Woodhart Group Limited Filleted accounts for Companies House (small only)

Woodhart Group Limited Filleted accounts for Companies House (small only)


46 true false false false true false false false false false false true false false No description of principal activity 2022-04-01 Sage Accounts Production Advanced 2023 - FRS102_2023 33 33 25 521 269 252 252 521 xbrli:pure xbrli:shares iso4217:GBP 10214683 2022-04-01 2023-03-31 10214683 2023-03-31 10214683 2022-03-31 10214683 2021-04-01 2022-03-31 10214683 2022-03-31 10214683 2021-03-31 10214683 bus:Consolidated 2022-04-01 2023-03-31 10214683 bus:Consolidated core:Subsidiary1 2022-04-01 2023-03-31 10214683 bus:Consolidated core:Subsidiary2 2022-04-01 2023-03-31 10214683 bus:Consolidated core:Subsidiary3 2022-04-01 2023-03-31 10214683 core:PlantMachinery 2022-04-01 2023-03-31 10214683 bus:Consolidated core:PlantMachinery 2022-04-01 2023-03-31 10214683 core:FurnitureFittings 2022-04-01 2023-03-31 10214683 bus:Consolidated core:FurnitureFittings 2022-04-01 2023-03-31 10214683 core:MotorVehicles 2022-04-01 2023-03-31 10214683 bus:Consolidated core:MotorVehicles 2022-04-01 2023-03-31 10214683 bus:Director1 2022-04-01 2023-03-31 10214683 bus:Director2 2022-04-01 2023-03-31 10214683 bus:Consolidated bus:Director1 2022-04-01 2023-03-31 10214683 bus:Consolidated bus:Director2 2022-04-01 2023-03-31 10214683 bus:Consolidated 2023-03-31 10214683 bus:Consolidated core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 10214683 bus:Consolidated core:PlantMachinery 2022-03-31 10214683 bus:Consolidated core:FurnitureFittings 2022-03-31 10214683 bus:Consolidated core:MotorVehicles 2022-03-31 10214683 bus:Consolidated 2022-03-31 10214683 bus:Consolidated core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 10214683 bus:Consolidated core:PlantMachinery 2023-03-31 10214683 bus:Consolidated core:FurnitureFittings 2023-03-31 10214683 bus:Consolidated core:MotorVehicles 2023-03-31 10214683 core:PlantMachinery 2022-03-31 10214683 core:FurnitureFittings 2022-03-31 10214683 core:MotorVehicles 2022-03-31 10214683 core:PlantMachinery 2023-03-31 10214683 core:FurnitureFittings 2023-03-31 10214683 core:MotorVehicles 2023-03-31 10214683 bus:Consolidated 2022-03-31 10214683 bus:Consolidated core:WithinOneYear 2023-03-31 10214683 bus:Consolidated core:WithinOneYear 2022-03-31 10214683 core:WithinOneYear 2023-03-31 10214683 core:WithinOneYear 2022-03-31 10214683 core:AfterOneYear bus:Consolidated 2023-03-31 10214683 core:AfterOneYear bus:Consolidated 2022-03-31 10214683 core:AfterOneYear 2023-03-31 10214683 core:AfterOneYear 2022-03-31 10214683 bus:Consolidated core:ShareCapital 2023-03-31 10214683 bus:Consolidated core:ShareCapital 2022-03-31 10214683 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2023-03-31 10214683 bus:Consolidated core:RetainedEarningsAccumulatedLosses 2022-03-31 10214683 core:ShareCapital 2023-03-31 10214683 core:ShareCapital 2022-03-31 10214683 core:RetainedEarningsAccumulatedLosses 2023-03-31 10214683 core:RetainedEarningsAccumulatedLosses 2022-03-31 10214683 bus:Consolidated core:CostValuation core:Non-currentFinancialInstruments 2022-03-31 10214683 bus:Consolidated core:DisposalsRepaymentsInvestments core:Non-currentFinancialInstruments 2023-03-31 10214683 bus:Consolidated core:CostValuation core:Non-currentFinancialInstruments 2023-03-31 10214683 bus:Consolidated core:Non-currentFinancialInstruments 2023-03-31 10214683 bus:Consolidated core:Non-currentFinancialInstruments 2022-03-31 10214683 core:CostValuation core:Non-currentFinancialInstruments 2022-03-31 10214683 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2023-03-31 10214683 core:CostValuation core:Non-currentFinancialInstruments 2023-03-31 10214683 core:Non-currentFinancialInstruments 2023-03-31 10214683 core:Non-currentFinancialInstruments 2022-03-31 10214683 bus:Consolidated core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 10214683 bus:Consolidated core:PlantMachinery 2022-03-31 10214683 bus:Consolidated core:FurnitureFittings 2022-03-31 10214683 bus:Consolidated core:MotorVehicles 2022-03-31 10214683 core:PlantMachinery 2022-03-31 10214683 core:FurnitureFittings 2022-03-31 10214683 core:MotorVehicles 2022-03-31 10214683 bus:Consolidated bus:Director1 2022-03-31 10214683 bus:Consolidated bus:Director1 2023-03-31 10214683 bus:Consolidated bus:Director2 2022-03-31 10214683 bus:Consolidated bus:Director2 2023-03-31 10214683 bus:Consolidated bus:Director1 2021-03-31 10214683 bus:Consolidated bus:Director1 2022-03-31 10214683 bus:Consolidated bus:Director2 2021-03-31 10214683 bus:Consolidated bus:Director2 2022-03-31 10214683 bus:Consolidated 2021-03-31 10214683 bus:Consolidated bus:Director1 2021-04-01 2022-03-31 10214683 bus:Consolidated bus:Director2 2021-04-01 2022-03-31 10214683 bus:Consolidated 2021-04-01 2022-03-31 10214683 bus:SmallEntities 2022-04-01 2023-03-31 10214683 bus:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 10214683 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 10214683 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 10214683 bus:FullAccounts 2022-04-01 2023-03-31 10214683 core:OfficeEquipment bus:Consolidated 2022-04-01 2023-03-31 10214683 core:OfficeEquipment 2022-04-01 2023-03-31 10214683 core:OfficeEquipment bus:Consolidated 2022-03-31 10214683 core:OfficeEquipment bus:Consolidated 2023-03-31 10214683 core:OfficeEquipment 2022-03-31 10214683 core:OfficeEquipment 2023-03-31
