RUSHWORTH_&_CO_(SOWERBY_B - Accounts


Company registration number 00500880 (England and Wales)
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
BALANCE SHEET
AS AT 30 JUNE 2023
30 June 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
132,851
63,591
Investment properties
5
4,312,111
1,312,111
4,444,962
1,375,702
Current assets
Stocks
35,620
19,480
Debtors
333,894
268,218
Investments
2,763,597
2,817,416
Cash at bank and in hand
475,107
325,718
3,608,218
3,430,832
Creditors: amounts falling due within one year
(308,267)
(262,750)
Net current assets
3,299,951
3,168,082
Total assets less current liabilities
7,744,913
4,543,784
Provisions for liabilities
(711,720)
(196,045)
Net assets
7,033,193
4,347,739
Capital and reserves
Called up share capital
72,000
72,000
Revaluation reserve
7
3,800,526
1,250,221
Capital redemption reserve
25,877
25,877
Profit and loss reserves
3,134,790
2,999,641
Total equity
7,033,193
4,347,739
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2023
30 June 2023
- 2 -

In accordance with section 444 of the Companies Act 2006, all of the members of the company have consented to the preparation of abridged financial statements pursuant to paragraph 1A of Schedule 1 to the Small Companies and Groups (Accounts and Directors’ Report) Regulations (SI 2008/409)(b).

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 30 June 2023 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 22 August 2023 and are signed on its behalf by:
Mr. A H Johnson
Director
Company Registration No. 00500880
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 July 2021
72,000
1,538,336
25,877
2,832,172
4,468,385
Year ended 30 June 2022:
Loss and total comprehensive income for the year
-
-
-
(75,646)
(75,646)
Dividends
-
-
-
(45,000)
(45,000)
Transfers
-
(288,115)
-
288,115
-
Balance at 30 June 2022
72,000
1,250,221
25,877
2,999,641
4,347,739
Year ended 30 June 2023:
Profit and total comprehensive income for the year
-
-
-
2,766,451
2,766,451
Dividends
-
-
-
(81,000)
(81,000)
Transfers
-
2,550,305
-
(2,550,305)
-
Balance at 30 June 2023
72,000
3,800,526
25,877
3,134,790
7,033,193
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 4 -
1
Accounting policies
Company information

Rushworth & Co (Sowerby Bridge) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1C Morgan Rushworth Ind. Estate, Providence Street, Lye, Stourbridge, West Midlands, United Kingdom, DY9 8HS.

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, with the exception that the investment properties have not been revalued. 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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This is usually on delivery to the customer.

When the outcome of transactions can be estimated reliably turnover from rental income is recognised in the period it relates to.

1.3
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
25% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on 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.

RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

The directors have elected not to re-measure the fair value of the investment properties on an annual basis, and in this regard the financial statements do not follow the requirements of FRS102.

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. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

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. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
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 and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

 

Debtors with no stated interest rate and receivable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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 and subsequently measured at amortised cost using the effective interest method.

 

Creditors with no stated interest rate and payable within one year are recorded at transaction price. Any losses arising are recognised in the profit and loss account.

 

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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 7 -
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.

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 8 -
1.14

Current asset investments

Current asset investments are stated at the lower of cost and net realisable value.

Provision is made for the estimated liability on all products still under warranty, including claims already received. The provision is based on past experience of claims arising in the warranty period.

2
Employees

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

2023
2022
Number
Number
Total
4
4
3
Taxation
2023
2022
£
£
Current tax
UK income tax
-
0
(12,600)
Deferred tax
Origination and reversal of timing differences
515,675
(82,571)
Total tax charge/(credit)
515,675
(95,171)
4
Tangible fixed assets
Total
£
Cost
At 1 July 2022
149,135
Additions
87,197
At 30 June 2023
236,332
Depreciation and impairment
At 1 July 2022
85,545
Depreciation charged in the year
17,936
At 30 June 2023
103,481
Carrying amount
At 30 June 2023
132,851
At 30 June 2022
63,591
RUSHWORTH & CO (SOWERBY BRIDGE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 9 -
5
Investment property
2023
£
Fair value
At 1 July 2022
1,312,111
Revaluations
3,000,000
At 30 June 2023
4,312,111

The revaluation above refers to the industrial properties which were revalued by the directors on the 30th June 2023 on an open market basis. They are of the opinion that £3,871,100 is a fair value. The director's then consider that the current valuation of the holiday property let remains the same.

6
Financial instruments
2023
2022
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
2,763,597
2,817,416
7
Revaluation reserve
2023
2022
£
£
At the beginning of the year
1,250,221
1,538,336
Transfer to retained earnings
2,550,305
(288,115)
At the end of the year
3,800,526
1,250,221
8
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
-
0
9,154
2023-06-302022-07-01false22 August 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr. A H JohnsonMrs E JohnsonMr Matthew JohnsonMr. A H Johnson005008802022-07-012023-06-30005008802023-06-30005008802022-06-3000500880core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3000500880core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3000500880core:ShareCapital2023-06-3000500880core:ShareCapital2022-06-3000500880core:RevaluationReserve2023-06-3000500880core:RevaluationReserve2022-06-3000500880core:CapitalRedemptionReserve2023-06-3000500880core:CapitalRedemptionReserve2022-06-3000500880core:RetainedEarningsAccumulatedLosses2023-06-3000500880core:RetainedEarningsAccumulatedLosses2022-06-3000500880core:ShareCapital2021-06-3000500880core:RevaluationReserve2021-06-3000500880core:CapitalRedemptionReservecore:RestatedAmount2021-06-3000500880core:RetainedEarningsAccumulatedLosses2021-06-30005008802021-06-3000500880core:RevaluationReserve2022-06-3000500880bus:CompanySecretaryDirector12022-07-012023-06-3000500880core:RetainedEarningsAccumulatedLosses2021-07-012022-06-30005008802021-07-012022-06-3000500880core:RetainedEarningsAccumulatedLosses2022-07-012023-06-3000500880core:RevaluationReserve2021-07-012022-06-3000500880core:RevaluationReserve2022-07-012023-06-3000500880core:PlantMachinery2022-07-012023-06-3000500880core:ComputerEquipment2022-07-012023-06-3000500880core:MotorVehicles2022-07-012023-06-300050088012022-07-012023-06-300050088012021-07-012022-06-30005008802022-06-3000500880bus:PrivateLimitedCompanyLtd2022-07-012023-06-3000500880bus:SmallCompaniesRegimeForAccounts2022-07-012023-06-3000500880bus:FRS1022022-07-012023-06-3000500880bus:AuditExemptWithAccountantsReport2022-07-012023-06-3000500880bus:Director12022-07-012023-06-3000500880bus:Director22022-07-012023-06-3000500880bus:Director32022-07-012023-06-3000500880bus:CompanySecretary12022-07-012023-06-3000500880bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP