ACCOUNTS - Final Accounts


Caseware UK (AP4) 2023.0.135 2023.0.135 2023-06-302023-06-30222022-07-01falseNo description of principal activity21truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 01912806 2022-07-01 2023-06-30 01912806 2021-07-01 2022-06-30 01912806 2023-06-30 01912806 2022-06-30 01912806 2021-07-01 01912806 c:Director1 2022-07-01 2023-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2022-07-01 2023-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2023-06-30 01912806 d:Buildings d:ShortLeaseholdAssets 2022-06-30 01912806 d:PlantMachinery 2022-07-01 2023-06-30 01912806 d:PlantMachinery 2023-06-30 01912806 d:PlantMachinery 2022-06-30 01912806 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01912806 d:FurnitureFittings 2022-07-01 2023-06-30 01912806 d:FurnitureFittings 2023-06-30 01912806 d:FurnitureFittings 2022-06-30 01912806 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01912806 d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01912806 d:CurrentFinancialInstruments 2023-06-30 01912806 d:CurrentFinancialInstruments 2022-06-30 01912806 d:Non-currentFinancialInstruments 2023-06-30 01912806 d:Non-currentFinancialInstruments 2022-06-30 01912806 d:CurrentFinancialInstruments d:WithinOneYear 2023-06-30 01912806 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 01912806 d:Non-currentFinancialInstruments d:AfterOneYear 2023-06-30 01912806 d:Non-currentFinancialInstruments d:AfterOneYear 2022-06-30 01912806 d:ShareCapital 2023-06-30 01912806 d:ShareCapital 2022-06-30 01912806 d:CapitalRedemptionReserve 2023-06-30 01912806 d:CapitalRedemptionReserve 2022-06-30 01912806 d:RetainedEarningsAccumulatedLosses 2023-06-30 01912806 d:RetainedEarningsAccumulatedLosses 2022-06-30 01912806 c:FRS102 2022-07-01 2023-06-30 01912806 c:AuditExempt-NoAccountantsReport 2022-07-01 2023-06-30 01912806 c:FullAccounts 2022-07-01 2023-06-30 01912806 c:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 01912806 d:WithinOneYear 2023-06-30 01912806 d:WithinOneYear 2022-06-30 01912806 d:BetweenOneFiveYears 2023-06-30 01912806 d:BetweenOneFiveYears 2022-06-30 01912806 d:AcceleratedTaxDepreciationDeferredTax 2023-06-30 01912806 d:AcceleratedTaxDepreciationDeferredTax 2022-06-30 01912806 d:TaxLossesCarry-forwardsDeferredTax 2023-06-30 01912806 d:TaxLossesCarry-forwardsDeferredTax 2022-06-30 01912806 e:PoundSterling 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure

Registered number: 01912806










EVANS GRAPHICS LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2023

 
EVANS GRAPHICS LIMITED
REGISTERED NUMBER: 01912806

STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
10,861
27,444

  
10,861
27,444

Current assets
  

Stocks
 5 
87,795
74,601

Debtors: amounts falling due within one year
 6 
322,349
270,804

Bank & cash balances
  
229,925
468,551

  
640,069
813,956

Creditors: amounts falling due within one year
 7 
(296,444)
(351,772)

Net current assets
  
 
 
343,625
 
 
462,184

Total assets less current liabilities
  
354,486
489,628

Creditors: amounts falling due after more than one year
 8 
(22,415)
(32,377)

Provisions for liabilities
  

Deferred tax
 9 
-
(2,949)

  
 
 
-
 
 
(2,949)

Net assets
  
332,071
454,302


Capital and reserves
  

Called up share capital 
  
24,676
24,676

Capital redemption reserve
  
11,000
11,000

Profit and loss account
  
296,395
418,626

  
332,071
454,302


Page 1

 
EVANS GRAPHICS LIMITED
REGISTERED NUMBER: 01912806
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 JUNE 2023

The directors consider 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 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 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 statement of income and retained earnings 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 by: 




S K Tilbury
Director

Date: 18 March 2024

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

1.


General information

Evans Graphics Limited is a private company, limited by shares and incorporated in England and Wales. Its registered office address is Wey Court West, Union Road, Farnham, Surrey, GU9 7PT and registered number is 01912806.

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

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:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.3

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.

At each reporting date the Company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Page 3

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

2.Accounting policies (continued)


2.3
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:

Leasehold improvement
-
10% straight line
Plant & machinery
-
20% to 33.33% straight line
Fixtures & fittings
-
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.

 
2.4

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 reporting 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.

 
2.5

Debtors

Short term debtors are measured at transaction price, less any impairment.

 
2.6

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.

 
2.7

Financial instruments

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

 
2.8

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.

Page 4

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

2.Accounting policies (continued)

 
2.9

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of income and retained earnings.

 
2.10

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.

 
2.11

Government grants

Grants are accounted under the accruals model as permitted by FRS 102.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

 
2.12

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.

 
2.13

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.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 5

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

2.Accounting policies (continued)

 
2.14

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 Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.15

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 reporting 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 reporting 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 reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 22 (2022 - 21).

Page 6

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

4.


Tangible fixed assets





Leasehold improv't
Plant & machinery
Fixtures & fittings
Total

£
£
£
£



Cost or valuation


At 1 July 2022
62,141
830,290
37,511
929,942


Additions
-
-
3,782
3,782



At 30 June 2023

62,141
830,290
41,293
933,724



Depreciation


At 1 July 2022
62,141
805,141
35,216
902,498


Charge for the year on owned assets
-
18,303
2,062
20,365



At 30 June 2023

62,141
823,444
37,278
922,863



Net book value



At 30 June 2023
-
6,846
4,015
10,861



At 30 June 2022
-
25,149
2,295
27,444

Page 7

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

5.


Stocks

2023
2022
£
£

Raw materials
50,195
62,601

Work in progress
37,600
12,000

87,795
74,601



6.


Debtors

2023
2022
£
£


Trade debtors
255,125
212,534

Other debtors
837
-

Prepayments and accrued income
66,387
58,270

322,349
270,804



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank loans
9,957
9,702

Trade creditors
79,398
60,865

Corporation tax
11,071
23,598

Other taxation and social security
56,559
52,182

Other creditors
56,560
179,127

Accruals and deferred income
82,899
26,298

296,444
351,772



8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
22,415
32,377

22,415
32,377


Page 8

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

9.


Deferred taxation




2023
2022


£

£






At beginning of year
(2,949)
(10,296)


Charged to profit or loss
2,949
7,347



At end of year
-
(2,949)

The deferred taxation balance is made up as follows:

2023
2022
£
£


Accelerated capital allowances
-
(6,861)

Short term timing difference
-
3,912

-
(2,949)


10.


Pension commitments

The Company operates defined contributions pension schemes. The assets of the scheme are held separately from those of the Company in independently administered funds. The pension cost charge represents contributions payable by the Company to the fund and amounted to £35,954 (2022 - £35,102). Employer contributions totalling £nil (2022 - £nil) were payable to the fund at the reporting date and are included in creditors.


11.


Commitments under operating leases

At 30 June 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2023
2022
£
£

Land and buildings


Not later than 1 year
92,604
-

Later than 1 year and not later than 5 years
416,920
-

509,524
-

Page 9

 
EVANS GRAPHICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

12.


Ultimate Parent Undertaking and Controlling party

The ultimate parent company is Beechtree Holdings Limited, a company registered in England and Wales. Consolidated accounts are not prepared.

 
Page 10