SAMUEL_LEEDS_LIMITED - Accounts


Company registration number 10268407 (England and Wales)
SAMUEL LEEDS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
SAMUEL LEEDS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 12
SAMUEL LEEDS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
31 March 2023
31 July 2022
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,763
-
0
Tangible assets
4
315,415
4,296
Investment property
5
2,200,000
2,200,000
2,517,178
2,204,296
Current assets
Debtors
7
3,121,005
2,887,994
Investments
8
85,015
30,295
Cash at bank and in hand
4,195,800
987,634
7,401,820
3,905,923
Creditors: amounts falling due within one year
9
(3,050,398)
(2,735,967)
Net current assets
4,351,422
1,169,956
Total assets less current liabilities
6,868,600
3,374,252
Creditors: amounts falling due after more than one year
10
(300,500)
(163,664)
Provisions for liabilities
12
-
0
(60,783)
Net assets
6,568,100
3,149,805
Capital and reserves
Called up share capital
14
1
1
Non-distributable profits reserve
(138,782)
182,349
Distributable profit and loss reserves
6,706,881
2,967,455
Total equity
6,568,100
3,149,805

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial period ended 31 March 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 period 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.

SAMUEL LEEDS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 7 December 2023 and are signed on its behalf by:
Mr S Leeds
Director
Company registration number 10268407 (England and Wales)
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Samuel Leeds Limited is a private company limited by shares incorporated in England and Wales. The registered office is Kings Head House, 15 London End, Beaconsfield, Buckinghamshire, England, HP9 2HN.

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, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The UK economy continues to face challenges in relation to macro-economic factors such as inflation and interest rates. The trading was also impacted by other operational issues and costs associated with this which is being addressed and is factored into the cash requirements of the business on an ongoing basis. To date the company has not been adversely impacted by the aforementioned factors and turnover continues to grow, which in turn has improved cashflow.true

 

Therefore, 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 such that the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Reporting period

During the period the directors made the decision to adjust the reporting date to 31 March 2023. Therefore the prior period reflects a 12 month reporting period, compared with 8 months for this period, and the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable as a result.

1.4
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.

Revenue from training courses are recognised on the date the courses take place.

 

Revenue from memberships are recognised over the length of the membership period.

SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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.

 

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:

Software
25% straight line
1.6
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:

Computers
33% Straight line
Motor vehicles
25% 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
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.


The cumulative revaluation surplus relating to investment properties is voluntarily transferred to a non-distributable profit reserve from the profit and loss reserve net of any deferred tax provision on the gain. Upon realisation of the gain, the surplus relating to the profit is transferred back to the profit and loss reserve.

1.8
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.

SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
1.9
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.

1.10
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 balance sheet 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 cash 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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

1.11
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.

1.12
Taxation

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

SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 6 -
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.

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.

1.13
Retirement benefits

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

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

 

During the year, the group received £Nil (2022 - £45,543) under the government backed Coronavirus Job Retention Scheme (CJRS), following the outbreak of Covid-19. This amount has been recognised as other operating income.

1.16
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.

SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
- 7 -
2
Employees

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

2023
2022
Number
Number
Total
20
17

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
596,532
633,735
Social security costs
65,680
61,235
Pension costs
10,500
11,673
672,712
706,643
3
Intangible fixed assets
Website costs
£
Cost
At 1 August 2022
-
0
Additions
1,763
At 31 March 2023
1,763
Amortisation and impairment
At 1 August 2022 and 31 March 2023
-
0
Carrying amount
At 31 March 2023
1,763
At 31 July 2022
-
0
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
- 8 -
4
Tangible fixed assets
Computers
Motor vehicles
Total
£
£
£
Cost
At 1 August 2022
81,488
-
0
81,488
Additions
28,090
349,718
377,808
At 31 March 2023
109,578
349,718
459,296
Depreciation and impairment
At 1 August 2022
77,192
-
0
77,192
Depreciation charged in the period
8,403
58,286
66,689
At 31 March 2023
85,595
58,286
143,881
Carrying amount
At 31 March 2023
23,983
291,432
315,415
At 31 July 2022
4,296
-
0
4,296
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
4
Tangible fixed assets
(Continued)
- 9 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2023
2022
£
£
Motor vehicles
252,400
-
0
252,400
-
Depreciation charge for the period in respect of leased assets
50,480
-
5
Investment property
2023
£
Fair value
At 1 August 2022
2,200,000
Additions
381,915
Revaluations
(381,915)
At 31 March 2023
2,200,000

The fair value of the investment property has been arrived at on the basis of a valuation carried by the directors. The valuation was made on an fair value basis by reference to market evidence of transaction prices for similar properties.

6
Financial instruments
2023
2022
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
85,015
30,295
7
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
963,342
1,268,508
Corporation tax recoverable
16,198
16,198
Other debtors
2,141,465
1,603,288
3,121,005
2,887,994
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
- 10 -
8
Current asset investments
2023
2022
£
£
Other investments
85,015
30,295
9
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
92,331
225,081
Hire purchase
37,137
-
Trade creditors
324,543
140,385
Corporation tax
1,504,184
870,223
Other taxation and social security
649,321
490,570
Other creditors
541,328
1,009,708
3,148,844
2,735,967
10
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
103,474
163,664
Hire purchase
197,026
-
0
300,500
163,664

Included within bank loans, is a loan of £39,517 (2022: £43,193). The loan accrued 2.5% interest per annum. This loan was due to be fully repaid in May 2026 but its repayment date has subsequently been extended to May 2030.

 

Included within bank loans, is a loan of £Nil (2022: £140,907). The loan accrued 8.4% interest per annum. This loan was fully repaid as at 31 March 2023.

 

Included within bank loans, is a loan of £156,288 (2022: £204,644). The loan accrued 8.8% interest per annum. The loan is due to be repaid in full in November 2024.

 

 

 

Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
11,947
15,623
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
- 11 -
11
Hire purchase
2023
2022
Future minimum lease payments due under hire purchase:
£
£
Within one year
37,137
-
0
In two to five years
197,026
-
0
234,163
-
0

All hire purchase arrangements are secured against the respective assets to which they relate.

12
Provisions for liabilities
2023
2022
£
£
Deferred tax liabilities
13
-
0
60,783
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Unrealised gain on investment property
-
60,783
14
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1
1
1
1
15
Pensions Creditor

At the year end date, pension liabilities totalling £3,826 (2022 - £2,437) were outstanding.

16
Operating lease commitments

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

2023
2022
£
£
-
0
44,321
SAMUEL LEEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MARCH 2023
- 12 -
17
Related party transactions

The company made loans totalling £1,557,421 (2022 - £1,026,124) to companies under common control. These loans are interest free and repayable on demand. A provision of £92,832 (2022 - £121,313) has been set against this balance. Bad debt release against the related parties balances in the year totalled £96,210 (2022 - provision of £146,163).

 

The company had loans totalling £9,288 (2022 - £607,631) due to companies under common control. These loans are interest free and repayable on demand.

 

During the year, companies under common control were charged at management fee of £1,489,400 (2022 - £1,248,300) by the company.

 

The company owed £30,896 (2022 - £nil) to a director. This loan is interest free and repayable on demand.

 

A director was paid £88,289 (2022: £104,833) in respect of consultancy services provided to the company in the year. At the year end, the director was owed £Nil (2022: £5,264). This amount is included in trade creditors, is interest free and repayable on demand.

18
Ultimate controlling party

The ultimate controlling party was Mr S Leeds by virtue of his controlling ownership of the company's share capital.

2023-03-312022-08-01falseCCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr S LeedsMr R LeedsMr B Machekanyangafalse102684072022-08-012023-03-31102684072023-03-31102684072022-07-3110268407core:IntangibleAssetsOtherThanGoodwill2023-03-3110268407core:IntangibleAssetsOtherThanGoodwill2022-07-3110268407core:ComputerEquipment2023-03-3110268407core:MotorVehicles2023-03-3110268407core:ComputerEquipment2022-07-3110268407core:MotorVehicles2022-07-3110268407core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3110268407core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3110268407core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3110268407core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-3110268407core:Non-currentFinancialInstruments2023-03-3110268407core:Non-currentFinancialInstruments2022-07-3110268407core:ShareCapital2023-03-3110268407core:ShareCapital2022-07-3110268407core:FurtherSpecificReserve1ComponentTotalEquity2023-03-3110268407core:FurtherSpecificReserve1ComponentTotalEquity2022-07-3110268407core:RetainedEarningsAccumulatedLosses2023-03-3110268407core:RetainedEarningsAccumulatedLosses2022-07-3110268407bus:Director12022-08-012023-03-3110268407core:IntangibleAssetsOtherThanGoodwill2022-08-012023-03-3110268407core:ComputerSoftware2022-08-012023-03-3110268407core:ComputerEquipment2022-08-012023-03-3110268407core:MotorVehicles2022-08-012023-03-31102684072021-08-012022-07-3110268407core:IntangibleAssetsOtherThanGoodwill2022-07-3110268407core:ComputerEquipment2022-07-3110268407core:MotorVehicles2022-07-31102684072022-07-3110268407core:CurrentFinancialInstruments2023-03-3110268407core:CurrentFinancialInstruments2022-07-3110268407core:WithinOneYear2023-03-3110268407core:WithinOneYear2022-07-3110268407core:BetweenTwoFiveYears2023-03-3110268407core:BetweenTwoFiveYears2022-07-3110268407bus:PrivateLimitedCompanyLtd2022-08-012023-03-3110268407bus:SmallCompaniesRegimeForAccounts2022-08-012023-03-3110268407bus:FRS1022022-08-012023-03-3110268407bus:AuditExempt-NoAccountantsReport2022-08-012023-03-3110268407bus:Director22022-08-012023-03-3110268407bus:Director32022-08-012023-03-3110268407bus:FullAccounts2022-08-012023-03-31xbrli:purexbrli:sharesiso4217:GBP