SR Williams Limited - Period Ending 2023-03-31

SR Williams Limited - Period Ending 2023-03-31


SR Williams Limited 06545572 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is the provision of dental services. Digita Accounts Production Advanced 6.30.9574.0 true 06545572 2022-04-01 2023-03-31 06545572 2023-03-31 06545572 bus:Director3 1 2023-03-31 06545572 core:AcceleratedTaxDepreciationDeferredTax 2023-03-31 06545572 core:RetainedEarningsAccumulatedLosses 2023-03-31 06545572 core:ShareCapital 2023-03-31 06545572 core:CurrentFinancialInstruments 2023-03-31 06545572 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 06545572 core:Non-currentFinancialInstruments 2023-03-31 06545572 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 06545572 core:Goodwill 2023-03-31 06545572 core:FurnitureFittingsToolsEquipment 2023-03-31 06545572 core:LandBuildings 2023-03-31 06545572 core:MotorVehicles 2023-03-31 06545572 core:OtherPropertyPlantEquipment 2023-03-31 06545572 core:PlantMachinery 2023-03-31 06545572 bus:SmallEntities 2022-04-01 2023-03-31 06545572 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 06545572 bus:FullAccounts 2022-04-01 2023-03-31 06545572 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 06545572 bus:RegisteredOffice 2022-04-01 2023-03-31 06545572 bus:CompanySecretary1 2022-04-01 2023-03-31 06545572 bus:Director3 2022-04-01 2023-03-31 06545572 bus:Director3 1 2022-04-01 2023-03-31 06545572 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 06545572 core:Goodwill 2022-04-01 2023-03-31 06545572 core:FurnitureFittings 2022-04-01 2023-03-31 06545572 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 06545572 core:LandBuildings 2022-04-01 2023-03-31 06545572 core:LeaseholdImprovements 2022-04-01 2023-03-31 06545572 core:MotorVehicles 2022-04-01 2023-03-31 06545572 core:OfficeEquipment 2022-04-01 2023-03-31 06545572 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 06545572 core:PlantMachinery 2022-04-01 2023-03-31 06545572 core:Vehicles 2022-04-01 2023-03-31 06545572 core:OtherRelatedParties 2022-04-01 2023-03-31 06545572 core:ParentEntities 2022-04-01 2023-03-31 06545572 countries:EnglandWales 2022-04-01 2023-03-31 06545572 2022-03-31 06545572 bus:Director3 1 2022-03-31 06545572 core:Goodwill 2022-03-31 06545572 core:FurnitureFittingsToolsEquipment 2022-03-31 06545572 core:LandBuildings 2022-03-31 06545572 core:MotorVehicles 2022-03-31 06545572 core:OtherPropertyPlantEquipment 2022-03-31 06545572 core:PlantMachinery 2022-03-31 06545572 2021-04-01 2022-03-31 06545572 2022-03-31 06545572 core:AcceleratedTaxDepreciationDeferredTax 2022-03-31 06545572 core:RetainedEarningsAccumulatedLosses 2022-03-31 06545572 core:ShareCapital 2022-03-31 06545572 core:CurrentFinancialInstruments 2022-03-31 06545572 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 06545572 core:Non-currentFinancialInstruments 2022-03-31 06545572 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 06545572 core:Goodwill 2022-03-31 06545572 core:FurnitureFittingsToolsEquipment 2022-03-31 06545572 core:LandBuildings 2022-03-31 06545572 core:MotorVehicles 2022-03-31 06545572 core:OtherPropertyPlantEquipment 2022-03-31 06545572 core:PlantMachinery 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 06545572

Prepared for the registrar

SR Williams Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

SR Williams Limited
 

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 10

 

SR Williams Limited
 

Company Information

Director

Mr B J Bushell

Company secretary

Miss E L Bennion

Registered office

Staverton Court
Staverton
Cheltenham
GL51 0UX

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

SR Williams Limited
 

(Registration number: 06545572)
Balance Sheet as at 31 March 2023

Note

2023
 £

2022
 £

Fixed assets

 

Intangible assets

5

105,000

126,000

Tangible assets

6

245,599

62,371

 

350,599

188,371

Current assets

 

Stocks

16,751

13,548

Debtors

7

166,254

77,168

Cash at bank and in hand

 

36,589

81,916

 

219,594

172,632

Creditors: Amounts falling due within one year

8

(195,967)

(139,361)

Net current assets

 

23,627

33,271

Total assets less current liabilities

 

374,226

221,642

Creditors: Amounts falling due after more than one year

8

(172,721)

(37,424)

Deferred tax liabilities

10

(47,683)

(14,619)

