Whittle Coach & Bus Limited - Accounts to registrar (filleted) - small 23.1.2

Whittle Coach & Bus Limited - Accounts to registrar (filleted) - small 23.1.2


IRIS Accounts Production v23.1.5.20 09359513 Board of Directors 1.1.22 31.12.22 31.12.22 2.8.23 false true false false false true false Auditors Opinion Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure093595132021-12-31093595132022-12-31093595132022-01-012022-12-31093595132020-12-31093595132021-01-012021-12-31093595132021-12-3109359513ns16:EnglandWales2022-01-012022-12-3109359513ns15:PoundSterling2022-01-012022-12-3109359513ns11:Director12022-01-012022-12-3109359513ns11:PrivateLimitedCompanyLtd2022-01-012022-12-3109359513ns11:SmallEntities2022-01-012022-12-3109359513ns11:Audited2022-01-012022-12-3109359513ns11:SmallCompaniesRegimeForDirectorsReport2022-01-012022-12-3109359513ns11:SmallCompaniesRegimeForAccounts2022-01-012022-12-3109359513ns11:FullAccounts2022-01-012022-12-310935951312022-01-012022-12-3109359513ns11:OrdinaryShareClass12022-01-012022-12-3109359513ns11:Director22022-01-012022-12-3109359513ns11:RegisteredOffice2022-01-012022-12-3109359513ns6:CurrentFinancialInstruments2022-12-3109359513ns6:CurrentFinancialInstruments2021-12-3109359513ns6:Non-currentFinancialInstruments2022-12-3109359513ns6:Non-currentFinancialInstruments2021-12-3109359513ns6:ShareCapital2022-12-3109359513ns6:ShareCapital2021-12-3109359513ns6:RetainedEarningsAccumulatedLosses2022-12-3109359513ns6:RetainedEarningsAccumulatedLosses2021-12-3109359513ns6:NetGoodwill2022-01-012022-12-3109359513ns6:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3109359513ns6:PatentsTrademarksLicencesConcessionsSimilar2022-01-012022-12-3109359513ns6:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-01-012022-12-3109359513ns6:ComputerSoftware2022-01-012022-12-3109359513ns6:ShortLeaseholdAssetsns6:LandBuildings2022-01-012022-12-3109359513ns6:PlantMachinery2022-01-012022-12-3109359513ns6:FurnitureFittings2022-01-012022-12-3109359513ns6:MotorVehicles2022-01-012022-12-3109359513ns6:NetGoodwill2021-12-3109359513ns6:PatentsTrademarksLicencesConcessionsSimilar2021-12-3109359513ns6:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3109359513ns6:ComputerSoftware2021-12-3109359513ns6:NetGoodwill2022-12-3109359513ns6:PatentsTrademarksLicencesConcessionsSimilar2022-12-3109359513ns6:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-3109359513ns6:ComputerSoftware2022-12-3109359513ns6:NetGoodwill2021-12-3109359513ns6:PatentsTrademarksLicencesConcessionsSimilar2021-12-3109359513ns6:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3109359513ns6:ComputerSoftware2021-12-3109359513ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3109359513ns6:PlantMachinery2021-12-3109359513ns6:FurnitureFittings2021-12-3109359513ns6:ShortLeaseholdAssetsns6:LandBuildings2022-12-3109359513ns6:PlantMachinery2022-12-3109359513ns6:FurnitureFittings2022-12-3109359513ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3109359513ns6:PlantMachinery2021-12-3109359513ns6:FurnitureFittings2021-12-3109359513ns6:MotorVehicles2021-12-3109359513ns6:ComputerEquipment2021-12-3109359513ns6:ComputerEquipment2022-01-012022-12-3109359513ns6:MotorVehicles2022-12-3109359513ns6:ComputerEquipment2022-12-3109359513ns6:MotorVehicles2021-12-3109359513ns6:ComputerEquipment2021-12-3109359513ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2021-12-3109359513ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2022-01-012022-12-3109359513ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2022-12-3109359513ns6:MotorVehiclesns6:LeasedAssetsHeldAsLessee2021-12-3109359513ns6:WithinOneYearns6:CurrentFinancialInstruments2022-12-3109359513ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3109359513ns6:WithinOneYearns6:CurrentFinancialInstrumentsns6:HirePurchaseContracts2022-12-3109359513ns6:WithinOneYearns6:CurrentFinancialInstrumentsns6:HirePurchaseContracts2021-12-3109359513ns6:BetweenOneFiveYearsns6:HirePurchaseContracts2022-12-3109359513ns6:BetweenOneFiveYearsns6:HirePurchaseContracts2021-12-3109359513ns6:HirePurchaseContracts2022-12-3109359513ns6:HirePurchaseContracts2021-12-3109359513ns6:WithinOneYear2022-12-3109359513ns6:WithinOneYear2021-12-3109359513ns6:BetweenOneFiveYears2022-12-3109359513ns6:BetweenOneFiveYears2021-12-3109359513ns6:AllPeriods2022-12-3109359513ns6:AllPeriods2021-12-3109359513ns11:OrdinaryShareClass12022-12-31
REGISTERED NUMBER: 09359513 (England and Wales)




FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

FOR

WHITTLE COACH & BUS LIMITED

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)






CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 31 December 2022




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


WHITTLE COACH & BUS LIMITED

COMPANY INFORMATION
for the year ended 31 December 2022







DIRECTORS: P G Johnson
J R Johnson





REGISTERED OFFICE: Liveridge House
Liveridge Hill
Henley in Arden
Solihull
West Midlands
B95 5QS





REGISTERED NUMBER: 09359513 (England and Wales)





AUDITORS: Luckmans Duckett Parker Limited
Chartered Accountants
Statutory Auditors
1110 Elliott Court
Herald Avenue
Coventry Business Park
Coventry
West Midlands
CV5 6UB

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

BALANCE SHEET
31 December 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 6 6
Tangible assets 5 660,050 354,197
660,056 354,203

CURRENT ASSETS
Stocks 34,044 29,351
Debtors 6 263,811 298,868
Cash at bank and in hand 112,770 137,874
410,625 466,093
CREDITORS
Amounts falling due within one year 7 541,082 507,452
NET CURRENT LIABILITIES (130,457 ) (41,359 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

529,599

312,844

CREDITORS
Amounts falling due after more than one
year

8

(421,737

)

(296,573

)

PROVISIONS FOR LIABILITIES (85,569 ) (28,295 )
NET ASSETS/(LIABILITIES) 22,293 (12,024 )

CAPITAL AND RESERVES
Called up share capital 11 1 1
Retained earnings 22,292 (12,025 )
SHAREHOLDERS' FUNDS 22,293 (12,024 )

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 Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 2 August 2023 and were signed on its behalf by:





J R Johnson - Director


WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 December 2022

1. STATUTORY INFORMATION

Whittle Coach & Bus Limited 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.

Turnover represents net invoiced sales of services, excluding value added tax, recognised according to the departure date of the tour or hire.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2015, is being amortised evenly over its estimated useful life of three years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Intellectual property are being amortised evenly over their estimated useful life of nil years.

Negative goodwill are being amortised evenly over their estimated useful life of five years.

Computer software is being amortised evenly over its estimated useful life of nil years.

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.
Short leasehold - Equal instalments over period of lease
Plant and machinery - 33% on cost
Fixtures and fittings - 33% on cost
Motor vehicles - Varying rates 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.


WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 December 2022

2. ACCOUNTING POLICIES - continued
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.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts, finance leases or sale and leaseback arrangements are capitalised in the balance sheet. Depreciation is charged to the profit and loss account over the estimated useful life of the asset. Interest is charged to the profit or loss account over the relevant period. The capital element of the future payments is treated as a liability.
Rentals paid under operating leases are charged to the profit and loss account 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.

Finance and operating leases
In accordance with FRS102 section 20, finance agreements where substantially all the risks and rewards of ownership are transferred are treated as finance leases. The liability is recognised as the present value of the minimum lease payments and a charge is taken to the profit and loss in order to produce a constant periodic rate of interest on the remaining balance of the liability.
Lease payments made under operating leases are recognised as an expense over the lease term in accordance with Section 20 FRS102.

Sale and leaseback arrangements
In accordance with FRS 102 section 20.33 sale and leaseback arrangements have been accounted for as finance leases.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 26 (2021 - 26 ) .

4. INTANGIBLE FIXED ASSETS
Intellectual Negative Computer
Goodwill property goodwill software Totals
£    £    £    £    £   
COST
At 1 January 2022
and 31 December 2022 1 4 (146,724 ) 1 (146,718 )
AMORTISATION
At 1 January 2022
and 31 December 2022 - - (146,724 ) - (146,724 )
NET BOOK VALUE
At 31 December 2022 1 4 - 1 6
At 31 December 2021 1 4 - 1 6

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 December 2022

5. TANGIBLE FIXED ASSETS
Fixtures
Short Plant and and
leasehold machinery fittings
£    £    £   
COST
At 1 January 2022 1 1,992 2,078
Additions - - 3,207
Disposals - - -
At 31 December 2022 1 1,992 5,285
DEPRECIATION
At 1 January 2022 - 1,992 2,078
Charge for year - - 53
Eliminated on disposal - - -
At 31 December 2022 - 1,992 2,131
NET BOOK VALUE
At 31 December 2022 1 - 3,154
At 31 December 2021 1 - -

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2022 1,066,668 4,377 1,075,116
Additions 402,290 634 406,131
Disposals (62,864 ) - (62,864 )
At 31 December 2022 1,406,094 5,011 1,418,383
DEPRECIATION
At 1 January 2022 716,241 608 720,919
Charge for year 93,625 1,600 95,278
Eliminated on disposal (57,864 ) - (57,864 )
At 31 December 2022 752,002 2,208 758,333
NET BOOK VALUE
At 31 December 2022 654,092 2,803 660,050
At 31 December 2021 350,427 3,769 354,197

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 December 2022

5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST
At 1 January 2022 492,450
Additions 385,290
Transfer to ownership (259,950 )
At 31 December 2022 617,790
DEPRECIATION
At 1 January 2022 209,109
Charge for year 72,992
Transfer to ownership (158,660 )
At 31 December 2022 123,441
NET BOOK VALUE
At 31 December 2022 494,349
At 31 December 2021 283,341

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 67,720 99,242
Amounts owed by group undertakings 34,000 119,448
Other debtors 63,596 58,634
Tax 39,765 -
Prepayments 58,730 21,544
263,811 298,868

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Hire purchase contracts (see note 9) 112,345 63,093
Trade creditors 126,234 76,354
Amounts owed to group undertakings 204,533 199,048
Tax - 39,765
Social security and other taxes 32,702 51,547
Other creditors 48,131 52,922
Accrued expenses 17,137 24,723
541,082 507,452

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 December 2022

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2022 2021
£    £   
Hire purchase contracts (see note 9) 168,056 42,892
Amounts owed to group undertakings 253,681 253,681
421,737 296,573

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2022 2021
£    £   
Net obligations repayable:
Within one year 112,345 63,093
Between one and five years 168,056 42,892
280,401 105,985

Non-cancellable operating leases
2022 2021
£    £   
Within one year 130,048 113,215
Between one and five years 310,073 212,621
440,121 325,836

10. SECURED DEBTS

The following secured debts are included within creditors:

2022 2021
£    £   
Hire purchase contracts 280,401 105,985

Bank debt is secured by a fixed and floating charge over the assets and undertakings of the Company both present and future. Hire purchase borrowings are secured on the assets to which the contract relates.

11. CALLED UP SHARE CAPITAL

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

WHITTLE COACH & BUS LIMITED (REGISTERED NUMBER: 09359513)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 December 2022

12. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Mark Spafford ACA FCCA (Senior Statutory Auditor)
for and on behalf of Luckmans Duckett Parker Limited

13. PARENT UNDERTAKING

The Company's parent undertaking is Johnsons (Henley) Limited, registered at Liveridge Hill, Henley-In-Arden B95 5QS.