Enzo's Homes Limited - Period Ending 2023-03-31

Enzo's Homes Limited - Period Ending 2023-03-31


Enzo's Homes Limited 08002846 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is Construction of domestic buildings Digita Accounts Production Advanced 6.30.9574.0 Software true true false 08002846 2022-04-01 2023-03-31 08002846 2023-03-31 08002846 bus:Director1 1 2023-03-31 08002846 bus:OrdinaryShareClass1 2023-03-31 08002846 core:RetainedEarningsAccumulatedLosses 2023-03-31 08002846 core:RevaluationReserve 2023-03-31 08002846 core:ShareCapital 2023-03-31 08002846 core:CurrentFinancialInstruments 2023-03-31 08002846 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 08002846 core:Non-currentFinancialInstruments 2023-03-31 08002846 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 08002846 core:AdditionsToInvestments 2023-03-31 08002846 core:CostValuation 2023-03-31 08002846 core:DisposalsDecreaseInInvestments 2023-03-31 08002846 core:FurnitureFittings 2023-03-31 08002846 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 08002846 core:MotorVehicles 2023-03-31 08002846 core:OfficeEquipment 2023-03-31 08002846 core:PlantMachinery 2023-03-31 08002846 bus:SmallEntities 2022-04-01 2023-03-31 08002846 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 08002846 bus:FullAccounts 2022-04-01 2023-03-31 08002846 bus:RegisteredOffice 2022-04-01 2023-03-31 08002846 bus:Director1 2022-04-01 2023-03-31 08002846 bus:Director1 1 2022-04-01 2023-03-31 08002846 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 08002846 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 08002846 core:ComputerEquipment 2022-04-01 2023-03-31 08002846 core:FurnitureFittings 2022-04-01 2023-03-31 08002846 core:LandBuildings core:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 08002846 core:MotorVehicles 2022-04-01 2023-03-31 08002846 core:OfficeEquipment 2022-04-01 2023-03-31 08002846 core:PlantMachinery 2022-04-01 2023-03-31 08002846 core:AllSubsidiaries 2022-04-01 2023-03-31 08002846 core:OtherRelatedParties 2022-04-01 2023-03-31 08002846 countries:AllCountries 2022-04-01 2023-03-31 08002846 2022-03-31 08002846 bus:Director1 1 2022-03-31 08002846 core:CostValuation 2022-03-31 08002846 core:FurnitureFittings 2022-03-31 08002846 core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 08002846 core:MotorVehicles 2022-03-31 08002846 core:OfficeEquipment 2022-03-31 08002846 core:PlantMachinery 2022-03-31 08002846 2021-04-01 2022-03-31 08002846 2022-03-31 08002846 bus:Director1 1 2022-03-31 08002846 bus:OrdinaryShareClass1 2022-03-31 08002846 core:RetainedEarningsAccumulatedLosses 2022-03-31 08002846 core:RevaluationReserve 2022-03-31 08002846 core:ShareCapital 2022-03-31 08002846 core:CurrentFinancialInstruments 2022-03-31 08002846 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 08002846 core:Non-currentFinancialInstruments 2022-03-31 08002846 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 08002846 core:FurnitureFittings 2022-03-31 08002846 core:LandBuildings core:OwnedOrFreeholdAssets 2022-03-31 08002846 core:MotorVehicles 2022-03-31 08002846 core:OfficeEquipment 2022-03-31 08002846 core:PlantMachinery 2022-03-31 08002846 bus:Director1 1 2021-04-01 2022-03-31 08002846 bus:Director1 1 2021-03-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 08002846

Enzo's Homes Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Enzo's Homes Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 11

 

Enzo's Homes Limited

Company Information

Director

Mr Fiorenzo Sauro

Registered office

Unit 3, Block B, Llys y Barcud
Clos Gelliwerdd
Cross Hands
Llanelli
SA14 6RX

 

Enzo's Homes Limited

(Registration number: 08002846)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

2,798,412

2,269,276

Investments

6

60

70

 

2,798,472

2,269,346

Current assets

 

Stocks

7

403,999

190,201

Debtors

8

4,391,108

1,322,853

Cash at bank and in hand

 

513,618

420,389

 

5,308,725

1,933,443

Creditors: Amounts falling due within one year

9

(4,137,888)

(1,310,584)

Net current assets

 

1,170,837

622,859

Total assets less current liabilities

 

3,969,309

2,892,205

Creditors: Amounts falling due after more than one year

9

(2,728,048)

(1,735,621)

Provisions for liabilities

(398,455)

(398,455)

Net assets

 

842,806

758,129

Capital and reserves

 

Called up share capital

20

20

Revaluation reserve

221,377

221,377

Profit and loss account

621,409

536,732

Total equity

 

842,806

758,129

For the financial 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.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Enzo's Homes Limited

(Registration number: 08002846)
Balance Sheet as at 31 March 2023

Approved and authorised by the director on 20 December 2023
 

.........................................
Mr Fiorenzo Sauro
Director

   
     
 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 3, Block B, Llys y Barcud
Clos Gelliwerdd
Cross Hands
Llanelli
SA14 6RX

These financial statements were authorised for issue by the director on 20 December 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% on cost

Computer equipment

33% on cost

Fixtures and fittings

20% on cost

Motor vehicles

25% on cost

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 32 (2022 - 18).

4

Profit before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

375,909

329,740

Income from shares in group undertakings

(31,739)

(71,500)

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Office equipment
£

Cost or valuation

At 1 April 2022

1,326,427

41,782

1,613,492

35,851

Additions

-

9,018

793,574

28,551

Disposals

-

-

(152,439)

-

At 31 March 2023

1,326,427

50,800

2,254,627

64,402

Depreciation

At 1 April 2022

48,687

29,801

651,506

29,764

Charge for the year

26,163

5,040

321,876

10,741

Eliminated on disposal

-

-

(72,810)

-

At 31 March 2023

74,850

34,841

900,572

40,505

Carrying amount

At 31 March 2023

1,251,577

15,959

1,354,055

23,897

At 31 March 2022

1,277,740

11,981

961,986

6,087

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2022

14,895

3,032,447

Additions

161,289

992,432

Disposals

(14,895)

(167,334)

At 31 March 2023

161,289

3,857,545

Depreciation

At 1 April 2022

3,413

763,171

Charge for the year

12,089

375,909

Eliminated on disposal

(7,137)

(79,947)

At 31 March 2023

8,365

1,059,133

Carrying amount

At 31 March 2023

152,924

2,798,412

At 31 March 2022

11,482

2,269,276

Included within the net book value of land and buildings above is £1,251,577 (2022 - £1,277,740) in respect of freehold land and buildings.
 

6

Investments

2023
£

2022
£

Investments in subsidiaries

60

70

Subsidiaries

£

Cost or valuation

At 1 April 2022

70

Additions

10

Disposals

(20)

At 31 March 2023

60

Provision

Carrying amount

At 31 March 2023

60

At 31 March 2022

70

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

7

Stocks

2023
£

2022
£

Raw materials and consumables

403,999

190,201

8

Debtors

Note

2023
£

2022
£

Trade debtors

 

430,788

222,521

Amounts owed by group undertakings and undertakings in which the company has a participating interest

12

190,593

1,434,904

Prepayments

 

54,020

50,838

Other debtors

 

3,715,707

224,957

 

4,391,108

1,933,220

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

11

311,949

239,184

Trade creditors

 

1,969,456

919,550

Amounts owed to related parties

12

1,757,392

120,000

Taxation and social security

 

79,199

21,326

Other creditors

 

19,892

10,524

 

4,137,888

1,310,584

Due after one year

 

Loans and borrowings

11

2,728,048

1,735,621

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

11

2,728,048

1,735,621

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

20

20

20

20

         

11

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

653,974

685,568

HP and finance lease liabilities

524,800

288,122

Other borrowings

1,549,274

761,931

2,728,048

1,735,621

2023
£

2022
£

Current loans and borrowings

HP and finance lease liabilities

311,949

239,184

12

Related party transactions

Transactions with directors

2023

At 1 April 2022
£

Advances to director
£

At 31 March 2023
£

Mr Fiorenzo Sauro

Director's Current Account

-

75,830

75,830

       
     

 

2022

At 1 April 2021
£

Advances to director
£

At 31 March 2022
£

Mr Fiorenzo Sauro

Director's Current Account

(40)

40

-

       
     

 

Enzo's Homes Limited

Notes to the Financial Statements for the Year Ended 31 March 2023

 

Summary of transactions with subsidiaries

The following companies are considered to be related parties of Enzo's Homes Ltd by virtue of being 100% subsidiaries:

- Enzo's Developments Ltd
- Enzo's Homes (Wales) Ltd
- Enzo's Homes (Abbey Woods) Ltd
- Enzo's Homes (Gyllene Grove) Ltd
- Enzo's Homes (Great Torrington) Ltd

 
As at the balance sheet date the entity owed £1,557,439 (2022: £490,306 owed to the company) to the subsidiaries.

 

Summary of transactions with other related parties

F.R.E.D.S. Timberframe Ltd is considered to be a related party of the entity by virtue of having a common director. As at the balance sheet date the entity was owed £190,593 (2022: £214,230).