ADF_MILKING_LIMITED - Accounts


Company Registration No. 06890537 (England and Wales)
ADF MILKING LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
ADF MILKING LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
ADF MILKING LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Non-current assets
Intangible assets
4
19,737
26,765
Property, plant and equipment
5
183,803
82,001
Investments
6
28,926
28,926
232,466
137,692
Current assets
Inventories
1,030,862
944,467
Trade and other receivables
7
4,820,844
3,734,631
Cash and cash equivalents
2,619,714
1,743,916
8,471,420
6,423,014
Current liabilities
8
(1,803,576)
(2,505,787)
Net current assets
6,667,844
3,917,227
Total assets less current liabilities
6,900,310
4,054,919
Provisions for liabilities
9
(94,750)
(91,750)
Net assets
6,805,560
3,963,169
Equity
Called up share capital
10
1
1
Retained earnings
6,805,559
3,963,168
Total equity
6,805,560
3,963,169

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

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

The financial statements were approved by the board of directors and authorised for issue on 20 November 2023 and are signed on its behalf by:
Mr A M Solazzo
Director
Company Registration No. 06890537
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
1
Accounting policies
Company information

ADF Milking Limited is a private company limited by shares incorporated in England and Wales. The registered office is 100 Avebury Boulevard, Milton Keynes, MK9 1FH.

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.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors have considered relevant information, including the company’s principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment.  Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.

1.3
Revenue

Revenue represents amounts receivable for goods and services net of VAT, trade discounts and other related sales taxes and is recognised on delivery.

 

Sales made via leasing providers are recognised in full upon installation for the ultimate customer. Title to the asset returns to the company at the end of the hire period when a final sum is payable to the lease provider. The final sum due is recognised as a liability and an asset in the accounts at the time when the initial sale is made.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated of individual projects. In this situation, the expenditure is deferred and amortised over the period during which the company is expected to benefit.

1.5
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.

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:

Software
3 - 5 years straight line
Development costs
5 years straight line
Customer contracts
5 years straight line
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 3 -
1.6
Property, plant and equipment

Property, plant and equipment 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:

Leasehold improvements
50 years straight line
Plant and machinery
3 - 5 years straight line
Motor vehicles
6 years straight line

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.

1.7
Non-current investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

1.8
Impairment of non-current 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.

1.9
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell, on a first in first out basis.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include deposits held at call with banks.

1.11
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.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost.

Basic financial liabilities

Basic financial liabilities, including trade and other payables are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

1.12
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.

ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
1.13
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.

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.

1.14
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

1.15
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.16
Retirement benefits

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

1.17
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.

1.18
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 are included in the income statement for the period.

 

Due to large fluctuations in exchange rates during the year, a profit of £62,145 (2022 - £31,595) was made on foreign exchange translations during the year.

1.19

Group accounts

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Warranty provision

The directors have made key assumptions in determining the appropriate warranty provision in relation to sales made during the current period under warranty. The provision takes into consideration a number of factors, including warranty terms, historical warranty costs and sales made in the period approaching year-end. At the financial reporting date, the warranty provision made against sales was £94,750 (2022 - £91,750).

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 18 (2022 - 23).

4
Intangible fixed assets
Software
Development costs
Customer contracts
Total
£
£
£
£
Cost
At 1 April 2022
130,109
71,035
20,000
221,144
Additions
7,295
-
0
-
0
7,295
At 31 March 2023
137,404
71,035
20,000
228,439
Amortisation and impairment
At 1 April 2022
106,947
67,432
20,000
194,379
Amortisation charged for the year
11,495
2,828
-
0
14,323
At 31 March 2023
118,442
70,260
20,000
208,702
Carrying amount
At 31 March 2023
18,962
775
-
0
19,737
At 31 March 2022
23,162
3,603
-
0
26,765
ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 6 -
5
Property, plant and equipment
Leasehold improvements
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2022
22,550
356,768
-
0
379,318
Additions
81,967
41,860
30,496
154,323
At 31 March 2023
104,517
398,628
30,496
533,641
Depreciation and impairment
At 1 April 2022
-
0
297,317
-
0
297,317
Depreciation charged in the year
7,806
40,903
3,812
52,521
At 31 March 2023
7,806
338,220
3,812
349,838
Carrying amount
At 31 March 2023
96,711
60,408
26,684
183,803
At 31 March 2022
22,550
59,451
-
0
82,001
6
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
28,926
28,926
7
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Trade receivables
872,062
887,777
Amounts owed by group undertakings
3,594,070
2,541,321
Other receivables
354,712
305,533
4,820,844
3,734,631

Amounts owed by group undertakings and participating interests have no terms and are therefore repayable on demand. Whilst the classification as current assets reflects the contractual nature of the loans, the company does not seek repayment of these loans until the entities are financially able to do so. This may be more than 12 months from the reporting date, as part of the company's ongoing financial support to the rest of the group.

 

ADF MILKING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
8
Current liabilities
2023
2022
£
£
Trade payables
608,147
550,445
Amounts owed to group undertakings
541,587
1,330,989
Taxation and social security
216,591
103,482
Other payables
437,251
520,871
1,803,576
2,505,787
9
Provisions for liabilities
2023
2022
£
£
Warranty and dilapidations provisions
94,750
91,750
10
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
11
Audit report information

As the income statement 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 auditor's report was unqualified.

The senior statutory auditor was Kristina Perry FCCA.
The auditor was Carpenter Box.
Carpenter Box is a trading name of Carpenter Box Limited
12
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
£
£
445,358
96,109
2023-03-312022-04-01false22 November 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedMr A M SolazzoMr J R J Dukefalse068905372022-04-012023-03-31068905372023-03-31068905372022-03-3106890537core:ComputerSoftware2023-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-03-3106890537core:ComputerSoftware2022-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-03-3106890537core:LeaseholdImprovements2023-03-3106890537core:PlantMachinery2023-03-3106890537core:MotorVehicles2023-03-3106890537core:LeaseholdImprovements2022-03-3106890537core:PlantMachinery2022-03-3106890537core:MotorVehicles2022-03-3106890537core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3106890537core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3106890537core:CurrentFinancialInstruments2023-03-3106890537core:CurrentFinancialInstruments2022-03-3106890537core:ShareCapital2023-03-3106890537core:ShareCapital2022-03-3106890537core:RetainedEarningsAccumulatedLosses2023-03-3106890537core:RetainedEarningsAccumulatedLosses2022-03-3106890537bus:Director12022-04-012023-03-3106890537core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3106890537core:ComputerSoftware2022-04-012023-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-04-012023-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-04-012023-03-3106890537core:LeaseholdImprovements2022-04-012023-03-3106890537core:PlantMachinery2022-04-012023-03-3106890537core:MotorVehicles2022-04-012023-03-31068905372021-04-012022-03-3106890537core:ComputerSoftware2022-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-03-31068905372022-03-3106890537core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2022-04-012023-03-3106890537core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2022-04-012023-03-3106890537core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2022-04-012023-03-3106890537core:ExternallyAcquiredIntangibleAssets2022-04-012023-03-3106890537core:LeaseholdImprovements2022-03-3106890537core:PlantMachinery2022-03-3106890537core:MotorVehicles2022-03-3106890537core:WithinOneYear2023-03-3106890537core:WithinOneYear2022-03-3106890537bus:PrivateLimitedCompanyLtd2022-04-012023-03-3106890537bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3106890537bus:FRS1022022-04-012023-03-3106890537bus:Audited2022-04-012023-03-3106890537bus:Director22022-04-012023-03-3106890537bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP