Kilncare_Limited - Accounts


Company registration number 03833090 (England and Wales)
Kilncare Limited
Unaudited financial statements
For the year ended 30 April 2023
Kilncare Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8
Kilncare Limited
Statement of financial position
As at 30 April 2023
30 April 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
21,727
28,054
Current assets
Stocks
118,081
115,386
Debtors
5
223,491
268,836
Cash at bank and in hand
89,035
112,674
430,607
496,896
Creditors: amounts falling due within one year
6
(262,747)
(242,124)
Net current assets
167,860
254,772
Total assets less current liabilities
189,587
282,826
Creditors: amounts falling due after more than one year
7
(34,972)
(40,240)
Provisions for liabilities
(4,000)
(6,500)
Net assets
150,615
236,086
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
150,515
235,986
Total equity
150,615
236,086

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 April 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.

Kilncare Limited
Statement of financial position (continued)
As at 30 April 2023
30 April 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 24 October 2023 and are signed on its behalf by:
Mr L Sherwin
Director
Company Registration No. 03833090
Kilncare Limited
Notes to the financial statements
For the year ended 30 April 2023
- 3 -
1
Accounting policies
Company information

Kilncare Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Kiln Works, 907 Leek New Road, Baddeley Green, Stoke on Trent, Staffordshire, ST2 7HQ.

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 £.

The financial statements have been prepared under the historical cost convention. 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.

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 despatch 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
Intangible fixed assets - goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 2005, has been amortised evenly over its estimated useful life of ten years.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Website
33% Straight Line
1.5
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.

Kilncare Limited
Notes to the financial statements (continued)
For the year ended 30 April 2023
1
Accounting policies
(Continued)
- 4 -

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% Reducing Balance
Fixtures and fittings
25% Reducing Balance
Computers
25% Reducing Balance
Motor vehicles
25% 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.

1.6
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.

1.7
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.

1.8
Cash and cash equivalents

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.

Kilncare Limited
Notes to the financial statements (continued)
For the year ended 30 April 2023
1
Accounting policies
(Continued)
- 5 -
1.9
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 statement of financial position 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 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.

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 and bank loans, 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.

1.10
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.

1.11
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 income statement 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.

Kilncare Limited
Notes to the financial statements (continued)
For the year ended 30 April 2023
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.13
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.14
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.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Employees

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

2023
2022
Number
Number
Total
11
8
Kilncare Limited
Notes to the financial statements (continued)
For the year ended 30 April 2023
- 7 -
3
Intangible fixed assets
Goodwill
Website
Total
£
£
£
Cost
At 1 May 2022 and 30 April 2023
63,600
1,180
64,780
Amortisation and impairment
At 1 May 2022 and 30 April 2023
63,600
1,180
64,780
Carrying amount
At 30 April 2023
-
0
-
0
-
0
At 30 April 2022
-
0
-
0
-
0
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2022
22,905
1,102
8,339
29,158
61,504
Additions
-
0
-
0
915
-
0
915
At 30 April 2023
22,905
1,102
9,254
29,158
62,419
Depreciation and impairment
At 1 May 2022
12,633
542
6,972
13,303
33,450
Depreciation charged in the year
2,568
140
570
3,964
7,242
At 30 April 2023
15,201
682
7,542
17,267
40,692
Carrying amount
At 30 April 2023
7,704
420
1,712
11,891
21,727
At 30 April 2022
10,272
560
1,367
15,855
28,054
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
166,672
247,511
Other debtors
56,819
21,325
223,491
268,836
Kilncare Limited
Notes to the financial statements (continued)
For the year ended 30 April 2023
- 8 -
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
5,281
5,150
Trade creditors
138,553
84,049
Taxation and social security
24,581
67,055
Other creditors
94,332
85,870
262,747
242,124
7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
34,972
40,240
Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
12,635
18,303
8
Operating lease commitments
Lessee

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

2023
2022
£
£
110,049
142,883
2023-04-302022-05-01false24 October 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr Brian SherwinMr Lee SherwinMr B Sherwinfalse038330902022-05-012023-04-30038330902023-04-30038330902022-04-3003833090core:PlantMachinery2023-04-3003833090core:FurnitureFittings2023-04-3003833090core:ComputerEquipment2023-04-3003833090core:MotorVehicles2023-04-3003833090core:PlantMachinery2022-04-3003833090core:FurnitureFittings2022-04-3003833090core:ComputerEquipment2022-04-3003833090core:MotorVehicles2022-04-3003833090core:CurrentFinancialInstrumentscore:WithinOneYear2023-04-3003833090core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3003833090core:Non-currentFinancialInstrumentscore:AfterOneYear2023-04-3003833090core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3003833090core:CurrentFinancialInstruments2023-04-3003833090core:CurrentFinancialInstruments2022-04-3003833090core:ShareCapital2023-04-3003833090core:ShareCapital2022-04-3003833090core:RetainedEarningsAccumulatedLosses2023-04-3003833090core:RetainedEarningsAccumulatedLosses2022-04-3003833090bus:Director12022-05-012023-04-3003833090core:Goodwill2022-05-012023-04-3003833090core:IntangibleAssetsOtherThanGoodwill2022-05-012023-04-3003833090core:ComputerSoftware2022-05-012023-04-3003833090core:PlantMachinery2022-05-012023-04-3003833090core:FurnitureFittings2022-05-012023-04-3003833090core:ComputerEquipment2022-05-012023-04-3003833090core:MotorVehicles2022-05-012023-04-30038330902021-05-012022-04-3003833090core:Goodwill2022-04-3003833090core:ComputerSoftware2022-04-30038330902022-04-3003833090core:Goodwill2023-04-3003833090core:ComputerSoftware2023-04-3003833090core:Goodwill2022-04-3003833090core:ComputerSoftware2022-04-3003833090core:PlantMachinery2022-04-3003833090core:FurnitureFittings2022-04-3003833090core:ComputerEquipment2022-04-3003833090core:MotorVehicles2022-04-3003833090core:WithinOneYear2023-04-3003833090core:WithinOneYear2022-04-3003833090core:Non-currentFinancialInstruments2023-04-3003833090core:Non-currentFinancialInstruments2022-04-3003833090bus:PrivateLimitedCompanyLtd2022-05-012023-04-3003833090bus:SmallCompaniesRegimeForAccounts2022-05-012023-04-3003833090bus:FRS1022022-05-012023-04-3003833090bus:AuditExemptWithAccountantsReport2022-05-012023-04-3003833090bus:Director22022-05-012023-04-3003833090bus:CompanySecretary12022-05-012023-04-3003833090bus:FullAccounts2022-05-012023-04-30xbrli:purexbrli:sharesiso4217:GBP