ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-12-312022-12-3182022-01-01falseThe pricipal activity of the Company continued to be that of property development.12truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 09211676 2022-01-01 2022-12-31 09211676 2021-01-01 2021-12-31 09211676 2022-12-31 09211676 2021-12-31 09211676 c:Director4 2022-01-01 2022-12-31 09211676 d:PlantMachinery 2022-01-01 2022-12-31 09211676 d:PlantMachinery 2022-12-31 09211676 d:PlantMachinery 2021-12-31 09211676 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 09211676 d:MotorVehicles 2022-01-01 2022-12-31 09211676 d:MotorVehicles 2022-12-31 09211676 d:MotorVehicles 2021-12-31 09211676 d:MotorVehicles d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 09211676 d:OfficeEquipment 2022-01-01 2022-12-31 09211676 d:OfficeEquipment 2022-12-31 09211676 d:OfficeEquipment 2021-12-31 09211676 d:OfficeEquipment d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 09211676 d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 09211676 d:CurrentFinancialInstruments 2022-12-31 09211676 d:CurrentFinancialInstruments 2021-12-31 09211676 d:Non-currentFinancialInstruments 2022-12-31 09211676 d:Non-currentFinancialInstruments 2021-12-31 09211676 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 09211676 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 09211676 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 09211676 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 09211676 d:ShareCapital 2022-12-31 09211676 d:ShareCapital 2021-12-31 09211676 d:RetainedEarningsAccumulatedLosses 2022-12-31 09211676 d:RetainedEarningsAccumulatedLosses 2021-12-31 09211676 c:OrdinaryShareClass1 2022-01-01 2022-12-31 09211676 c:OrdinaryShareClass1 2022-12-31 09211676 c:OrdinaryShareClass1 2021-12-31 09211676 c:OrdinaryShareClass2 2022-01-01 2022-12-31 09211676 c:OrdinaryShareClass2 2022-12-31 09211676 c:OrdinaryShareClass2 2021-12-31 09211676 c:OrdinaryShareClass3 2022-01-01 2022-12-31 09211676 c:OrdinaryShareClass3 2022-12-31 09211676 c:OrdinaryShareClass3 2021-12-31 09211676 c:OrdinaryShareClass4 2022-01-01 2022-12-31 09211676 c:OrdinaryShareClass4 2022-12-31 09211676 c:OrdinaryShareClass4 2021-12-31 09211676 c:FRS102 2022-01-01 2022-12-31 09211676 c:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 09211676 c:FullAccounts 2022-01-01 2022-12-31 09211676 c:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 09211676









CBJH LIMITED







UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

 
CBJH LIMITED
REGISTERED NUMBER: 09211676

BALANCE SHEET
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

FIXED ASSETS
  

Tangible assets
 4 
178,435
169,098

  
178,435
169,098

CURRENT ASSETS
  

Stocks
  
2,225,435
1,592,904

Debtors: amounts falling due within one year
 5 
52,873
33,511

Cash at bank and in hand
  
7,494
61,853

  
2,285,802
1,688,268

Creditors: amounts falling due within one year
 6 
(4,532,188)
(2,852,752)

NET CURRENT LIABILITIES
  
 
 
(2,246,386)
 
 
(1,164,484)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
(2,067,951)
(995,386)

Creditors: amounts falling due after more than one year
 7 
(13,540)
(371,361)

  

NET LIABILITIES
  
(2,081,491)
(1,366,747)


CAPITAL AND RESERVES
  

Called up share capital 
 8 
100
100

Profit and loss account
  
(2,081,591)
(1,366,847)

  
(2,081,491)
(1,366,747)


Page 1

 
CBJH LIMITED
REGISTERED NUMBER: 09211676
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 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 profit and loss account 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: 




D L Hills
Director

Date: 11 September 2023

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
CBJH LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


GENERAL INFORMATION

CBJH Limited is a private company limited by shares and incorporated in England and Wales. Its registered office is Salisbury House, Station Road, Cambridge, CB1 2LA.
The Company's functional and presentational currency is GBP. 

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

GOING CONCERN

The Company incurred a loss for the year and had net liabilities of £2,081,491 as at 31 December 2022 (2021 - £1,366,747). The financial statements are prepared on the going concern basis on the assumption that the Company will continue to receive financial support from its shareholders to provide sufficient funds to enable it to meet its liabilities as they fall due.

 
2.3

TURNOVER

Turnover comprises development property sales, rent receivable, grants and other sundry income     recognised during the period, exclusive of Value Added Tax.
Development property sales are recognised on legal completion of the contract for sale.

 
2.4

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.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Page 3

 
CBJH LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.ACCOUNTING POLICIES (CONTINUED)


2.4
TANGIBLE FIXED ASSETS (CONTINUED)

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
-
Straight line over 4 years
Motor vehicles
-
Straight line over 4 years
Office equipment
-
Straight line over 4 years

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.

 
2.5

STOCKS

Stocks are stated at the lower of cost and net realisable value and comprise property development costs capitalised and carried forward under ongoing projects.

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.

 
2.6

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.

 
2.7

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.

 
2.8

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 4

 
CBJH LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.ACCOUNTING POLICIES (CONTINUED)

 
2.9

GOVERNMENT GRANTS

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Profit and Loss Account in the same period as the related expenditure.


3.


EMPLOYEES

The average monthly number of employees, including directors, during the year was 12 (2021 - 8).


4.


TANGIBLE FIXED ASSETS





Plant and machinery
Motor vehicles
Office equipment
Total

£
£
£
£



COST OR VALUATION


At 1 January 2022
112,896
255,012
3,433
371,341


Additions
103,945
-
688
104,633


Disposals
(13,670)
-
-
(13,670)



At 31 December 2022

203,171
255,012
4,121
462,304



DEPRECIATION


At 1 January 2022
72,331
127,216
2,696
202,243


Charge for the year on owned assets
40,779
53,794
253
94,826


Disposals
(13,200)
-
-
(13,200)



At 31 December 2022

99,910
181,010
2,949
283,869



NET BOOK VALUE



At 31 December 2022
103,261
74,002
1,172
178,435



At 31 December 2021
40,565
127,796
737
169,098

Page 5

 
CBJH LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

5.


DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2022
2021
£
£


Other debtors
34,069
23,037

Prepayments and accrued income
18,804
10,474

52,873
33,511



6.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2022
2021
£
£

Bank loans
-
36,036

Trade creditors
31,634
39,172

Obligations under finance lease and hire purchase contracts
18,553
23,625

Other creditors
4,480,103
2,752,129

Accruals and deferred income
1,898
1,790

4,532,188
2,852,752


Obligations under finance lease and hire purchase contracts are secured on the assets concerned.


7.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2022
2021
£
£

Bank loans
-
339,270

Net obligations under finance leases and hire purchase contracts
13,540
32,091

13,540
371,361


Obligations under finance lease and hire purchase contracts are secured on the assets concerned.

Page 6

 
CBJH LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

8.


SHARE CAPITAL

2022
2021
£
£
ALLOTTED, CALLED UP AND FULLY PAID



400 (2021 - 400) Ordinary shares of £0.10 each
40
40
200 (2021 - 200) Ordinary A shares of £0.10 each
20
20
300 (2021 - 300) Ordinary B shares of £0.10 each
30
30
100 (2021 - 100) Ordinary C shares of £0.10 each
10
10

100

100


 
Page 7