Net assets

 

153,822

169,599

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

153,722

169,499

Total equity

 

153,822

169,599

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 27 September 2023
 


Mr B J Bushell
Director

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

 

1

General information

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

The address of its registered office is:
Staverton Court
Staverton
Cheltenham
GL51 0UX

The principal place of business is:
Symonds Yat Dental Surgery
Symonds Yat West
Ross-on-Wye
Herefordshire
HR9 6BJ

 

2

Accounting policies

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.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Critical accounting judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other
sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Judgements
No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty
No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Short leasehold land and buildings

10% of cost

Fixtures and fittings

20% of cost

Plant and machinery

20% of cost

Motor vehicles

20% written down value

Office equipment

33% of cost

Intangible assets

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date.

Negative goodwill arising on an acquisition is recognised on the face of the balance sheet on the acquisition date and subsequently the excess up to the fair value of non-monetary assets acquired is recognised in profit or loss in the periods in which the non-monetary assets are recovered.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

Over 20 years

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

Trade debtors

Trade debtors are amounts due from customers for goods sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors 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 debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of stock comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stock to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

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

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year was as follows:

2023
 No.

2022
 No.

Average number of employees

14

12

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

 

4

Profit before tax

Arrived at after charging:

2023
 £

2022
 £

Depreciation expense

40,317

25,105

Amortisation expense

21,000

21,000

 

5

Intangible assets

Goodwill
 £

Cost

At 1 April 2022

420,000

At 31 March 2023

420,000

Amortisation

At 1 April 2022

294,000

Charge for year

21,000

At 31 March 2023

315,000

Carrying amount

At 31 March 2023

105,000

At 31 March 2022

126,000

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

 

6

Tangible assets

Short leasehold land and buildings
£

Fixtures and fittings
 £

Plant and machinery
£

Motor vehicles
 £

Office equipment
 £

Total
£

Cost

At 1 April 2022

29,996

110,742

40,701

-

43,320

224,759

Additions

-

17,051

68,804

134,624

3,066

223,545

At 31 March 2023

29,996

127,793

109,505

134,624

46,386

448,304

Depreciation

At 1 April 2022

26,101

72,814

22,926

-

40,547

162,388

Charge for the year

578

13,182

18,441

5,636

2,480

40,317

At 31 March 2023

26,679

85,996

41,367

5,636

43,027

202,705

Carrying amount

At 31 March 2023

3,317

41,797

68,138

128,988

3,359

245,599

At 31 March 2022

3,895

37,928

17,775

-

2,773

62,371

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

 

7

Debtors

Note

2023
 £

2022
 £

Trade debtors

 

54,598

30,583

Amounts owed by related parties

11

89,117

44,785

Prepayments

 

1,800

1,800

Corporation tax asset

20,739

-

   

166,254

77,168

 

8

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

9

47,747

10,729

Trade creditors

 

32,571

19,428

Amounts due to related parties

11

28,520

14,620

Social security and other taxes

 

5,007

2,542

Other payables

 

76,422

65,825

Accruals

 

5,700

5,478

Corporation tax liability

-

20,739

 

195,967

139,361

Due after one year

 

Loans and borrowings

9

172,721

37,424

 

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

9,735

9,369

Bank overdrafts

-

99

HP and finance lease liabilities

38,012

1,261

47,747

10,729



 

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

27,466

37,424

HP and finance lease liabilities

145,255

-

172,721

37,424

 

SR Williams Limited
 

Notes to the Financial Statements for the Year Ended 31 March 2023

 

10

Deferred tax

Deferred tax assets and liabilities

2023

Liability
£

Differences between accumulated depreciation & amortistion & capital allowances

47,683

2022

Liability
£

Differences between accumulated depreciation & amortistion & capital allowances

14,619

 

11

Related party transactions

Transactions with the director

2023

At 1 April 2022
£

Advances to director
£

Repayments by director
£

At 31 March 2023
£

Mr B J Bushell

-

79,193

(36,356)

42,837

         
       

 

Summary of transactions with parent

During the year the parent company loaned £72,875 to the company (2022 - £nil). At the blance sheet date the amount owed to the parent company was £28,520 (2022 - amount due from the company £44,355). This amount is interest free and is repayable on demand.
 

Summary of transactions with other related parties

During the year the company loaned £60,470 to a related party (2022 - received £14,620 from a related party). At the balance sheet date the amount due from the related party was £45,850 (2022 - owed £14,620). This amount is interest free and repayable on demand.

During the year the company loaned £nil (2022 - £430). At the balance sheet date the amount due from the related party was £430 (2022 - £430). This amount is interest free and repayable on demand.