|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company registration number:11971570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JINXING TAKEAWAY LTD TRADING AS GOLDEN WOK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 29 April 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JINXING TAKEAWAY LTD TRADING AS GOLDEN WOK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS AT 29 April 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 |
|
|
|
|
|
Notes |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS | | | | | | | | | | | |
Tangible assets | | | 3 | | | 9,672 | | | | 11,107 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | 9,672 | | | | 11,107 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Stocks | | | | 550 | | | | 1,200 | | | | |
Debtors | | | 4 | 2,211 | | | | 4,366 | | | | |
Cash at bank and in hand | | | | 92,721 | | | | 137,255 | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | 95,482 | | | | 142,821 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
|
5 |
(32,064) |
|
|
|
(40,208) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CURRENT ASSETS |
|
|
|
|
|
63,418 |
|
|
|
102,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS LESS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
73,090 |
|
|
|
113,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditors falling due after one year | | 6 | | | (15,000) | | | | (20,000) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISIONS FOR LIABILITIES | | | | | (0) | | | | (353) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
|
|
|
|
58,090 |
|
|
|
93,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
|
|
Called-up equity share capital |
|
7 |
|
|
100 |
|
|
|
100 |
|
Profit and loss account |
|
|
|
|
|
57,990 |
|
|
|
93,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
58,090 |
|
|
|
93,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ending 29 April 2023 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
The director acknowledges her responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the accounts. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. Approved by the board of directors on 16 September 2023 and signed on its behalf. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The profit and loss account has not been delivered to the Registrar of Companies in accordance with the special provisions applicable to companies subject to the small companies' regime. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.......................................................................... |
Ms Lay San Ang |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 September 2023
|
|
|
|
|
|
|
|
|
|
|
|
The annexed notes form part of these financial statements. | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | |
JINXING TAKEAWAY LTD TRADING AS GOLDEN WOK | | | | | | |
| | | | | | | |
STATEMENT OF CHANGES IN EQUITY | | | | | | |
|
FOR THE YEAR ENDED 29 APRIL 2023 | | |
|
|
|
|
|
Share |
Share |
P and L |
Revaluation |
Other |
Total |
|
|
|
|
Capital |
Premium |
Account |
reserve |
reserves |
equity |
|
|
|
|
£ |
£ |
£ |
£ |
£ |
£ |
Balance at 1 May 2021 | | 100 | 0 | 40,354 | 0 | 0 | 40,454 |
| | | | | | | | | | | |
Changes in equity | | | | | | | | | | |
Dividend | | | 0 | 0 | (14,000) | 0 | 0 | (14,000) |
Total Comprehensive Income | | 0 | 0 | 66,913 | 0 | 0 | 66,913 |
Balance at 30 April 2022 | | 100 | 0 | 93,267 | 0 | 0 | 93,367 |
| | | | | | | | | | | |
Changes in equity | | | | | | | | | | |
Dividend | | | 0 | 0 | (72,000) | 0 | 0 | (72,000) |
Total comprehensive income | | 0 | 0 | 36,723 | 0 | 0 | 36,723 |
Balance at 29 April 2023 | | 100 | 0 | 57,990 | 0 | 0 | 58,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JINXING TAKEAWAY LTD TRADING AS GOLDEN WOK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED 29 APRIL 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Accounting policies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statutory information | | | | | | | |
| The company is registered in England and its registered number is 11971570. The company is a private company limited by shares. Its registered office is Unit 3 Kingsway Local Centre Thatcham Avenue, Kingsway, Gloucester GL2 2GT. | |
| |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
Basis of preparing the financial statements |
|
|
|
|
|
|
|
|
The financial statements have been prepared under the historical cost convention in accordance with the accounting policies set out below. These financial statements have been prepared in accordance with FRS102 Section 1A - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Turnover | | | | | | | | | |
| Turnover represents sales of goods net of VAT and trade discounts. Turnover is recognised when the goods are physically delivered to the customer. | |
| |
| |
| Fixed Assets | | | | | | | | |
| Tangible fixed assets are stated at cost less depreciation Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following bases: Fixtures and fittings 15% reducing balance basis | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| Land and buildings 10% per annum of cost | |
|
|
|
|
|
|
|
|
|
|
|
| Stocks and Work In Progress | | | | | | | |
| Stock is valued at the lower of cost and net realisable value. Cost is determined on a first in first out basis. Net realisable value represents estimated selling price less costs to complete and sell. Provision is made for slow moving, obsolete or damaged stock where the net realisable value is less than cost. | |
| |
| | | | | | | | | | |
| Government grants | | | | | | | |
| The first 12 months interest on the Bounce Back Loan is recognised in the period it is payable. |
|
|
| | | | | | | | | | |
| | | | | | | | | | |
| Deferred Taxation | | | | | | | | |
| Deferred tax is provided on the liability method take account of timing differences between the treatment of certain items for accounts purposes and their treatment for tax purposes. Tax deferred or accelerated is accounted for in respect of all material timing differences. | |
| |
| |
| |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. | Employees | | | |
| | | | | | |
| The average number of persons employed by the company (including directors) during the year was 5. |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | |
3. | Tangible fixed assets | | | | | | | | | |
| | | | | | | | | | | |
|
|
|
|
Short Lease |
F and F |
Total |
|
| | | | | | | | | | | |
| Cost | | | | | | | | | | |
| At start of period | |
11,560 |
2,664 |
14,224 | |
| At end of period | |
11,560 |
2,664 |
14,224 | |
| | | | | | | | | | | |
| Depreciation | | | | | | | | | | |
| At start of period | |
2,312 |
805 |
3,117 | |
| Provided during the period |
1,156 |
279 |
1,435 | |
| At end of period | |
3,468 |
1,084 |
4,552 | |
| | | | | | | | | | | |
| Net Book Value | | | | | | | | | |
| At start of period | |
9,248 |
1,859 |
11,107 | |
| At end of period | |
8,092 |
1,580 |
9,672 | |
| | | | | | | | |
| Land and Buildings comprised of capital refurbishments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | |
4. | Debtors | | | | | | | |
| | | | | 2023 | 2022 | | | |
| | | | | £ | £ | | | |
| Due within one year | | | | | | | |
| Prepayments and accrued income | | 2,211 | 4,366 | | | |
| | | | | | | | | |
| | | | | 2,211 | 4,366 | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. | Creditors due within one year | | | | | |
| | | | | 2023 | 2022 | | |
| | | | | £ | £ | | |
|
|
|
|
|
|
|
|
|
| Trade creditors | | | 3,397 | 6,470 | | |
| Bank Loans and Overdrafts | | | 5,000 | 5,000 | | |
| Corporation Tax | | | 9,009 | 16,029 | | |
| Other taxes and social security costs | | 8,392 | 6,837 | | |
| Accruals and deferred income | | 6,132 | 5,162 | | |
| Loan from directors | | | 133 | 709 | | |
|
|
|
|
|
|
|
|
|
| | | | | 32,064 | 40,208 | | |
| | | | | | | | |
6. | Creditors due after one year | | | | | |
| | | | | 2023 | 2022 | | |
| | | | | £ | £ | | |
| | | | | | | | |
| Bank Loans | | 15,000 | 20,000 | | |
| | | | | | | | |
| | | | | 15,000 | 20,000 | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. |
Share capital |
|
|
Alloted, Issued and fully paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ordinary shares of £1 each | | | 100 | 100 | | | |
| Total issued share capital | | | 100 | 100 | | | |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
8. | Related Party Transactions | | | | | | | | |
| During the year, the company paid dividends totalling £72,000 to the director. | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|