COMPANY REGISTRATION NUMBER: 10214683
Woodhart Group Limited
Filleted Unaudited Financial Statements
31 March 2023
Woodhart Group Limited
Consolidated Statement of Financial Position
31 March 2023
2023
2022
Note
£
£
Fixed assets
Tangible assets
5
632,538
654,162
Investments
6
252
521
---------
---------
632,790
654,683
Current assets
Stocks
3,475,024
1,724,828
Debtors
7
2,200,296
2,335,956
Cash at bank and in hand
641,037
416,358
------------
------------
6,316,357
4,477,142
Creditors: amounts falling due within one year
8
4,139,075
2,692,412
------------
------------
Net current assets
2,177,282
1,784,730
------------
------------
Total assets less current liabilities
2,810,072
2,439,413
Creditors: amounts falling due after more than one year
9
426,385
548,071
Provisions
45,114
51,401
------------
------------
Net assets
2,338,573
1,839,941
------------
------------
Capital and reserves
Called up share capital
8
8
Profit and loss account
2,338,565
1,839,933
------------
------------
Shareholders funds
2,338,573
1,839,941
------------
------------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the consolidated income statement has not been delivered.
For the 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Woodhart Group Limited
Consolidated Statement of Financial Position (continued)
31 March 2023
These financial statements were approved by the board of directors and authorised for issue on 2 November 2023 , and are signed on behalf of the board by:
Mr B Woodhart
Mr M Woodhart
Director
Director
Company registration number: 10214683
Woodhart Group Limited
Company Statement of Financial Position
31 March 2023
2023
2022
Note
£
£
Fixed assets
Tangible assets
5
191,198
179,729
Investments
6
260
529
---------
---------
191,458
180,258
Current assets
Stocks
542,212
817,605
Debtors
7
781,086
402,988
Cash at bank and in hand
16,029
5,720
------------
------------
1,339,327
1,226,313
Creditors: amounts falling due within one year
8
1,297,786
1,300,586
------------
------------
Net current assets/(liabilities)
41,541
( 74,273)
---------
---------
Total assets less current liabilities
232,999
105,985
Creditors: amounts falling due after more than one year
9
3,351
9,096
---------
---------
Net assets
229,648
96,889
---------
---------
Capital and reserves
Called up share capital
8
8
Profit and loss account
229,640
96,881
---------
--------
Shareholders funds
229,648
96,889
---------
--------
The profit for the financial year of the parent company was £ 388,011 (2022: £ 259,195 ).
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
For the 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Woodhart Group Limited
Company Statement of Financial Position (continued)
31 March 2023
These financial statements were approved by the board of directors and authorised for issue on 2 November 2023 , and are signed on behalf of the board by:
Mr B Woodhart
Mr M Woodhart
Director
Director
Company registration number: 10214683
Woodhart Group Limited
Notes to the Financial Statements
Year ended 31 March 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Woodhart House, Unit 4 Carlton Terrace, Portslade, Brighton, BN41 1XF.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Disclosure exemptions
The parent company satisfies the criteria of being a qualifying entity as defined in FRS 102. As such, advantage has been taken of the following reduced disclosures available under FRS 102:
(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(c) Disclosures in respect of financial instruments have not been presented.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.
Consolidation
The financial statements consolidate the financial statements of Woodhart Group Limited and all of its subsidiary undertakings.
The results of subsidiaries acquired or disposed of during the year are included from or to the date that control passes.
The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Significant judgements The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as follows: Work in progress
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably. Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Plant and machinery
-
33% straight line
Fixtures and fittings
-
33% straight line
Motor vehicles
-
25% straight line
Equipment
-
33% straight line
Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the statement of financial position as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis 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 and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 46 (2022: 38 ).
5. Tangible assets
Group
Freehold property
Plant and machinery
Fixtures and fittings
Motor vehicles
Equipment
Total
£
£
£
£
£
£
Cost
At 1 Apr 2022
350,000
43,812
625
452,005
68,068
914,510
Additions
4,710
6,900
32,365
28,815
72,790
Disposals
( 1,333)
( 19,990)
( 2,105)
( 23,428)
---------
--------
-------
---------
--------
---------
At 31 Mar 2023
350,000
47,189
7,525
464,380
94,778
963,872
---------
--------
-------
---------
--------
---------
Depreciation
At 1 Apr 2022
23,672
17
203,237
33,422
260,348
Charge for the year
9,226
1,641
67,821
13,152
91,840
Disposals
( 1,332)
( 18,449)
( 1,073)
( 20,854)
---------
--------
-------
---------
--------
---------
At 31 Mar 2023
31,566
1,658
252,609
45,501
331,334
---------
--------
-------
---------
--------
---------
Carrying amount
At 31 Mar 2023
350,000
15,623
5,867
211,771
49,277
632,538
---------
--------
-------
---------
--------
---------
At 31 Mar 2022
350,000
20,140
608
248,768
34,646
654,162
---------
--------
-------
---------
--------
---------
Company
Plant and machinery
Fixtures and fittings
Motor vehicles
Equipment
Total
£
£
£
£
£
Cost
At 1 April 2022
23,671
625
173,013
17,757
215,066
Additions
4,710
6,900
32,365
28,815
72,790
Disposals
( 497)
( 497)
--------
-------
---------
--------
---------
At 31 March 2023
28,381
7,525
205,378
46,075
287,359
--------
-------
---------
--------
---------
Depreciation
At 1 April 2022
4,211
17
29,178
1,931
35,337
Charge for the year
8,789
1,641
41,967
8,632
61,029
Disposals
( 205)
( 205)
--------
-------
---------
--------
---------
At 31 March 2023
13,000
1,658
71,145
10,358
96,161
--------
-------
---------
--------
---------
Carrying amount
At 31 March 2023
15,381
5,867
134,233
35,717
191,198
--------
-------
---------
--------
---------
At 31 March 2022
19,460
608
143,835
15,826
179,729
--------
-------
---------
--------
---------
In March 2022 the Directors requested a valuation from John Hilton an established estate agent since 1972 based in Brighton.
6. Investments
Group
Other loans
£
Cost
At 1 April 2022
521
Disposals
( 269)
----
At 31 March 2023
252
----
Impairment
At 1 April 2022 and 31 March 2023
----
Carrying amount
At 31 March 2023
252
----
At 31 March 2022
521
----
Company
Other investments other than loans
Other loans
Total
£
£
£
Cost
At 1 April 2022
8
8
Additions
252
252
----
----
----
At 31 March 2023
8
252
260
----
----
----
Impairment
At 1 April 2022 and 31 March 2023
----
----
----
Carrying amount
At 31 March 2023
8
252
260
----
----
----
At 31 March 2022
8
8
----
----
----
Subsidiaries, associates and other investments
Details of the investments in which the group and the parent company have an interest of 20% or more are as follows:
Class of share
Percentage of shares held
Subsidiary undertakings
Woodhart Carpentry Limited
Ordinary
100
Woodhart Construction Limited
Ordinary
100
Woodhart Lofts and Extensions Limited
Ordinary
100
7. Debtors
Group
Company
2023
2022
2023
2022
£
£
£
£
Trade debtors
301,886
814,922
Amounts owed by group undertakings and undertakings in which the company has a participating interest
555,273
248,651
Other debtors
1,898,410
1,521,034
225,813
154,337
------------
------------
---------
---------
2,200,296
2,335,956
781,086
402,988
------------
------------
---------
---------
8. Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans and overdrafts
112,845
112,845
Trade creditors
1,406,973
744,442
266,935
124,777
Amounts owed to group undertakings and undertakings in which the company has a participating interest
865,503
1,097,697
Corporation tax
59,851
38,604
Social security and other taxes
148,116
56,302
146,551
55,213
Other creditors
2,411,290
1,740,219
18,797
22,899
------------
------------
------------
------------
4,139,075
2,692,412
1,297,786
1,300,586
------------
------------
------------
------------
9. Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans and overdrafts
423,034
532,591
Other creditors
3,351
15,480
3,351
9,096
---------
---------
-------
-------
426,385
548,071
3,351
9,096
---------
---------
-------
-------
10. Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company and its subsidiary undertakings:
2023
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr B Woodhart
( 175,856)
37,827
( 138,029)
Mr M Woodhart
( 179,459)
28,760
( 150,699)
---------
--------
---------
( 355,315)
66,587
( 288,728)
---------
--------
---------
2022
Balance brought forward
Advances/ (credits) to the directors
Balance outstanding
£
£
£
Mr B Woodhart
( 185,353)
9,497
( 175,856)
Mr M Woodhart
( 189,677)
10,218
( 179,459)
---------
--------
---------
( 375,030)
19,715
( 355,315)
---------
--------
---------
11. Controlling party
The group was controlled throughout the year by B Woodhart and M Woodhart by virtue of their shareholdings.