ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-04-302023-04-302022-05-01falseNo description of principal activity84truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 05637723 2022-05-01 2023-04-30 05637723 2021-05-01 2022-04-30 05637723 2023-04-30 05637723 2022-04-30 05637723 c:Director1 2022-05-01 2023-04-30 05637723 d:PlantMachinery 2022-05-01 2023-04-30 05637723 d:PlantMachinery 2023-04-30 05637723 d:PlantMachinery 2022-04-30 05637723 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 05637723 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-05-01 2023-04-30 05637723 d:OfficeEquipment 2022-05-01 2023-04-30 05637723 d:OfficeEquipment 2023-04-30 05637723 d:OfficeEquipment 2022-04-30 05637723 d:OfficeEquipment d:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 05637723 d:OfficeEquipment d:LeasedAssetsHeldAsLessee 2022-05-01 2023-04-30 05637723 d:OwnedOrFreeholdAssets 2022-05-01 2023-04-30 05637723 d:LeasedAssetsHeldAsLessee 2022-05-01 2023-04-30 05637723 d:CurrentFinancialInstruments 2023-04-30 05637723 d:CurrentFinancialInstruments 2022-04-30 05637723 d:Non-currentFinancialInstruments 2023-04-30 05637723 d:Non-currentFinancialInstruments 2022-04-30 05637723 d:CurrentFinancialInstruments d:WithinOneYear 2023-04-30 05637723 d:CurrentFinancialInstruments d:WithinOneYear 2022-04-30 05637723 d:Non-currentFinancialInstruments d:AfterOneYear 2023-04-30 05637723 d:Non-currentFinancialInstruments d:AfterOneYear 2022-04-30 05637723 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-04-30 05637723 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-04-30 05637723 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-04-30 05637723 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-04-30 05637723 d:ShareCapital 2023-04-30 05637723 d:ShareCapital 2022-04-30 05637723 d:RetainedEarningsAccumulatedLosses 2023-04-30 05637723 d:RetainedEarningsAccumulatedLosses 2022-04-30 05637723 c:FRS102 2022-05-01 2023-04-30 05637723 c:AuditExempt-NoAccountantsReport 2022-05-01 2023-04-30 05637723 c:FullAccounts 2022-05-01 2023-04-30 05637723 c:PrivateLimitedCompanyLtd 2022-05-01 2023-04-30 05637723 d:HirePurchaseContracts d:WithinOneYear 2023-04-30 05637723 d:HirePurchaseContracts d:WithinOneYear 2022-04-30 05637723 d:HirePurchaseContracts d:BetweenOneFiveYears 2023-04-30 05637723 d:HirePurchaseContracts d:BetweenOneFiveYears 2022-04-30 05637723 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2023-04-30 05637723 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2022-04-30 iso4217:GBP xbrli:pure

Registered number: 05637723









KRAM SHEET METAL LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 APRIL 2023

 
KRAM SHEET METAL LIMITED
REGISTERED NUMBER: 05637723

BALANCE SHEET
AS AT 30 APRIL 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
86,538
88,661

Current assets
  

Stocks
  
35,200
16,500

Debtors: amounts falling due within one year
 5 
1,262,855
1,122,336

Cash at bank and in hand
  
42,134
26,700

  
1,340,189
1,165,536

Creditors: amounts falling due within one year
 6 
(232,121)
(155,010)

Net current assets
  
 
 
1,108,068
 
 
1,010,526

Total assets less current liabilities
  
1,194,606
1,099,187

Creditors: amounts falling due after more than one year
 7 
(21,514)
(61,182)

Provisions for liabilities
  

Deferred tax
  
(21,635)
(16,846)

Net assets
  
1,151,457
1,021,159


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
1,151,357
1,021,059

  
1,151,457
1,021,159


Page 1

 
KRAM SHEET METAL LIMITED
REGISTERED NUMBER: 05637723
    
BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2023

The director considers that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 28 February 2024.




C Miller
Director

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

1.


General information

Kram Sheet Metal Ltd is a private company limited by shares, registration number 13221073, and incorporated in England. Its registered office is Unit 7, Whitacre Road Industrial Estate, Whitacre Road, Nuneaton, Warwickshire, CV11 6BX.

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.

The following principal accounting policies have been applied:

 
2.2

Going concern

At the time of signing there is a degree of uncertainty about the economic impact of COVID-19, the wider geopolitical environment and the cost of living crisis. The director continues to monitor the position closely, however believes that the company can continue at an appropriate level of activity, subject to his continued support.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company 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 company 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.

 
2.4

Operating leases: the company as lessee

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

Page 3

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

2.Accounting policies (continued)

 
2.5

Leased assets: the company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.6

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 profit and loss account in the same period as the related expenditure.

 
2.7

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company 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 company in independently administered funds.

Page 4

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

2.Accounting policies (continued)

 
2.8

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
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.

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:

Plant and machinery
-
10%/20% straight line
Office equipment
-
20% straight line

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.

Page 5

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

2.Accounting policies (continued)

 
2.10

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.11

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 8 (2022 - 4).

Page 6

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

4.


Tangible fixed assets





Plant and machinery
Office equipment
Total

£
£
£



Cost or valuation


At 1 May 2022
398,504
6,832
405,336


Additions
17,240
-
17,240



At 30 April 2023

415,744
6,832
422,576



Depreciation


At 1 May 2022
309,843
6,832
316,675


Charge for the year on owned assets
6,863
-
6,863


Charge for the year on financed assets
12,500
-
12,500



At 30 April 2023

329,206
6,832
336,038



Net book value



At 30 April 2023
86,538
-
86,538



At 30 April 2022
88,661
-
88,661

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2023
2022
£
£



Plant and machinery
62,500
75,000

Page 7

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

5.


Debtors

2023
2022
£
£


Trade debtors
146,134
138,359

Amounts owed by group undertakings
1,108,538
979,837

Prepayments and accrued income
8,183
4,140

1,262,855
1,122,336



6.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank loans
8,000
8,000

Trade creditors
65,699
44,047

Other taxation and social security
59,450
48,482

Obligations under finance lease and hire purchase contracts
31,667
31,667

Other creditors
62,684
19,514

Accruals and deferred income
4,621
3,300

232,121
155,010



7.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
18,875
26,876

Net obligations under finance leases and hire purchase contracts
2,639
34,306

21,514
61,182


Page 8

 
KRAM SHEET METAL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023

8.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£

Amounts falling due within one year

Bank loans
8,000
8,000

Amounts falling due 1-2 years

Bank loans
8,000
8,000

Amounts falling due 2-5 years

Bank loans
10,875
18,876


26,875
34,876



9.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2023
2022
£
£


Within one year
31,667
31,667

Between 1-5 years
2,639
34,306

34,306
65,973


10.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company  in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £3,318 (2022 - £2,602) . Contributions totalling £751 (2022 - £347) were payable to the fund at the balance sheet date and are included in creditors.


11.


Controlling party

The company is a 100% wholly owned subsidiary of Kram Holding Ltd, a company registered in England.
The registered office of the parent company is 53 Priory Road, Kenilworth, CV8 1LQ.
 
Page 9