CPM Mould Solutions Limited - Period Ending 2023-03-31

CPM Mould Solutions Limited - Period Ending 2023-03-31


CPM Mould Solutions Limited 05089007 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is machine tooling. Digita Accounts Production Advanced 6.30.9574.0 true 05089007 2022-04-01 2023-03-31 05089007 2023-03-31 05089007 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-03-31 05089007 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-03-31 05089007 core:CurrentFinancialInstruments 2023-03-31 05089007 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 05089007 core:Non-currentFinancialInstruments 2023-03-31 05089007 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 05089007 core:FurnitureFittingsToolsEquipment 2023-03-31 05089007 core:LandBuildings 2023-03-31 05089007 core:OtherPropertyPlantEquipment 2023-03-31 05089007 core:ParentEntities 2023-03-31 05089007 bus:SmallEntities 2022-04-01 2023-03-31 05089007 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 05089007 bus:FullAccounts 2022-04-01 2023-03-31 05089007 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 05089007 bus:RegisteredOffice 2022-04-01 2023-03-31 05089007 bus:Director1 2022-04-01 2023-03-31 05089007 bus:Director2 2022-04-01 2023-03-31 05089007 bus:Director3 2022-04-01 2023-03-31 05089007 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 05089007 core:FurnitureFittings 2022-04-01 2023-03-31 05089007 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-03-31 05089007 core:LandBuildings 2022-04-01 2023-03-31 05089007 core:LeaseholdImprovements 2022-04-01 2023-03-31 05089007 core:OtherPropertyPlantEquipment 2022-04-01 2023-03-31 05089007 core:PlantMachinery 2022-04-01 2023-03-31 05089007 core:ParentEntities 2022-04-01 2023-03-31 05089007 countries:EnglandWales 2022-04-01 2023-03-31 05089007 2022-03-31 05089007 core:FurnitureFittingsToolsEquipment 2022-03-31 05089007 core:LandBuildings 2022-03-31 05089007 core:OtherPropertyPlantEquipment 2022-03-31 05089007 core:ParentEntities 2022-03-31 05089007 2021-04-01 2022-03-31 05089007 2022-03-31 05089007 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-03-31 05089007 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-03-31 05089007 core:CurrentFinancialInstruments 2022-03-31 05089007 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 05089007 core:Non-currentFinancialInstruments 2022-03-31 05089007 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 05089007 core:FurnitureFittingsToolsEquipment 2022-03-31 05089007 core:LandBuildings 2022-03-31 05089007 core:OtherPropertyPlantEquipment 2022-03-31 05089007 core:ParentEntities 2022-03-31 05089007 core:ParentEntities 2021-04-01 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 05089007

CPM Mould Solutions Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2023

 

CPM Mould Solutions Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

CPM Mould Solutions Limited

Company Information

Directors

Mr S Collins

Mr M Harris

Mr J Wetherell

Registered office

Pattisson House
Addison Road
Chesham
Buckinghamshire
HP5 2BD

Accountants

Sterling Grove Accountants Limited
Chartered Certified Accountants
Fawley House
2 Marlow Road
Bourne End
Bucks
SL8 5TD

 

CPM Mould Solutions Limited

(Registration number: 05089007)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

147,756

187,989

Current assets

 

Stocks

5

77,503

1,500

Debtors

6

311,312

333,877

Cash at bank and in hand

 

206,230

66,995

 

595,045

402,372

Creditors: Amounts falling due within one year

7

(229,426)

(273,229)

Net current assets

 

365,619

129,143

Total assets less current liabilities

 

513,375

317,132

Creditors: Amounts falling due after more than one year

7

(100,124)

(135,136)

Provisions for liabilities

(28,000)

-

Net assets

 

385,251

181,996

Capital and reserves

 

Called up share capital

100

100

Retained earnings

385,151

181,896

Shareholders' funds

 

385,251

181,996

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.

Directors' 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 directors acknowledge their 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 10 October 2023 and signed on its behalf by:
 

 

CPM Mould Solutions Limited

(Registration number: 05089007)
Balance Sheet as at 31 March 2023

.........................................
Mr S Collins
Director

 

CPM Mould Solutions Limited

Notes to the Unaudited 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:
Pattisson House
Addison Road
Chesham
Buckinghamshire
HP5 2BD

These financial statements were authorised for issue by the Board on 10 October 2023.

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 that as disclosed in the accounting policies certain items are shown at fair value.

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 sales/value added tax, returns, rebates and discounts.

Government grants

Government grants are recognised under the accrual model of grant recognition. This model requires the grant to be classified as either a revenue-based grant or a capital-based grant.

Government grants are recognised in profit or loss on a systematic basis over the periods in which the entity recognises expenses for the related costs for which the grants are intended to compensate.

Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

CPM Mould Solutions Limited

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

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change 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 tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

20% straight line

Furniture, fittings and equipment

33% straight line

Plant and machinery

25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

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

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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 receivables.

 

CPM Mould Solutions Limited

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

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 finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories 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. Accounts payable 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 subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

CPM Mould Solutions Limited

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 5 (2022 - 3).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2022

49,445

15,350

267,866

332,661

Additions

4,481

2,223

706

7,410

At 31 March 2023

53,926

17,573

268,572

340,071

Depreciation

At 1 April 2022

5,432

14,305

124,935

144,672

Charge for the year

10,400

1,407

35,836

47,643

At 31 March 2023

15,832

15,712

160,771

192,315

Carrying amount

At 31 March 2023

38,094

1,861

107,801

147,756

At 31 March 2022

44,013

1,045

142,931

187,989

Included within the net book value of land and buildings above is £38,094 (2022 - £44,013) in respect of short leasehold land and buildings.
 

5

Stocks

2023
£

2022
£

Work in progress

77,503

1,500

 

CPM Mould Solutions Limited

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

6

Debtors

Current

2023
£

2022
£

Trade debtors

296,587

333,877

Prepayments

1,155

-

Other debtors

13,570

-

 

311,312

333,877

 

CPM Mould Solutions Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

8

35,011

33,705

Trade creditors

 

52,372

89,886

Amounts owed to related parties

10

115,545

57,293

Taxation and social security

 

12,146

41,813

Accruals and deferred income

 

13,365

49,979

Other creditors

 

987

553

 

229,426

273,229

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

100,124

135,136

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

33,000

45,000

Hire purchase contracts

67,124

90,136

100,124

135,136

2023
£

2022
£

Current loans and borrowings

Bank borrowings

12,000

12,000

Hire purchase contracts

23,011

21,705

35,011

33,705

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £100,596 (2022 - £130,039).

 

CPM Mould Solutions Limited

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

10

Related party transactions

Loans from related parties

2023

Parent
£

Total
£

At start of period

57,293

57,293

Advanced

58,252

58,252

At end of period

115,545

115,545

2022

Parent
£

Total
£

Advanced

57,293

57,293

At end of period

57,293

57,293

Terms of loans from related parties

Loan is unsecured, interest free and repayable on demand.