Bertin Exensor Limited - Accounts to registrar (filleted) - small 23.1.2

Bertin Exensor Limited - Accounts to registrar (filleted) - small 23.1.2


IRIS Accounts Production v23.2.0.158 02327794 Board of Directors 1.1.22 31.12.22 31.12.22 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure023277942021-12-31023277942022-12-31023277942022-01-012022-12-31023277942020-12-31023277942021-01-012021-12-31023277942021-12-3102327794ns16:EnglandWales2022-01-012022-12-3102327794ns15:PoundSterling2022-01-012022-12-3102327794ns11:Director12022-01-012022-12-3102327794ns11:PrivateLimitedCompanyLtd2022-01-012022-12-3102327794ns11:SmallEntities2022-01-012022-12-3102327794ns11:AuditExempt-NoAccountantsReport2022-01-012022-12-3102327794ns11:SmallCompaniesRegimeForDirectorsReport2022-01-012022-12-3102327794ns11:SmallCompaniesRegimeForAccounts2022-01-012022-12-3102327794ns11:FullAccounts2022-01-012022-12-310232779412022-01-012022-12-3102327794ns11:Director22022-01-012022-12-3102327794ns11:CompanySecretary12022-01-012022-12-3102327794ns11:RegisteredOffice2022-01-012022-12-3102327794ns6:CurrentFinancialInstruments2022-12-3102327794ns6:CurrentFinancialInstruments2021-12-3102327794ns6:ShareCapital2022-12-3102327794ns6:ShareCapital2021-12-3102327794ns6:RetainedEarningsAccumulatedLosses2022-12-3102327794ns6:RetainedEarningsAccumulatedLosses2021-12-3102327794ns6:NetGoodwill2022-01-012022-12-3102327794ns6:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3102327794ns6:ShortLeaseholdAssetsns6:LandBuildings2022-01-012022-12-3102327794ns6:PlantMachinery2022-01-012022-12-3102327794ns6:FurnitureFittings2022-01-012022-12-3102327794ns6:MotorVehicles2022-01-012022-12-3102327794ns6:ComputerEquipment2022-01-012022-12-3102327794ns6:NetGoodwill2021-12-3102327794ns6:NetGoodwill2022-12-3102327794ns6:NetGoodwill2021-12-3102327794ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3102327794ns6:PlantMachinery2021-12-3102327794ns6:FurnitureFittings2021-12-3102327794ns6:ShortLeaseholdAssetsns6:LandBuildings2022-12-3102327794ns6:PlantMachinery2022-12-3102327794ns6:FurnitureFittings2022-12-3102327794ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3102327794ns6:PlantMachinery2021-12-3102327794ns6:FurnitureFittings2021-12-3102327794ns6:MotorVehicles2021-12-3102327794ns6:ComputerEquipment2021-12-3102327794ns6:MotorVehicles2022-12-3102327794ns6:ComputerEquipment2022-12-3102327794ns6:MotorVehicles2021-12-3102327794ns6:ComputerEquipment2021-12-3102327794ns6:WithinOneYearns6:CurrentFinancialInstruments2022-12-3102327794ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3102327794ns6:WithinOneYear2022-12-3102327794ns6:WithinOneYear2021-12-31
REGISTERED NUMBER: 02327794 (England and Wales)















Unaudited Financial Statements

for the Year Ended 31 December 2022

for

Bertin Exensor Limited

Bertin Exensor Limited (Registered number: 02327794)






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


Bertin Exensor Limited

Company Information
for the Year Ended 31 December 2022







DIRECTORS: P D Ashworth
B Vallayer





SECRETARY: P D Ashworth





REGISTERED OFFICE: Unit 1 Stoken Farm
Steventon
BASINGSTOKE
Hampshire
RG25 3BD





REGISTERED NUMBER: 02327794 (England and Wales)





ACCOUNTANTS: Hughes Spencer
12 Acorn Business Park
Northarbour Road
Portsmouth
Hampshire
PO6 3TH

Bertin Exensor Limited (Registered number: 02327794)

Balance Sheet
31 December 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 - -
Tangible assets 5 22,379 25,667
22,379 25,667

CURRENT ASSETS
Stocks 2,137,656 3,022,108
Debtors 6 3,985,292 3,821,672
Cash at bank and in hand 214,900 118,489
6,337,848 6,962,269
CREDITORS
Amounts falling due within one year 7 3,626,444 4,996,291
NET CURRENT ASSETS 2,711,404 1,965,978
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,733,783

1,991,645

CAPITAL AND RESERVES
Called up share capital 1,059,861 1,059,861
Retained earnings 1,673,922 931,784
SHAREHOLDERS' FUNDS 2,733,783 1,991,645

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2022 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their 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.

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 14 August 2023 and were signed on its behalf by:



P D Ashworth - Director


Bertin Exensor Limited (Registered number: 02327794)

Notes to the Financial Statements
for the Year Ended 31 December 2022

1. STATUTORY INFORMATION

Bertin Exensor 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.

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 represents the value of services provided or goods manufactured under contracts to the extent that there is a right to consideration. This is recorded at the value of consideration due. Where a contract has only been partially completed at the balance sheet date income is not recognised until the right to consideration accrues via approval of the completed product from customers.

Goodwill
Goodwill has been fully amortised.

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.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Leasehold property - 10% on cost
Plant and machinery - 20% on cost
Office furniture and equipment - 20% on cost
Motor Vehicles - 20% on cost and 10% on cost
Computer equipment - 20% on cost

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. Costs include only direct expenditure.

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.

Bertin Exensor Limited (Registered number: 02327794)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2022

2. ACCOUNTING POLICIES - continued

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

Operating lease rentals are charged to the profit and loss account in accordance with the payments made in respect of the individual lease agreements.

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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 24 (2021 - 26 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2022
and 31 December 2022 63,812
AMORTISATION
At 1 January 2022
and 31 December 2022 63,812
NET BOOK VALUE
At 31 December 2022 -
At 31 December 2021 -

5. TANGIBLE FIXED ASSETS
Office
furniture
Leasehold Plant and and
property machinery equipment
£    £    £   
COST
At 1 January 2022
and 31 December 2022 189,269 51,479 41,869
DEPRECIATION
At 1 January 2022 189,269 51,479 41,869
Charge for year - - -
At 31 December 2022 189,269 51,479 41,869
NET BOOK VALUE
At 31 December 2022 - - -
At 31 December 2021 - - -

Bertin Exensor Limited (Registered number: 02327794)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2022

5. TANGIBLE FIXED ASSETS - continued

Motor Computer
Vehicles equipment Totals
£    £    £   
COST
At 1 January 2022
and 31 December 2022 41,820 4,121 328,558
DEPRECIATION
At 1 January 2022 16,153 4,121 302,891
Charge for year 3,288 - 3,288
At 31 December 2022 19,441 4,121 306,179
NET BOOK VALUE
At 31 December 2022 22,379 - 22,379
At 31 December 2021 25,667 - 25,667

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 2,531,965 3,709,473
Other debtors 1,453,327 112,199
3,985,292 3,821,672

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Bank loans and overdrafts - 4,810
Trade creditors 434,240 1,725,525
Taxation and social security 250,300 60,422
Other creditors 2,941,904 3,205,534
3,626,444 4,996,291

8. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2022 2021
£    £   
Within one year 16,839 6,849

9. SECURED DEBTS

There is a fixed and floating charge against all assets of the company in favour of National Westminster Bank Plc, dated 2 March 2017.

Bertin Exensor Limited (Registered number: 02327794)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2022

10. RELATED PARTY DISCLOSURES

At the year end the company owed Bertin Exensor AB, a company within the same group, the sum of £1,302,558 (2021 £2,176,124).

At the year end the company owed Bertin Technologies, the ultimate controlling party, £898,548 (2021 £862,093).

11. ULTIMATE CONTROLLING PARTY

The controlling party are the directors of Arkonia Holdings Ltd which is ultimately controlled by Bertin Technologies.