NEO_GRANITE_LIMITED - Accounts


Company registration number 07587310 (England and Wales)
NEO GRANITE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
PAGES FOR FILING WITH REGISTRAR
NEO GRANITE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
NEO GRANITE LIMITED
BALANCE SHEET
AS AT
30 APRIL 2023
30 April 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
5,959
6,621
Tangible assets
5
1,699,521
1,845,022
Investments
6
300
300
1,705,780
1,851,943
Current assets
Stocks
615,000
398,251
Debtors
8
1,104,911
1,179,252
Investments
9
265,730
265,430
Cash at bank and in hand
77,615
15,665
2,063,256
1,858,598
Creditors: amounts falling due within one year
10
(2,178,832)
(2,158,236)
Net current liabilities
(115,576)
(299,638)
Total assets less current liabilities
1,590,204
1,552,305
Creditors: amounts falling due after more than one year
11
(657,542)
(643,336)
Provisions for liabilities
(330,986)
(262,806)
Net assets
601,676
646,163
Capital and reserves
Called up share capital
2
2
Capital redemption reserve
1
1
Profit and loss reserves
601,673
646,160
Total equity
601,676
646,163

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 year ended 30 April 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 year 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.

NEO GRANITE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2023
30 April 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 November 2023 and are signed on its behalf by:
Mr M Domingos Pernes
Director
Company Registration No. 07587310
NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
- 3 -
1
Accounting policies
Company information

Neo Granite Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 11 Credenda Road, West Bromwich, West Midlands, B70 7JE.

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. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods 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.

1.3
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.

1.4
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:

Development Costs
NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 4 -
1.5
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:

Plant and machinery
10% reducing balance
Fixtures, fittings & equipment
33% straight line
Motor vehicles
25% reducing balance

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.

1.6
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.

1.7
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.

 

 

1.8
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.

1.9
Cash at bank and in hand

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.

NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 5 -
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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

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.

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.

1.10
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.11
Taxation

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

NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 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.

 

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.

1.12
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.

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.

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.

NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 7 -
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.

1.16

Related party transactions

As a wholly owned subsidiary of Neo Granite Holdings Limited, advantage has been taken of the exemptions conferred by paragraph 3(c) of the Financial Reporting Standard Number 8 - 'Related Party Disclosures', from the requirement to disclose transactions with other companies within the group.

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.

3
Employees

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

2023
2022
Number
Number
Total
28
22
NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 8 -
4
Intangible fixed assets
Other
£
Cost
At 1 May 2022 and 30 April 2023
7,000
Amortisation and impairment
At 1 May 2022
379
Amortisation charged for the year
662
At 30 April 2023
1,041
Carrying amount
At 30 April 2023
5,959
At 30 April 2022
6,621
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 May 2022
2,756,627
Additions
60,434
At 30 April 2023
2,817,061
Depreciation and impairment
At 1 May 2022
911,605
Depreciation charged in the year
205,935
At 30 April 2023
1,117,540
Carrying amount
At 30 April 2023
1,699,521
At 30 April 2022
1,845,022
6
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
300
300
7
Subsidiaries

Details of the company's subsidiaries at 30 April 2023 are as follows:

NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
7
Subsidiaries
(Continued)
- 9 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Neo Sintered Stone Specialists Limited
United Kingdom
Ordinary Shares
100.00
Project Stone International Limited
United Kingdom
Ordinary Shares
100.00
Evolution Growth Limited
United Kingdom
Ordinary Shares
100.00
8
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
664,480
755,415
Amounts owed by group undertakings and undertakings in which the company has a participating interest
273,321
329,593
Other debtors
167,110
94,244
1,104,911
1,179,252
9
Current asset investments
2023
2022
£
£
Other investments
265,730
265,430

The current asset investment relates to £265,430 invested in Woodlest. The value of funds invested are valued at cost.

 

 

10
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
38,000
38,000
Trade creditors
836,399
792,853
Amounts owed to group undertakings
71,848
129,912
Taxation and social security
139,269
231,752
Other creditors
1,093,316
965,719
2,178,832
2,158,236

The bank loan relates to a Coronavirus Business Interruption Loan (CBILS). This provides a government backed guarantee against the outstanding balance of the facility. The business remains 100% liable for repayment of the facility.

 

Contained within other creditors is amount due to RBSIF of £405,153. The invoice financing is secured by way of a fixed and floating charge over the assets of the company, held by RBS Invoice Financing Ltd, delivered on 26 March 2021.

NEO GRANITE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 10 -
11
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
82,333
120,333
Other creditors
575,209
523,003
657,542
643,336

The bank loan relates to a Coronavirus Business Interruption Loan (CBILS). This provides a government backed guarantee against the outstanding balance of the facility. The business remains 100% liable for repayment of the facility.

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
£
£
131,000
90,333
13
Parent company

The Ultimate controlling party of Neo Granite Limited is Neo Granite Holdings Limited.

2023-04-302022-05-01false30 November 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityMr M Domingos PernesMr M Rodriguesfalse075873102022-05-012023-04-30075873102023-04-30075873102022-04-3007587310core:IntangibleAssetsOtherThanGoodwill2023-04-3007587310core:IntangibleAssetsOtherThanGoodwill2022-04-3007587310core:OtherPropertyPlantEquipment2023-04-3007587310core:OtherPropertyPlantEquipment2022-04-3007587310core:CurrentFinancialInstrumentscore:WithinOneYear2023-04-3007587310core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3007587310core:Non-currentFinancialInstrumentscore:AfterOneYear2023-04-3007587310core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3007587310core:CurrentFinancialInstruments2023-04-3007587310core:CurrentFinancialInstruments2022-04-3007587310core:Non-currentFinancialInstruments2023-04-3007587310core:Non-currentFinancialInstruments2022-04-3007587310core:ShareCapital2023-04-3007587310core:ShareCapital2022-04-3007587310core:CapitalRedemptionReserve2023-04-3007587310core:CapitalRedemptionReserve2022-04-3007587310core:RetainedEarningsAccumulatedLosses2023-04-3007587310core:RetainedEarningsAccumulatedLosses2022-04-3007587310bus:Director12022-05-012023-04-3007587310core:IntangibleAssetsOtherThanGoodwill2022-05-012023-04-3007587310core:PlantMachinery2022-05-012023-04-3007587310core:FurnitureFittings2022-05-012023-04-3007587310core:MotorVehicles2022-05-012023-04-30075873102021-05-012022-04-3007587310core:IntangibleAssetsOtherThanGoodwill2022-04-3007587310core:OtherPropertyPlantEquipment2022-04-3007587310core:OtherPropertyPlantEquipment2022-05-012023-04-3007587310core:WithinOneYear2023-04-3007587310core:WithinOneYear2022-04-3007587310bus:PrivateLimitedCompanyLtd2022-05-012023-04-3007587310bus:SmallCompaniesRegimeForAccounts2022-05-012023-04-3007587310bus:FRS1022022-05-012023-04-3007587310bus:AuditExemptWithAccountantsReport2022-05-012023-04-3007587310bus:Director22022-05-012023-04-3007587310bus:FullAccounts2022-05-012023-04-30xbrli:purexbrli:sharesiso4217:GBP