WILLOWBROOK_LANDSCAPES_LI - Accounts


Company registration number 04965092 (England and Wales)
WILLOWBROOK LANDSCAPES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
WILLOWBROOK LANDSCAPES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
WILLOWBROOK LANDSCAPES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
22,661
24,637
Current assets
Stocks
25,534
13,716
Debtors
4
46,294
52,659
Cash at bank and in hand
10,463
24,963
82,291
91,338
Creditors: amounts falling due within one year
5
(46,345)
(49,224)
Net current assets
35,946
42,114
Total assets less current liabilities
58,607
66,751
Creditors: amounts falling due after more than one year
6
(51,772)
(57,045)
Provisions for liabilities
(5,665)
(4,681)
Net assets
1,170
5,025
Capital and reserves
Called up share capital
300
300
Profit and loss reserves
870
4,725
Total equity
1,170
5,025
WILLOWBROOK LANDSCAPES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 25 September 2023 and are signed on its behalf by:
Mr S Holmes
Director
Company Registration No. 04965092
WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Willowbrook Landscapes Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11 Hillside Drive, Long Eaton, Nottingham, NG10 4AH.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements have been prepared on the going concern basis. The company is reliant upon the financial support of the directors and they have confirmed that they will continue to provide that support for the foreseeable future.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
Straight line over 3 years.
Fixtures and fittings
25% reducing balance.
Motor vehicles
25% reducing balance.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

1.7
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank overdrafts are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
13
13
3
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2022
86,014
9,327
84,546
179,887
Additions
-
0
-
0
9,985
9,985
Disposals
-
0
-
0
(8,660)
(8,660)
At 31 December 2022
86,014
9,327
85,871
181,212
Depreciation and impairment
At 1 January 2022
77,321
8,178
69,751
155,250
Depreciation charged in the year
6,847
287
4,711
11,845
Eliminated in respect of disposals
-
0
-
0
(8,544)
(8,544)
At 31 December 2022
84,168
8,465
65,918
158,551
Carrying amount
At 31 December 2022
1,846
862
19,953
22,661
At 31 December 2021
8,693
1,149
14,795
24,637
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
19,065
24,799
Corporation tax recoverable
200
-
0
Other debtors
27,029
27,860
46,294
52,659
WILLOWBROOK LANDSCAPES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
5,556
6,210
Obligations under finance leases
7,900
6,613
Trade creditors
5,444
4,479
Corporation tax
-
0
1,100
Other taxation and social security
21,922
26,301
Other creditors
5,523
4,521
46,345
49,224
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
36,110
41,012
Obligations under finance leases
15,662
16,033
51,772
57,045
7
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Closing balance
£
£
Loans to director
-
16,688
16,688
16,688
16,688

The balances are included within other debtors.

2022-12-312022-01-01false14 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr C A GordonMr S  HolmesMrs L J Gordon049650922022-01-012022-12-31049650922022-12-31049650922021-12-3104965092core:PlantMachinery2022-12-3104965092core:FurnitureFittings2022-12-3104965092core:MotorVehicles2022-12-3104965092core:PlantMachinery2021-12-3104965092core:FurnitureFittings2021-12-3104965092core:MotorVehicles2021-12-3104965092core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3104965092core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104965092core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3104965092core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104965092core:CurrentFinancialInstruments2022-12-3104965092core:CurrentFinancialInstruments2021-12-3104965092core:Non-currentFinancialInstruments2022-12-3104965092core:Non-currentFinancialInstruments2021-12-3104965092core:ShareCapital2022-12-3104965092core:ShareCapital2021-12-3104965092core:RetainedEarningsAccumulatedLosses2022-12-3104965092core:RetainedEarningsAccumulatedLosses2021-12-3104965092bus:Director22022-01-012022-12-3104965092core:PlantMachinery2022-01-012022-12-3104965092core:FurnitureFittings2022-01-012022-12-3104965092core:MotorVehicles2022-01-012022-12-31049650922021-01-012021-12-3104965092core:PlantMachinery2021-12-3104965092core:FurnitureFittings2021-12-3104965092core:MotorVehicles2021-12-31049650922021-12-3104965092bus:PrivateLimitedCompanyLtd2022-01-012022-12-3104965092bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3104965092bus:FRS1022022-01-012022-12-3104965092bus:AuditExemptWithAccountantsReport2022-01-012022-12-3104965092bus:Director12022-01-012022-12-3104965092bus:CompanySecretary12022-01-012022-12-3104965092bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP