Astral Marine Services Limited - Period Ending 2023-04-30

Astral Marine Services Limited - Period Ending 2023-04-30


Astral Marine Services Limited 03522485 false 2022-05-01 2023-04-30 2023-04-30 The principal activity of the company is that of the sale, service and provision of amusement arcade machines and associated management services. Digita Accounts Production Advanced 6.30.9574.0 true true true 03522485 2022-05-01 2023-04-30 03522485 2023-04-30 03522485 bus:OrdinaryShareClass1 2023-04-30 03522485 core:ProvisionsDeferredTax 2023-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2023-04-30 03522485 core:ShareCapital 2023-04-30 03522485 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-04-30 03522485 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-04-30 03522485 core:CurrentFinancialInstruments 2023-04-30 03522485 core:CurrentFinancialInstruments core:ValueBeforeAllowanceForImpairmentLoss core:WithinOneYear 2023-04-30 03522485 core:CurrentFinancialInstruments core:WithinOneYear 2023-04-30 03522485 core:Non-currentFinancialInstruments 2023-04-30 03522485 core:BetweenTwoFiveYears 2023-04-30 03522485 core:WithinOneYear 2023-04-30 03522485 core:OwnedOrFreeholdAssets 2023-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2023-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2023-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2023-04-30 03522485 bus:FullIFRS 2022-05-01 2023-04-30 03522485 bus:Audited 2022-05-01 2023-04-30 03522485 bus:FullAccounts 2022-05-01 2023-04-30 03522485 bus:RegisteredOffice 2022-05-01 2023-04-30 03522485 bus:Director4 2022-05-01 2023-04-30 03522485 bus:Director6 2022-05-01 2023-04-30 03522485 bus:Director7 2022-05-01 2023-04-30 03522485 bus:OrdinaryShareClass1 2022-05-01 2023-04-30 03522485 bus:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 03522485 core:ProvisionsDeferredTax 2022-05-01 2023-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2022-05-01 2023-04-30 03522485 core:ShareCapital 2022-05-01 2023-04-30 03522485 core:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 03522485 core:FurnitureFittingsToolsEquipment 2022-05-01 2023-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 03522485 core:PlantMachinery 2022-05-01 2023-04-30 03522485 core:Vehicles 2022-05-01 2023-04-30 03522485 core:UKTax 2022-05-01 2023-04-30 03522485 countries:England 2022-05-01 2023-04-30 03522485 2022-04-30 03522485 core:ProvisionsDeferredTax 2022-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2022-04-30 03522485 core:ShareCapital 2022-04-30 03522485 core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2022-04-30 03522485 2021-05-01 2022-04-30 03522485 2022-04-30 03522485 bus:OrdinaryShareClass1 2022-04-30 03522485 core:ProvisionsDeferredTax 2022-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2022-04-30 03522485 core:ShareCapital 2022-04-30 03522485 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-04-30 03522485 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-04-30 03522485 core:CurrentFinancialInstruments 2022-04-30 03522485 core:CurrentFinancialInstruments core:ValueBeforeAllowanceForImpairmentLoss core:WithinOneYear 2022-04-30 03522485 core:CurrentFinancialInstruments core:WithinOneYear 2022-04-30 03522485 core:Non-currentFinancialInstruments 2022-04-30 03522485 core:BetweenTwoFiveYears 2022-04-30 03522485 core:WithinOneYear 2022-04-30 03522485 core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2022-04-30 03522485 core:ProvisionsDeferredTax 2021-05-01 2022-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2021-05-01 2022-04-30 03522485 core:ShareCapital 2021-05-01 2022-04-30 03522485 core:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2021-05-01 2022-04-30 03522485 core:UKTax 2021-05-01 2022-04-30 03522485 2021-04-30 03522485 core:ProvisionsDeferredTax 2021-04-30 03522485 core:RetainedEarningsAccumulatedLosses 2021-04-30 03522485 core:ShareCapital 2021-04-30 03522485 core:OwnedOrFreeholdAssets 2021-04-30 03522485 core:FurnitureFittingsToolsEquipment core:OwnedOrFreeholdAssets 2021-04-30 03522485 core:MotorVehicles core:OwnedOrFreeholdAssets 2021-04-30 03522485 core:OtherPropertyPlantEquipment core:OwnedOrFreeholdAssets 2021-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03522485

Astral Marine Services Limited

Annual Report and Financial Statements

for the Year Ended 30 April 2023

 

