WALRAVEN_LTD - Accounts


Company registration number 01352033 (England and Wales)
WALRAVEN LTD
ABRIDGED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
WALRAVEN LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
WALRAVEN LTD
BALANCE SHEET
AS AT 31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
£
£
Notes
Fixed assets
Tangible assets
5
655,525
612,833
Current assets
Stocks
1,358,092
1,198,161
Debtors
6
2,617,745
1,929,400
Cash at bank and in hand
474,273
419,017
4,450,110
3,546,578
Creditors: amounts falling due within one year
7
(1,939,737)
(1,397,051)
Net current assets
2,510,373
2,149,527
Total assets less current liabilities
3,165,898
2,762,360
Provisions for liabilities
(59,747)
-
0
Net assets
3,106,151
2,762,360
Capital and reserves
Called up share capital
8
5,000
5,000
Profit and loss reserves
3,101,151
2,757,360
Total equity
3,106,151
2,762,360

The directors of the company have elected not to file a copy of the profit and loss account.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime of the Companies Act 2006.

The financial statements were approved by the board of directors and authorised for issue on 29 September 2023 and are signed on its behalf by:
Mr G A Gardner
Director
Company Registration No. 01352033
WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information

Walraven Ltd is a private company limited by shares incorporated in England and Wales. The registered office is given in the company information page.

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 £.

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.

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.

1.3
Trademarks

Trademarks are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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:

Land and buildings leasehold
Plant and machinery
- 10% - 33% on cost
Fixtures and fittings
- 20% - 33% on cost

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.

WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

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 at bank and in hand are basic financial assets and include cash, 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.

1.8
Taxation

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

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.

WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
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.

The company is exempt from corporation tax, it being a company not carrying on a business for the purposes of making a profit.

1.9
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.

1.10
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.11
Leases

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.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 5 -
2
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 amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average number of persons (including directors) employed by the company during the year was 57 (2021: 52).

 

 

4
Intangible fixed assets
Trademarks
£
Cost
At 1 January 2022 and 31 December 2022
861
Amortisation and impairment
At 1 January 2022 and 31 December 2022
861
Carrying amount
At 31 December 2022
-
0
At 31 December 2021
-
0
WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
5
Tangible fixed assets
Land and buildings leasehold
Assets under construction
Plant and machinery
Fixtures and fittings
Total
Cost
At 1 January 2022
-
0
6,936
1,247,564
179,624
1,434,124
Additions
12,500
8,784
148,876
33,764
203,924
Disposals
-
0
-
0
(6,945)
-
0
(6,945)
At 31 December 2022
12,500
15,720
1,389,495
213,388
1,631,103
Depreciation and impairment
At 1 January 2022
-
0
-
0
670,954
150,337
821,291
Depreciation charged in the year
104
-
0
148,287
12,841
161,232
Eliminated in respect of disposals
-
0
-
0
(6,945)
-
0
(6,945)
At 31 December 2022
104
-
0
812,296
163,178
975,578
Carrying amount
At 31 December 2022
12,396
15,720
577,199
50,210
655,525
At 31 December 2021
-
0
6,936
576,610
29,287
612,833
6
Debtors
2022
2021
Amounts falling due within one year:
Trade debtors
2,127,445
1,580,214
Amounts owed by group undertakings
328,686
189,090
Other debtors
49,580
39,466
Prepayments and accrued income
112,034
120,630
2,617,745
1,929,400
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
775,309
631,447
Amounts owed to group companies
373,788
188,417
Corporation tax
32
32
Other taxation and social security
224,024
115,620
Accruals and deferred income
566,584
461,535
1,939,737
1,397,051
WALRAVEN LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
Issued and fully paid
ordinary shares of £1 each
5,000
5,000
5,000
5,000
9
Audit report information

As the profit and loss account has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

 

The audit report in respect of these accounts was unqualified with no emphasis of matter. The Senior Statutory Auditor was Charlotte Toemaes of Ellacotts Audit Services Limited.

10
Operating lease commitments
Lessee

At the reporting date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases of £3,878,143 (2021: £3,988,877).

11
Related party transactions
Transactions with related parties

No transactions with related parties were undertaken such as are required to be disclosed under FRS 102 Section 1A.

12
Parent company

Walraven Limited is a 100% subsidiary of Walraven Europe B.V, a company registered in the Netherlands. The ultimate parent company is Walraven Mijdrecht Holding B.V. a company registered in the Netherlands.

 

Walraven Mijdrecht Holding B.V. prepares group financial statements and copies can be obtained from its Registered Office at Industrieweg 5, 3641 RK Mijdrecht, NL-3641, The Netherlands.

2022-12-312022-01-01false29 September 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityThis audit opinion is unqualifiedMr G A GardnerMrs T S Williams013520332022-01-012022-12-31013520332022-12-31013520332021-12-3101352033core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3101352033core:ConstructionInProgressAssetsUnderConstruction2022-12-3101352033core:PlantMachinery2022-12-3101352033core:FurnitureFittings2022-12-3101352033core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3101352033core:ConstructionInProgressAssetsUnderConstruction2021-12-3101352033core:PlantMachinery2021-12-3101352033core:FurnitureFittings2021-12-3101352033core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3101352033core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3101352033core:CurrentFinancialInstruments2022-12-3101352033core:CurrentFinancialInstruments2021-12-3101352033core:ShareCapital2022-12-3101352033core:ShareCapital2021-12-3101352033core:RetainedEarningsAccumulatedLosses2022-12-3101352033core:RetainedEarningsAccumulatedLosses2021-12-3101352033bus:Director12022-01-012022-12-3101352033core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3101352033core:PlantMachinery2022-01-012022-12-3101352033core:FurnitureFittings2022-01-012022-12-3101352033core:IntangibleAssetsOtherThanGoodwill2021-12-3101352033core:IntangibleAssetsOtherThanGoodwill2022-12-3101352033core:IntangibleAssetsOtherThanGoodwill2021-12-3101352033core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3101352033core:ConstructionInProgressAssetsUnderConstruction2021-12-3101352033core:PlantMachinery2021-12-3101352033core:FurnitureFittings2021-12-31013520332021-12-3101352033core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012022-12-3101352033core:ConstructionInProgressAssetsUnderConstruction2022-01-012022-12-3101352033bus:PrivateLimitedCompanyLtd2022-01-012022-12-3101352033bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3101352033bus:FRS1022022-01-012022-12-3101352033bus:Audited2022-01-012022-12-3101352033bus:Director22022-01-012022-12-3101352033bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP