ACCOUNTS - Final Accounts preparation

ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-03-312023-03-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalse2022-04-01falseThe principal activity of teh limited liability partnership continued to be that of design consultants.118 OC349391 2022-04-01 2023-03-31 OC349391 2021-04-01 2022-03-31 OC349391 2023-03-31 OC349391 2022-03-31 OC349391 c:MotorVehicles 2022-04-01 2023-03-31 OC349391 c:MotorVehicles 2023-03-31 OC349391 c:MotorVehicles 2022-03-31 OC349391 c:MotorVehicles c:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 OC349391 c:OfficeEquipment 2022-04-01 2023-03-31 OC349391 c:OfficeEquipment 2023-03-31 OC349391 c:OfficeEquipment 2022-03-31 OC349391 c:OfficeEquipment c:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 OC349391 c:ComputerEquipment 2022-04-01 2023-03-31 OC349391 c:ComputerEquipment 2023-03-31 OC349391 c:ComputerEquipment 2022-03-31 OC349391 c:ComputerEquipment c:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 OC349391 c:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 OC349391 c:CurrentFinancialInstruments 2023-03-31 OC349391 c:CurrentFinancialInstruments 2022-03-31 OC349391 c:CurrentFinancialInstruments c:WithinOneYear 2023-03-31 OC349391 c:CurrentFinancialInstruments c:WithinOneYear 2022-03-31 OC349391 d:FRS102 2022-04-01 2023-03-31 OC349391 d:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 OC349391 d:FullAccounts 2022-04-01 2023-03-31 OC349391 d:LimitedLiabilityPartnershipLLP 2022-04-01 2023-03-31 OC349391 2 2022-04-01 2023-03-31 OC349391 d:PartnerLLP1 2022-04-01 2023-03-31 OC349391 d:PartnerLLP2 2022-04-01 2023-03-31 OC349391 c:FurtherSpecificReserve3ComponentTotalEquity 2023-03-31 OC349391 c:FurtherSpecificReserve3ComponentTotalEquity 2022-03-31 OC349391 e:PoundSterling 2022-04-01 2023-03-31 iso4217:GBP xbrli:pure

Registered number: OC349391









LUSTED GREEN LLP







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2023

 
LUSTED GREEN LLP
REGISTERED NUMBER: OC349391

BALANCE SHEET
AS AT 31 MARCH 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
38,521
10,674

  
38,521
10,674

Current assets
  

Debtors: amounts falling due within one year
 5 
59,492
89,285

Cash at bank and in hand
 6 
220,131
82,911

  
279,623
172,196

Creditors: Amounts Falling Due Within One Year
 7 
(93,279)
(44,056)

Net current assets
  
 
 
186,344
 
 
128,140

Total assets less current liabilities
  
224,865
138,814

  

Net assets
  
224,865
138,814


Represented by:
  

Loans and other debts due to members within one year
  

Members' capital classified as a liability
  
224,865
138,814

  
224,865
138,814

  

  
224,865
138,814


Total members' interests
  

Loans and other debts due to members
  
224,865
138,814

  
224,865
138,814


The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small LLPs regime.

The entity was entitled to exemption from audit under section 477 of the Companies Act 2006, as applied by The Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008.

The members acknowledge their responsibilities for complying with the requirements of the Companies Act 2006, as applied by The Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008, with respect to accounting records and the preparation of financial statements.

The financial statements have been delivered in accordance with the provisions applicable to LLPs subject to the
Page 1

 
LUSTED GREEN LLP
REGISTERED NUMBER: OC349391
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023

small LLPs regime.

The entity has opted not to file the statement of comprehensive income in accordance with the provisions applicable to entities subject to the small LLPs regime.

The financial statements were approved and authorised for issue by the members and were signed on their behalf on 15 December 2023.




Graeme Lusted
Nigel Green
Designated member
Designated member

The notes on pages 4 to 10 form part of these financial statements.

Lusted Green LLP has no equity and, in accordance with the provisions contained within the Statement of Recommended Practice "Accounting by Limited Liability Partnerships", has not presented a Statement of Changes in Equity.

Page 2

 
LUSTED GREEN LLP
 

RECONCILIATION OF MEMBERS' INTERESTS
FOR THE YEAR ENDED 31 MARCH 2023






EQUITY
Members' other interests
DEBT
Loans and other debts due to members less any amounts due from members in debtors
Total members' interests
Other reserves
Total
Members' capital (classified as debt)
Total
Total

£
£
£
£
£

Profit for the year available for discretionary division among members
 
230,809
230,809
-
-
230,809

Members' interests after profit for the year
230,809
230,809
92,762
92,762
323,571

Other division of profits
(230,809)
(230,809)
230,809
230,809
-

Repayment of capital
-
-
(184,757)
(184,757)
(184,757)

Amounts due to members
138,814
138,814

Balance at 31 March 2022
-
-
138,814
138,814
138,814

Profit for the year available for discretionary division among members
 
406,566
406,566
-
-
406,566

Members' interests after profit for the year
406,566
406,566
138,814
138,814
545,380

Other division of profits
(406,566)
(406,566)
406,566
406,566
-

Repayment of capital
-
-
(320,515)
(320,515)
(320,515)

Amounts due to members
224,865
224,865

Balance at 31 March 2023 
-
-
224,865
224,865
224,865

There are no existing restrictions or limitations which impact the ability of the members of the LLP to reduce the amount of Members' other interests.

Page 3

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

1.


General information

Lusted Green LLP is a limited liability partnership incorporated in England and Wales.  The Registered Office is Cargo Works, 1-2 Hatfield, London SE1 9PG. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006 and the requirements of the Statement of Recommended Practice "Accounting by Limited Liability Partnerships".

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the LLP and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the LLP will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Operating leases: the LLP as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 4

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Pensions

Defined contribution pension plan

The LLP operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the LLP pays fixed contributions into a separate entity. Once the contributions have been paid the LLP has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the LLP in independently administered funds.

 
2.8

Division and distribution of profits

A division of profits is the mechanism by which the profits of an LLP become a debt due to members. A division may be automatic or discretionary, may relate to some or all of the profits for a financial period and may take place during or after the end of a financial period.

An automatic division of profits is one where the LLP does not have an unconditional right to avoid making a division of an amount of profits based on the members' agreement in force at the time, whereas a discretionary division of profits requires a decision to be made by the LLP, which it has the unconditional right to avoid making.

The LLP divides profits discretionarily. Discretionary divisions of profits are recognised as amounts due to members, although may be used to offset amounts which have been drawn by members, which are recognised as loan assets repayable.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Motor vehicles
-
20%
Office equipment
-
25%
Computer equipment
-
25%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.11

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.12

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.13

Financial instruments

The LLP has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

The LLP has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

Financial instruments are recognised in the LLP's Balance sheet when the LLP 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.

Page 6

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)


2.13
Financial instruments (continued)

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The LLP's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the LLP after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary
Page 7

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)


2.13
Financial instruments (continued)

course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the LLP transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the LLP will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the LLP's contractual obligations expire or are discharged or cancelled.


3.


Employees

2023
2022
£
£

Wages and salaries
466,487
247,872

Social security costs
52,685
19,278

Cost of defined contribution scheme
9,799
5,379

528,971
272,529


The average monthly number of employees, including directors, during the year was 11 (2022 - 8).

Page 8

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

4.


Tangible fixed assets





Motor vehicles
Office equipment
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 April 2022
14,995
59,059
2,561
76,615


Additions
-
3,624
31,016
34,640


Disposals
-
(33,927)
-
(33,927)



At 31 March 2023

14,995
28,756
33,577
77,328



Depreciation


At 1 April 2022
14,995
50,946
-
65,941


Charge for the year on owned assets
-
4,268
2,525
6,793


Disposals
-
(33,927)
-
(33,927)



At 31 March 2023

14,995
21,287
2,525
38,807



Net book value



At 31 March 2023
-
7,469
31,052
38,521



At 31 March 2022
-
8,113
2,561
10,674


5.


Debtors

2023
2022
£
£


Trade debtors
34,066
68,969

Other debtors
12,683
12,683

Prepayments and accrued income
12,743
7,633

59,492
89,285


Page 9

 
LUSTED GREEN LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

6.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
220,131
82,911

220,131
82,911



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
24,218
10,922

Other taxation and social security
60,652
25,974

Other creditors
4,209
2,270

Accruals and deferred income
4,200
4,890

93,279
44,056



8.


Pension commitments

The entity operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the entity  in an independently administered fund. The pension cost charge represents contributions payable by the entity  to the fund and amounted to £9,799 (2022 - £5,379) . Contributions totalling £4,164 (2022 - £2,207) were payable to the fund at the balance sheet date and are included in creditors.

 
Page 10