Astral Marine Services Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3

Independent Auditor's Report

4 to 7

Income Statement

8

Statement of Comprehensive Income

9

Statement of Financial Position

10

Statement of Changes in Equity

11

Statement of Cash Flows

12

Notes to the Financial Statements

13 to 24

 

Astral Marine Services Limited

Company Information

Directors

Mr Claes Morgan Eliasson

Mr Claes Marcus Eliasson

Mr Stuart Hall

Registered office

Index House
St Georges Lane
Ascot
Berkshire
SL5 7EU

Auditors

Sterling Grove Accountants Limited
Chartered Certified Accountants and Registered Auditors
Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

 

Astral Marine Services Limited

Strategic Report for the Year Ended 30 April 2023

The directors present their strategic report for the year ended 30 April 2023.

Fair review of the business

The results for the year and financial position of the company are shown in the annexed financial statements.

The company's key financial and other performance indicators during the year were as follows:

 

Unit

2023

2022

Turnover

£

1,154,978

1,006,170

Turnover growth

%

15

9

Gross profit margin

%

70

70

Profit/(loss) before tax

£

125,099

68,932

The directors are satisfied with the company's results for the year and are confident of maintaining or improving profitability in the forthcoming year.

Principal risks and uncertainties

Currency risk

The company does not have the need to utilise and be paid in foreign currency. The company does not currently hedge such foreign currency cash flows and as a consequence is exposed through fluctuations in foreign exchange rates. During the year the company had an overall gain on foreign exchange of £39 (2022: loss of £40) which has been charged to the profit and loss account.

Interest rate risk

The company pays interest on amounts due to other group companies based on market rates which are subject to floating interest rates. It also receives bank interest on deposits held with banks; all based on floating interest rates. The company does not hedge the floating rate and accordingly the company is subject to interest rate risk through fluctuations in base rates.

Approved by the board on 22 September 2023 and signed on its behalf by:
 

.........................................
Mr Stuart Hall
Director

 

Astral Marine Services Limited

Directors' Report for the Year Ended 30 April 2023

The directors present their report and the financial statements for the year ended 30 April 2023.

The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with UK adopted International Financial Reporting Standards (IFRSs). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK adopted International Financial Reporting Standards (IFRSs) have been followed, subject to any material departures disclosed and explained in the financial statements; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Directors' of the company

The directors, who held office during the year, were as follows:

Mr Claes Morgan Eliasson

Mr Claes Marcus Eliasson

Mr Stuart Hall

Principal activity

The principal activity of the company is that of the sale, service and provision of amusement arcade machines and associated management services.

Disclosure of information to the auditor

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.

Reappointment of auditors

The auditors,Sterling Grove Accountants Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

Approved by the board on 22 September 2023 and signed on its behalf by:
 

.........................................
Mr Stuart Hall
Director

 

Astral Marine Services Limited

Independent Auditor's Report to the Members of Astral Marine Services Limited

Opinion

We have audited the financial statements of Astral Marine Services Limited (the 'company') for the year ended 30 April 2023, which comprise the Income Statement, Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and UK adopted International Financial Reporting Standards (IFRSs).

In our opinion the financial statements:

give a true and fair view of the state of the company's affairs as at 30 April 2023 and of its profit for the year then ended;

have been properly prepared in accordance with UK adopted IFRSs; and

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

 

Astral Marine Services Limited

Independent Auditor's Report to the Members of Astral Marine Services Limited

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors' Report.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

the financial statements are not in agreement with the accounting records and returns; or

certain disclosures of directors’ remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities , the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor Responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

Astral Marine Services Limited

Independent Auditor's Report to the Members of Astral Marine Services Limited

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the environmental waste sector;
- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:
- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates set out in the accounting policies were indicative of potential bias; and
- investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- reading the minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims; and
- reviewing correspondence with HMRC, relevant regulators and the company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

 

Astral Marine Services Limited

Independent Auditor's Report to the Members of Astral Marine Services Limited

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
Mr Gino Amasanti FCCA (Senior Statutory Auditor)
For and on behalf of Sterling Grove Accountants Limited, Statutory Auditor

Fawley House
2 Regatta Place
Marlow Road
Bourne End
Buckinghamshire
SL8 5TD

22 September 2023

 

Astral Marine Services Limited

Income Statement for the Year Ended 30 April 2023

Note

2023
£

2022
£

Revenue

1,154,978

1,006,170

Cost of sales

 

(346,599)

(297,639)

Gross profit

 

808,379

708,531

Administrative expenses

 

(684,309)

(638,638)

Other gains

3

3,333

1,405

Operating profit

4

127,403

71,298

Finance costs

 

(2,304)

(2,366)

Profit before tax

 

125,099

68,932

Taxation expense

8

(26,557)

(10,578)

Profit for the year

 

98,542

58,354

The above results were derived from continuing operations.

 

Astral Marine Services Limited

Statement of Comprehensive Income for the Year Ended 30 April 2023

2023
£

2022
£

Profit for the year

98,542

58,354

Total comprehensive income for the year

98,542

58,354

 

Astral Marine Services Limited

(Registration number: 03522485)
Statement of Financial Position as at 30 April 2023

Note

30 April
2023
£

30 April
2022
£

Assets

Non-current assets

 

Property, plant and equipment

9

40,250

49,074

Current assets

 

Trade and other receivables

10

139,379

193,195

Cash and cash equivalents

11

411,186

268,270

 

550,565

461,465

Total assets

 

590,815

510,539

Equity and liabilities

Equity

 

Share capital

12

100

100

Retained earnings

 

426,291

377,749

Total equity

 

426,391

377,849

Non-current liabilities

 

Loans and borrowings

13

43,073

60,548

Deferred tax liabilities

8

9,000

8,500

 

52,073

69,048

Current liabilities

 

Trade and other payables

15

68,876

40,667

Loans and borrowings

13

17,475

17,475

Corporation tax liability

 

26,000

5,500

 

112,351

63,642

Total liabilities

 

164,424

132,690

Total equity and liabilities

 

590,815

510,539

Approved by the board on 22 September 2023 and signed on its behalf by:
 

.........................................
Mr Stuart Hall
Director

 

Astral Marine Services Limited

Statement of Changes in Equity for the Year Ended 30 April 2023

Share capital
£

Retained earnings
£

Total
£

At 1 May 2022

100

377,749

377,849

Profit for the year

-

98,542

98,542

Total comprehensive income

-

98,542

98,542

Dividends

-

(50,000)

(50,000)

At 30 April 2023

100

426,291

426,391

Share capital
£

Retained earnings
£

Total
£

At 1 May 2021

100

319,395

319,495

Profit for the year

-

58,354

58,354

Total comprehensive income

-

58,354

58,354

At 30 April 2022

100

377,749

377,849

 

Astral Marine Services Limited

Statement of Cash Flows for the Year Ended 30 April 2023

Note

2023
£

2022
£

Cash flows from operating activities

Profit for the year

 

98,542

58,354

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

4

21,015

18,359

Profit on disposal of property plant and equipment

3

(3,333)

(1,405)

Finance costs

5

2,304

2,366

Corporation tax expense

8

26,557

10,578

 

145,085

88,252

Working capital adjustments

 

Decrease in trade and other receivables

10

53,816

70,408

Increase in trade and other payables

15

28,209

5,431

Cash generated from operations

 

227,110

164,091

Corporation tax paid

8

(5,557)

(15,578)

Net cash flow from operating activities

 

221,553

148,513

Cash flows from investing activities

 

Acquisitions of property plant and equipment

(12,191)

(44,870)

Proceeds from sale of property plant and equipment

 

3,333

2,000

Net cash flows from investing activities

 

(8,858)

(42,870)

Cash flows from financing activities

 

Interest paid

5

(1,074)

(1,238)

Repayment of bank borrowing

 

(10,000)

(2,500)

Proceeds from other borrowing draw downs

 

-

37,524

Payments to finance lease creditors

 

(8,705)

(8,129)

Dividends paid

17

(50,000)

-

Net cash flows from financing activities

 

(69,779)

25,657

Net increase in cash and cash equivalents

 

142,916

131,300

Cash and cash equivalents at 1 May

 

268,270

136,970

Cash and cash equivalents at 30 April

 

411,186

268,270

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

1

General information

The company is a private company limited by share capital, incorporated and domiciled in England.

The address of its registered office is:
Index House
St Georges Lane
Ascot
Berkshire
SL5 7EU
England

These financial statements were authorised for issue by the board on 22 September 2023.

2

Accounting policies

Statement of compliance

The company financial statements have been prepared in accordance with International Financial Reporting Standards and its interpretations adopted by the UK ("UK adopted IFRSs").

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Basis of preparation

The financial statements have been prepared in accordance with adopted IFRSs and under historical cost accounting rules.

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company's accounting policies.

Going concern

The financial statements have been prepared on a going concern basis.

Changes in accounting policy

None of the standards, interpretations and amendments effective for the first time from 1 May 2022 have had a material effect on the financial statements.

None of the standards, interpretations and amendments which are effective for periods beginning after 1 May 2022 and which have not been adopted early, are expected to have a material effect on the financial statements.

Revenue recognition

Income from the company's principle activities is recognised when the management services it provides are supplied to its customers.

Revenues are stated net of VAT where applicable.

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

Government grants

Government grants are recognised under the accrual model of grant recognition. This model requires the grant to be classified as either a revenue-based grant or a capital-based grant.

Government grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises expenses for the related costs for which the grants are intended to compensate.

Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset.

Foreign currency transactions and balances

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the date of the Statement of Financial Position. Transactions in foreign currencies are translated into sterling at he rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Property, plant and equipment

Property, plant and equipment is stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of property, plant and equipment includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures, fittings and equipment

20% on cost

Motor vehicles

25% on cost

Other property, plant and equipment

25% on cost

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of changes in value.

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

Trade receivables

Trade receivables are amounts due from customers for merchandise sold or services performed in the ordinary course of business. Trade receivables are recognised at the transaction price less provision for impairment. A provision for the impairment of trade receivables is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade payables

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities. Trade payables are recognised at the transaction price.

Borrowings

All borrowings are initially recorded at the amount of proceeds received, net of transaction costs. Borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the income statement over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in finance costs.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least 12 months after the reporting date.

Leases

Rentals payable under operating leases are charged to income on a straight line basis over the term of the relevant lease.

Share capital

Ordinary shares are classified as equity.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the company’s financial statements in the period in which the dividends are approved by the company’s shareholders.

Defined contribution pension obligation

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to the Income Statement in the period in which they relate.

3

Other gains and losses

The analysis of the company's other gains and losses for the year is as follows:

2023
£

2022
£

Gain or loss on disposal of property, plant and equipment

3,333

1,405

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

4

Operating profit

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

21,015

18,359

Profit on disposal of property, plant and equipment

(3,333)

(1,405)

5

Finance income and costs

2023
£

2022
£

Finance costs

Interest on bank overdrafts and borrowings

(1,074)

(1,238)

Interest on obligations under finance leases and hire purchase contracts

(1,230)

(1,128)

Total finance costs

(2,304)

(2,366)

6

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2023
£

2022
£

Wages and salaries

387,393

377,986

Social security costs

34,184

31,830

Pension costs, defined contribution scheme

22,612

18,287

444,189

428,103

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2023
No.

2022
No.

Administration and support

14

14

14

14

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

7

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

55,264

54,536

Contributions paid to money purchase schemes

1,372

1,372

56,636

55,908

During the year the number of directors who were receiving benefits and share incentives was as follows:

2023
No.

2022
No.

Accruing benefits under money purchase pension scheme

1

1

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

8

Income tax

Tax charged/(credited) in the income statement

2023
£

2022
£

Current taxation

UK corporation tax

26,000

5,500

UK corporation tax adjustment to prior periods

57

78

26,057

5,578

Deferred taxation

Arising from origination and reversal of temporary differences

(2,000)

5,000

Arising from changes in tax rates and laws

2,500

-

Total deferred taxation

500

5,000

Tax expense in the income statement

26,557

10,578

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2022 - the same as the standard rate of corporation tax in the UK) of 25% (2022 - 19%).

The differences are reconciled below:

2023
£

2022
£

Profit before tax

125,099

68,932

Corporation tax at standard rate

31,275

13,097

Increase in current tax from adjustment for prior periods

57

78

Increase/(decrease) from effect of capital allowances depreciation

1,528

(7,540)

Decrease from effect of different UK tax rates on some earnings

(6,889)

-

Deferred tax (credit)/expense from unrecognised temporary difference from a prior period

(2,000)

5,000

Deferred tax expense relating to changes in tax rates or laws

2,500

-

Other tax effects for reconciliation between accounting profit and tax expense/(income)

86

(57)

Total tax charge

26,557

10,578

There has been a change in the rate of UK corporation tax in the year, on 1 April 2023 the rate increased to 25%.

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

Deferred tax

Deferred tax assets and liabilities

2023

Asset
£

Liability
£

Net deferred tax
£

Provisions

-

9,000

9,000

-

9,000

9,000

2022

Asset
£

Liability
£

Net deferred tax
£

Provisions

-

8,500

8,500

-

8,500

8,500

Deferred tax movement during the year:

At 1 May 2022
£

Recognised in income
£

At
30 April 2023
£

Provisions

8,500

500

9,000

8,500

500

9,000

Deferred tax movement during the prior year:

At 1 May 2021
£

Recognised in income
£

At
30 April 2022
£

Provisions

3,500

5,000

8,500

3,500

5,000

8,500

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

9

Property, plant and equipment

Furniture, fittings and equipment
£

Motor vehicles
£

Other property, plant and equipment
£

Total
£

Cost or valuation

At 1 May 2021

51,218

58,123

3,370

112,711

Additions

1,167

41,840

1,863

44,870

Disposals

-

(11,191)

-

(11,191)

At 30 April 2022

52,385

88,772

5,233

146,390

At 1 May 2022

52,385

88,772

5,233

146,390

Additions

1,149

11,042

-

12,191

Disposals

-

(9,150)

-

(9,150)

At 30 April 2023

53,534

90,664

5,233

149,431

Depreciation

At 1 May 2021

46,249

43,234

70

89,553

Charge for year

2,300

14,945

1,114

18,359

Eliminated on disposal

-

(10,596)

-

(10,596)

At 30 April 2022

48,549

47,583

1,184

97,316

At 1 May 2022

48,549

47,583

1,184

97,316

Charge for the year

2,065

17,642

1,308

21,015

Eliminated on disposal

-

(9,150)

-

(9,150)

At 30 April 2023

50,614

56,075

2,492

109,181

Carrying amount

At 30 April 2023

2,920

34,589

2,741

40,250

At 30 April 2022

3,836

41,189

4,049

49,074

At 1 May 2021

4,969

14,889

3,300

23,158

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

10

Trade and other receivables

Current

30 April
2023
£

30 April
2022
£

Trade receivables

1,800

648

Loans to related parties

111,134

166,702

Prepayments

12,455

14,774

Other debtors

13,990

11,071

 

139,379

193,195

11

Cash and cash equivalents

30 April
2023
£

30 April
2022
£

Cash on hand

5,152

5,501

Cash at bank

406,034

262,769

411,186

268,270

12

Share capital

Allotted, called up and fully paid shares

 

30 April
2023

30 April
2022

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         

13

Loans and borrowings

30 April
2023
£

30 April
2022
£

Non-current loans and borrowings

Bank borrowings

27,500

37,500

Hire purchase contracts

15,573

23,048

43,073

60,548

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

30 April
2023
£

30 April
2022
£

(As restated)

30 April
2021
£

Current loans and borrowings

Bank borrowings

10,000

10,000

2,355

Hire purchase contracts

7,475

7,475

-

17,475

17,475

2,355

 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

14

Obligations under leases and hire purchase contracts

Operating leases

The total future value of minimum lease payments is as follows:

30 April
2023
£

30 April
2022
£

Within one year

2,150

-

In two to five years

-

10,750

2,150

10,750

15

Trade and other payables

30 April
2023
£

30 April
2022
£

Trade payables

37,207

9,550

Accrued expenses

21,212

23,006

Social security and other taxes

10,349

6,503

Other payables

108

1,608

68,876

40,667

16

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £22,612 (2022 - £18,287).

17

Dividends

   

30 April
2023

 

30 April
2022

   

£

 

£

Interim dividend of £500.00 (2022 - £Nil) per ordinary share

 

50,000

 

-

         
 

Astral Marine Services Limited

Notes to the Financial Statements for the Year Ended 30 April 2023

18

Related party transactions

Summary of transactions with other related parties

Astral Maritime Services Limited
During the year, the company provided management services to a fellow group company, Astral Maritime Services Limited, amounting to £1,126,438 (2022:£1,006,170). At the date of the statement of financial position, the amount owed to the company by Astral Maritime Services Limited was £79,886 (2022: £166,702).

Bjuvia Fritid Ab
During the year the company made sales to a fellow group company, Bjuvia Fritid Ab, amounting to £34,248 (2022: £nil) and purchases amounting to £1,500 (2022: £1,500). At the date of the statement of financial position, the amount owed to/(from) the company by Bjuvia Fritid Ab was £31,248 (2022: (£1,500).

Bell Casino Ab
Dividends of £50,000 (2022: £Nil) were paid during the year.

19

Parent and ultimate parent undertaking

The company's immediate parent is Bell Casino AB, a company incorporated in Sweden. These financial statements are available upon request from Möblegatan 8, 431 33 Mölndal, Sweden