2
662,569
662,571


Comprehensive income for the year

Profit for the year
-
190,203
190,203


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
190,203
190,203

Dividends: Equity capital
-
(200,000)
(200,000)


Total transactions with owners
-
(200,000)
(200,000)


At 30 September 2022
2
652,772
652,774
Page 3

 
LORLIN ELECTRONICS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2021


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 October 2020
2
473,021
473,023


Comprehensive income for the year

Profit for the year
-
189,548
189,548


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
189,548
189,548


Total transactions with owners
-
-
-


At 30 September 2021
2
662,569
662,571


The notes on pages 5 to 11 form part of these financial statements.
Page 4

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

1.


General information

Lorlin Electronics Limited is a private company limited by shares incorporated in England and Wales. Company number 03204538. The address of its principal place of business is Harwood Road, Littlehampton, West Sussex, BN17 7AT. 
The principal activity of the company was that of the manufacture of electrical switches.
The functional currency of the Company is Pounds Sterling as this is the currency of the primary economic
environment in which the Company operates. Monetary amounts in these financial statements are
rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is Pounds Sterling (£).

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Income and Retained Earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

Page 5

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Interest income

Interest income is recognised in the Statement of Income and Retained Earnings using the effective interest method.

 
2.5

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Page 6

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)

 
2.8

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
3 to 10 years straight line
Motor vehicles
-
4 years straight line
Fixtures and fittings
-
4 to 10 years straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.9

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.10

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.11

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.12

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 7

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

2.Accounting policies (continued)

 
2.13

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

 
2.14

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

 
2.15

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 26 (2021 - 25).

Page 8

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

4.


Tangible fixed assets





Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



Cost or valuation


At 1 October 2021
686,319
13,500
65,031
764,850


Additions
7,580
-
-
7,580


Disposals
(2,375)
-
-
(2,375)



At 30 September 2022

691,524
13,500
65,031
770,055



Depreciation


At 1 October 2021
663,243
13,500
65,031
741,774


Charge for the year on owned assets
7,386
-
-
7,386


Disposals
(1,583)
-
-
(1,583)



At 30 September 2022

669,046
13,500
65,031
747,577



Net book value



At 30 September 2022
22,478
-
-
22,478



At 30 September 2021
23,076
-
-
23,076


5.


Debtors

2022
2021
£
£


Trade debtors
241,494
372,717

Amounts owed by group undertakings
1,090
1,090

Other debtors
27,051
53,295

Prepayments and accrued income
49,425
42,288

319,060
469,390


Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

Page 9

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

6.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans
-
115,000

Payments received on account
48,608
75,465

Trade creditors
274,070
288,818

Other taxation and social security
21,472
18,733

Other creditors
4,779
19,270

Accruals and deferred income
105,258
116,512

454,187
633,798



7.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



1 (2021 - 1) Ordinary share of £2.00
2
2





8.


Reserves

Profit and loss account

This reserve represents cumulative profits and losses.


9.


Pension commitments

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. The pension cost charge represents contributions payable by the company to the fund and amounted to £23,519 (2021: £23,971). There were contributions of £1,879 (2021: £1,870) payable to the fund at the balance sheet date.

Page 10

 
LORLIN ELECTRONICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022

10.


Commitments under operating leases

At 30 September 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
74,922
45,571

Between 2 and 5 years
278,166
-

353,088
45,571


11.


Related party transactions

The Company meets the definition of an exempt subsidiary undertaking in FRS 102 Section 1A Appendix C.34-36 Related Party Disclosures. Consequently, the Company has taken advantage of the exemption from disclosing transactions with other group companies qualifying as related parties.

 
Page 11