LS_SYSTEMS_LIMITED - Accounts


Company registration number 02329261 (England and Wales)
LS SYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
LS SYSTEMS LIMITED
COMPANY INFORMATION
Directors
Mr KJ Ball
Darren McDonald
Mrs KC Ball
Secretary
Mrs KC Ball
Company number
02329261
Registered office
184 Blackgate Lane
Tarleton
Preston
Lancashire
England
PR8 6UU
Auditor
Sedulo Audit Limited
Regency Court
62-66 Deansgate
Manchester
England
M3 2EN
LS SYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
LS SYSTEMS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
36,000
55,110
Tangible assets
5
368,784
434,301
Investments
6
140,334
140,334
545,118
629,745
Current assets
Stocks
7
586,902
840,205
Debtors
8
1,291,431
1,295,092
Cash at bank and in hand
14,486
486,231
1,892,819
2,621,528
Creditors: amounts falling due within one year
9
(1,602,364)
(1,889,903)
Net current assets
290,455
731,625
Total assets less current liabilities
835,573
1,361,370
Creditors: amounts falling due after more than one year
10
(94,281)
(148,838)
Provisions for liabilities
(350,890)
(228,890)
Net assets
390,402
983,642
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
390,302
983,542
Total equity
390,402
983,642

The directors of the company have elected not to include a copy of the profit and loss account 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 12 December 2023 and are signed on its behalf by:
Mr KJ Ball
Mrs KC Ball
Director
Director
Company registration number 02329261 (England and Wales)
LS SYSTEMS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2022
31 December 2022
- 2 -
1
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.

2
Accounting policies
Company information

LS Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is 184 Blackgate Lane, Tarleton, Preston, Lancashire, England, PR8 6UU.

2.1
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.

2.2
Going concern

The financial statements have been prepared on the going concern basis, which the directors believe to be appropriate.true

 

The directors have taken steps to reduce the losses suffered in the year, which have been occasioned by the difficult industry wide post-Covid trading environment and contract loss issues on installations work. The 2023 year will remain tough, but the directors are confident that the longer term outlook is positive as customer demand is expected to return to pre-Covid levels.

 

The directors have prepared financial projections through to December 2024. The directors have indicated their commitment to support the business with financial resources as required. This, together with improvement in working capital management, disposal of surplus assets and planned cost savings, mean the Directors are satisfied that the Company will have the financial resources to continue in as a going concern and meet its financial obligations as they fall due for at least the next 12 months.

 

2.3
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
2
Accounting policies
(Continued)
- 3 -

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

2.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

2.5
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
33% straight line
2.6
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:

Short leasehold land and buildings
over the life of the asset
Leasehold improvements
over the life of the asset
Plant and equipment
over the life of the asset
Fixtures and fittings
over the life of the asset
Motor vehicles
over the life of the asset

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.

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
2
Accounting policies
(Continued)
- 4 -
2.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities 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.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

2.8
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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

2.9
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.

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
2
Accounting policies
(Continued)
- 5 -
2.10
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.

2.11
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.

 

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.

2.12
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.

2.13
Taxation

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

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
2
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2.14
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.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

2.15
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.

2.16
Retirement benefits

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

2.17
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.

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
2
Accounting policies
(Continued)
- 7 -
2.18
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.

2.19
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was: 34

2022
2021
Number
Number
Total
34
36
4
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2022 and 31 December 2022
90,000
20,000
110,000
Amortisation and impairment
At 1 January 2022
36,000
18,890
54,890
Amortisation charged for the year
18,000
1,110
19,110
At 31 December 2022
54,000
20,000
74,000
Carrying amount
At 31 December 2022
36,000
-
0
36,000
At 31 December 2021
54,000
1,110
55,110
LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
5
Tangible fixed assets
Short leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2022
11,729
319,317
405,599
229,685
285,478
1,251,808
Additions
-
0
-
0
8,950
16,504
-
0
25,454
At 31 December 2022
11,729
319,317
414,549
246,189
285,478
1,277,262
Depreciation and impairment
At 1 January 2022
11,729
178,704
145,305
215,790
265,979
817,507
Depreciation charged in the year
-
0
8,257
61,706
10,166
10,842
90,971
At 31 December 2022
11,729
186,961
207,011
225,956
276,821
908,478
Carrying amount
At 31 December 2022
-
0
132,356
207,538
20,233
8,657
368,784
At 31 December 2021
-
0
140,613
260,294
13,895
19,499
434,301
6
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
140,334
140,334
7
Stocks
2022
2021
£
£
Stocks
586,902
840,205
LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
8
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
738,632
821,725
Amounts owed by group undertakings
692
762
Amounts owed by undertakings in which the company has a participating interest
261,381
398,293
Other debtors
63,852
21,155
Prepayments and accrued income
226,874
48,876
1,291,431
1,290,811
Deferred tax asset
-
0
4,281
1,291,431
1,295,092
9
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
16,387
23,794
Obligations under finance leases
38,122
39,643
Trade creditors
1,350,984
1,304,688
Taxation and social security
84,949
197,484
Other creditors
65,771
73,682
Accruals and deferred income
46,151
250,612
1,602,364
1,889,903
10
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
-
0
16,436
Obligations under finance leases
94,281
132,402
94,281
148,838
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.

LS SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
11
Audit report information
(Continued)
- 10 -
Senior Statutory Auditor:
Mr Peter Alcock
Statutory Auditor:
Sedulo Audit Limited
Date of audit report:
12 December 2023
12
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:

2022
2021
£
£
12,394
12,394
13
Parent company

The company is under the ultimate control of Mr K J Ball by virtue of his 53% shareholding in the company.

2022-12-312022-01-01false12 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedMr KJ BallDarren McDonaldMrs K C BallMrs KC Ballfalse023292612022-01-012022-12-3102329261bus:Director12022-01-012022-12-3102329261bus:Director22022-01-012022-12-3102329261bus:CompanySecretaryDirector12022-01-012022-12-3102329261bus:CompanySecretary12022-01-012022-12-3102329261bus:Director32022-01-012022-12-3102329261bus:RegisteredOffice2022-01-012022-12-31023292612022-12-31023292612021-12-3102329261core:Goodwill2022-12-3102329261core:ComputerSoftware2022-12-3102329261core:Goodwill2021-12-3102329261core:ComputerSoftware2021-12-3102329261core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3102329261core:LeaseholdImprovements2022-12-3102329261core:PlantMachinery2022-12-3102329261core:FurnitureFittings2022-12-3102329261core:MotorVehicles2022-12-3102329261core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3102329261core:LeaseholdImprovements2021-12-3102329261core:PlantMachinery2021-12-3102329261core:FurnitureFittings2021-12-3102329261core:MotorVehicles2021-12-3102329261core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3102329261core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102329261core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3102329261core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3102329261core:CurrentFinancialInstruments2022-12-3102329261core:CurrentFinancialInstruments2021-12-3102329261core:Non-currentFinancialInstruments2022-12-3102329261core:Non-currentFinancialInstruments2021-12-3102329261core:ShareCapital2022-12-3102329261core:ShareCapital2021-12-3102329261core:RetainedEarningsAccumulatedLosses2022-12-3102329261core:RetainedEarningsAccumulatedLosses2021-12-3102329261core:Goodwill2022-01-012022-12-3102329261core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3102329261core:ComputerSoftware2022-01-012022-12-3102329261core:LandBuildingscore:LongLeaseholdAssets2022-01-012022-12-3102329261core:LeaseholdImprovements2022-01-012022-12-3102329261core:PlantMachinery2022-01-012022-12-3102329261core:FurnitureFittings2022-01-012022-12-3102329261core:MotorVehicles2022-01-012022-12-31023292612021-01-012021-12-3102329261core:Goodwill2021-12-3102329261core:ComputerSoftware2021-12-31023292612021-12-3102329261core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3102329261core:LeaseholdImprovements2021-12-3102329261core:PlantMachinery2021-12-3102329261core:FurnitureFittings2021-12-3102329261core:MotorVehicles2021-12-3102329261core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012022-12-3102329261bus:PrivateLimitedCompanyLtd2022-01-012022-12-3102329261bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3102329261bus:FRS1022022-01-012022-12-3102329261bus:Audited2022-01-012022-12-3102329261bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP