IVEGATE_DEVELOPMENTS_LIMI - Accounts


Company registration number 09079355 (England and Wales)
IVEGATE DEVELOPMENTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2023
IVEGATE DEVELOPMENTS LIMITED
COMPANY INFORMATION
Director
Mr A Hudson
Company number
09079355
Registered office
Low Moor Mills
Albert Road
Morley
Leeds
LS27 8LD
Auditor
Buckle Barton
Sanderson House
Station Road
Horsforth
Leeds
LS18 5NT
IVEGATE DEVELOPMENTS LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 30
IVEGATE DEVELOPMENTS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 1 -

The board of directors have completed the financial period and present our strategic report which provides a summary of the period ended 31 December 2023.

FAIR REVIEW OF THE BUSINESS

 

The directors have decided to prepare and submit financial statements for the period ending 31 December 2023 to provide comfort to our clients and stakeholders that the results for the period ending 30 June 2023 were a consequence of a small number of problem projects and not a wider problem with the operation of the business.

 

Despite the adverse conditions experienced within the previous trading period we have retained a positive liquid cash position and have been able to pay all liabilities when they become due.

 

We have the continued support of our valued customers and enjoy a strong order book taking secured works well into 2025 with a recovery in both turnover and profitability.

 

The current and future order book reflects the improved risk mitigation measures implemented following the issued encountered within the previous period.

PRINCIPAL RISKS AND UNCERTAINTIES

 

Bad debts

 

We have suffered from a number of direct and indirect insolvencies within the period despite operating a robust credit insurance policy. The demise of Wilko having the largest impact on our business with a significant loss part way through a large multi-million pound refurbishment of their DC1 warehouse we have been exposed to a significant shortfall in expected income. Other newsworthy events have impacted our business and whilst we are not alone in the sector we have weathered a storm in this period.

 

We continue to insure our debts and have robust prequalification of new and existing customers to ensure we are confident of their ability to meet their obligations to us.

 

External factors

 

External factors are increasingly customer liquidity and ability to deliver projects on time. Previously secure and profitable businesses have become increasingly more risky with performance being an increasingly relevant metric to our customer selection. We have robust measures in place to mitigate risk and this has resulted in improved payment terms, pro forma payment from multiple projects in relation to customer creditworthiness and project cashflows.

The directors are confident that the issues faced within the period have been resolved and the future trading is positive with an increased outlook for workload and profitability.

 

On behalf of the board

Mr A Hudson
Director
28 March 2024
IVEGATE DEVELOPMENTS LIMITED
DIRECTOR'S REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 2 -

The director presents his annual report and financial statements for the period ended 31 December 2023.

Principal activities

The principal activity of the company and group continued to be that of construction activities.

Results and dividends

The results for the period are set out on page 7.

No ordinary dividends were paid. The director does not recommend payment of a further dividend.

Director

The director who held office during the period and up to the date of signature of the financial statements was as follows:

Mr A Hudson
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr A Hudson
Director
28 March 2024
IVEGATE DEVELOPMENTS LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 3 -

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

IVEGATE DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF IVEGATE DEVELOPMENTS LIMITED
- 4 -
Opinion

We have audited the financial statements of Ivegate Developments Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 December 2023 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2023 and of the group's profit for the period then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial period for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

IVEGATE DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF IVEGATE DEVELOPMENTS LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

- We obtained an understanding of laws and regulations that affect the company, focusing on those that had a direct effect on the financial statements or that had a fundamental effect on its operations. Key laws and regulations that we identified included the UK Companies Act, tax legislation and occupational health and employment legislation.

 

- We enquired of the directors for evidence of non compliance with relevant laws and regulations. We also reviewed controls the directors have in place to ensure compliance.

 

- We gained an understanding of the controls that the directors have in place to prevent and detect fraud. We enquired of the directors about any instances of fraud that had taken place during the accounting period.

 

- The risk of fraud and non compliance with laws and regulations and fraud was discussed within the audit team and teste were planned and performed to address these risks. We identified the potential for fraud in the following areas - revenue recognition.

 

- We reviewed financial statements disclosures and tested to supporting documentation to assess compliance with relevant laws and regulations discussed above.

 

- We enquired of the directors about actual and potential litigation and claims.

 

- We performed analytical procedures to identify any unusual or unexpected relationships that might indicate risks of material misstatement due to fraud.

 

- In addressing the risk of fraud due to management override of internal controls we tested the appropriateness of journal entries and assessed whether the judgements made in making accounting estimates were indicative of a potential bias.

IVEGATE DEVELOPMENTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF IVEGATE DEVELOPMENTS LIMITED
- 6 -

Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non compliance with laws and regulations and cannot be expected to detect all fraud and non compliance with laws and regulations.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Ian Meek ACA FCCA (Senior Statutory Auditor)
For and on behalf of Buckle Barton
28 March 2024
Chartered Accountants
Statutory Auditor
Sanderson House
Station Road
Horsforth
Leeds
LS18 5NT
IVEGATE DEVELOPMENTS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 7 -
Period
Year
ended
ended
31 December
30 June
2023
2023
Notes
£
£
Turnover
3
22,924,368
38,356,482
Cost of sales
(20,361,114)
(35,673,083)
Gross profit
2,563,254
2,683,399
Administrative expenses
(1,219,657)
(2,930,221)
Other operating income
7,500
172,847
Operating profit/(loss)
4
1,351,097
(73,975)
Interest receivable and similar income
7
-
0
99
Interest payable and similar expenses
8
(10,816)
(22,495)
Profit/(loss) before taxation
1,340,281
(96,371)
Tax on profit/(loss)
9
(203,795)
474,153
Profit for the financial period
1,136,486
377,782
Profit for the financial period is attributable to:
- Owner of the parent company
1,022,837
340,004
- Non-controlling interests
113,649
37,778
1,136,486
377,782
IVEGATE DEVELOPMENTS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 8 -
Period
Year
ended
ended
31 December
30 June
2023
2023
£
£
Profit for the period
1,136,486
377,782
Other comprehensive income
-
-
Total comprehensive income for the period
1,136,486
377,782
Total comprehensive income for the period is attributable to:
- Owners of the parent company
1,022,837
340,004
- Non-controlling interests
113,649
37,778
1,136,486
377,782
IVEGATE DEVELOPMENTS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 9 -
31 December 2023
30 June 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,419,730
1,223,772
Current assets
Stocks
14
75,000
47,000
Debtors
15
9,747,001
6,521,640
Cash at bank and in hand
5,884,903
4,663,630
15,706,904
11,232,270
Creditors: amounts falling due within one year
16
(10,914,743)
(7,432,637)
Net current assets
4,792,161
3,799,633
Total assets less current liabilities
6,211,891
5,023,405
Creditors: amounts falling due after more than one year
17
(80,500)
(103,500)
Provisions for liabilities
Deferred tax liability
20
75,000
-
0
(75,000)
-
Net assets
6,056,391
4,919,905
Capital and reserves
Called up share capital
22
180
180
Profit and loss reserves
5,719,304
4,696,467
Equity attributable to owner of the parent company
5,719,484
4,696,647
Non-controlling interests
336,907
223,258
6,056,391
4,919,905

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved and signed by the director and authorised for issue on 28 March 2024
28 March 2024
Mr A Hudson
Director
Company registration number 09079355 (England and Wales)
IVEGATE DEVELOPMENTS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2023
31 December 2023
- 10 -
31 December 2023
30 June 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,022,459
816,686
Investments
12
1,200
1,200
1,023,659
817,886
Current assets
Debtors
15
681,926
1,091,927
Cash at bank and in hand
402,311
110,663
1,084,237
1,202,590
Creditors: amounts falling due within one year
16
(80,159)
(58,144)
Net current assets
1,004,078
1,144,446
Net assets
2,027,737
1,962,332
Capital and reserves
Called up share capital
22
180
180
Profit and loss reserves
2,027,557
1,962,152
Total equity
2,027,737
1,962,332

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £65,406 (2023 - £263,682 profit).

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

The financial statements were approved and signed by the director and authorised for issue on 28 March 2024
28 March 2024
Mr A Hudson
Director
Company registration number 09079355 (England and Wales)
IVEGATE DEVELOPMENTS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 11 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 July 2022
180
4,416,463
4,416,643
295,480
4,712,123
Year ended 30 June 2023:
Profit and total comprehensive income
-
340,004
340,004
37,778
377,782
Dividends
10
-
(60,000)
(60,000)
(110,000)
(170,000)
Balance at 30 June 2023
180
4,696,467
4,696,647
223,258
4,919,905
Period ended 31 December 2023:
Profit and total comprehensive income
-
1,022,837
1,022,837
113,649
1,136,486
Balance at 31 December 2023
180
5,719,304
5,719,484
336,907
6,056,391
IVEGATE DEVELOPMENTS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2022
180
1,758,470
1,758,650
Year ended 30 June 2023:
Profit and total comprehensive income for the year
-
263,682
263,682
Dividends
10
-
(60,000)
(60,000)
Balance at 30 June 2023
180
1,962,152
1,962,332
Period ended 31 December 2023:
Profit and total comprehensive income
-
65,405
65,405
Balance at 31 December 2023
180
2,027,557
2,027,737
IVEGATE DEVELOPMENTS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 13 -
2023
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
23
1,808,000
(41,172)
Interest paid
(10,816)
(22,495)
Income taxes paid
(188,825)
-
0
Net cash inflow/(outflow) from operating activities
1,608,359
(63,667)
Investing activities
Purchase of tangible fixed assets
(263,191)
(308,539)
Proceeds from disposal of tangible fixed assets
-
83,334
Repayment of loans
(100,000)
(109,896)
Interest received
-
0
99
Net cash used in investing activities
(363,191)
(335,002)
Financing activities
Repayment of bank loans
(23,000)
(566,000)
Payment of finance leases obligations
(895)
(4,161)
Dividends paid to equity shareholders
-
0
(60,000)
Dividends paid to non-controlling interests
-
0
(110,000)
Net cash used in financing activities
(23,895)
(740,161)
Net increase/(decrease) in cash and cash equivalents
1,221,273
(1,138,830)
Cash and cash equivalents at beginning of period
4,663,630
5,802,460
Cash and cash equivalents at end of period
5,884,903
4,663,630
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 14 -
1
Accounting policies
Company information

Ivegate Developments Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Low Moor Mills, Albert Road, Morley, Leeds, LS27 8LD.

 

The group consists of Ivegate Developments Limited and all of its subsidiaries.

1.1
Reporting period

The current accounting period was shortened to December. The directors have decided to prepare and submit financial statements for the period ending 31 December 2023 to provide comfort to our clients and stakeholders that the results for the period ending 30 June 2023 were a consequence of a small number of problem projects and not a wider problem with the operation of the business. As a result of the differing period lengths, the comparative amounts in the financial statements are not entirely comparable.

1.2
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.

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 is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 15 -
1.3
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Ivegate Developments Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.5
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 16 -
1.6
Turnover

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

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

1.7
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:

Freehold land and buildings
2% straight line
Leasehold improvements
20% on reducing balance
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Computers
33.3% straight line
Motor vehicles
25% on 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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 17 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 18 -
1.10
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.

1.11
Cash and cash equivalents

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.

1.12
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 19 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 20 -
Derecognition of financial liabilities

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

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
Taxation

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

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 group’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 if, and only if, there is 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.

1.15
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.

1.16
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 21 -
1.17
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 leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is 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
Turnover and other revenue
2023
2023
£
£
Turnover analysed by class of business
Construction related activity
22,924,368
38,356,482
2023
2023
£
£
Turnover analysed by geographical market
United Kingdom
22,924,368
38,356,482
2023
2023
£
£
Other revenue
Interest income
-
99
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 22 -
4
Operating profit/(loss)
2023
2023
£
£
Operating profit/(loss) for the period is stated after charging/(crediting):
Exchange (gains)/losses
(3,441)
602
Depreciation of owned tangible fixed assets
67,233
129,004
Profit on disposal of tangible fixed assets
-
(11,441)
Operating lease charges
1,971
19,519
5
Auditor's remuneration
2023
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
12,000
16,000
6
Employees

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

Group
Company
2023
2023
2023
2023
Number
Number
Number
Number
Administration
34
34
1
1
Direct
59
44
-
-
Total
93
78
1
1

Their aggregate remuneration comprised:

Group
Company
2023
2023
2023
2023
£
£
£
£
Wages and salaries
1,729,295
3,571,416
-
0
-
0
Social security costs
183,402
370,588
-
-
Pension costs
34,310
54,630
-
0
-
0
1,947,007
3,996,634
-
0
-
0
7
Interest receivable and similar income
2023
2023
£
£
Interest income
Interest on bank deposits
-
0
99
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 23 -
8
Interest payable and similar expenses
2023
2023
£
£
Interest on bank overdrafts and loans
6,422
21,730
Interest on finance leases and hire purchase contracts
177
765
Other interest
4,217
-
Total finance costs
10,816
22,495
9
Taxation
2023
2023
£
£
Current tax
UK corporation tax on profits for the current period
108,795
49,338
Adjustments in respect of prior periods
-
0
(454,690)
Total current tax
108,795
(405,352)
Deferred tax
Origination and reversal of timing differences
95,000
(68,801)
Total tax charge/(credit)
203,795
(474,153)

The actual charge/(credit) for the period can be reconciled to the expected charge/(credit) for the period based on the profit or loss and the standard rate of tax as follows:

2023
2023
£
£
Profit/(loss) before taxation
1,340,281
(96,371)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 20.50%)
335,070
(19,756)
Tax effect of expenses that are not deductible in determining taxable profit
1,883
4,052
Effect of change in corporation tax rate
-
(14,110)
Depreciation on assets not qualifying for tax allowances
2,624
3,416
Research and development tax credit
(150,000)
(454,681)
Roundings
140
(2,591)
Deferred tax roundings
14,078
9,517
Taxation charge/(credit)
203,795
(474,153)
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 24 -
10
Dividends
2023
2023
Recognised as distributions to equity holders:
£
£
Interim paid
-
60,000
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 25 -
11
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 July 2023
833,353
65,645
32,160
9,383
73,152
469,997
1,483,690
Additions
216,270
-
0
8,296
-
0
5,230
33,395
263,191
Disposals
-
0
-
0
-
0
-
0
(27,579)
-
0
(27,579)
At 31 December 2023
1,049,623
65,645
40,456
9,383
50,803
503,392
1,719,302
Depreciation and impairment
At 1 July 2023
16,667
15,610
7,652
3,873
44,965
171,151
259,918
Depreciation charged in the period
10,497
5,004
3,796
689
8,004
39,243
67,233
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(27,579)
-
0
(27,579)
At 31 December 2023
27,164
20,614
11,448
4,562
25,390
210,394
299,572
Carrying amount
At 31 December 2023
1,022,459
45,031
29,008
4,821
25,413
292,998
1,419,730
At 30 June 2023
816,686
50,035
24,508
5,510
28,187
298,846
1,223,772
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 26 -
Company
Freehold land and buildings
£
Cost
At 1 July 2023
833,353
Additions
216,270
At 31 December 2023
1,049,623
Depreciation and impairment
At 1 July 2023
16,667
Depreciation charged in the period
10,497
At 31 December 2023
27,164
Carrying amount
At 31 December 2023
1,022,459
At 30 June 2023
816,686

No depreciation has been charged on freehold property in the current year as, in the opinion of the director, any charge would be immaterial to the accounts.

12
Fixed asset investments
Group
Company
2023
2023
2023
2023
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
1,200
1,200
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 July 2023 and 31 December 2023
1,200
Carrying amount
At 31 December 2023
1,200
At 30 June 2023
1,200
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2023 are as follows:

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
13
Subsidiaries
(Continued)
- 27 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Ivegate Limited
England and Wales
Ordinary shares
90.00
Ivegate Renewable Energy Limited
England and Wales
Ordinary shares
90.00
14
Stocks
Group
Company
2023
2023
2023
2023
£
£
£
£
Raw materials and consumables
75,000
47,000
-
-
15
Debtors
Group
Company
2023
2023
2023
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,556,500
2,511,315
-
0
1
Amounts owed by group undertakings
-
-
60,129
540,129
Other debtors
1,604,647
2,208,686
621,797
551,797
Prepayments and accrued income
1,585,854
1,781,639
-
0
-
0
9,747,001
6,501,640
681,926
1,091,927
Amounts falling due after more than one year:
Deferred tax asset (note 20)
-
0
20,000
-
0
-
0
Total debtors
9,747,001
6,521,640
681,926
1,091,927
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 28 -
16
Creditors: amounts falling due within one year
Group
Company
2023
2023
2023
2023
Notes
£
£
£
£
Bank loans
18
46,000
46,000
-
0
-
0
Obligations under finance leases
19
298
1,193
-
0
-
0
Trade creditors
7,425,781
5,932,421
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
1,020
1,020
Corporation tax payable
235,634
315,664
74,639
52,624
Other taxation and social security
417,540
191,111
-
-
Other creditors
867,338
443,086
-
0
-
0
Accruals and deferred income
1,922,152
503,162
4,500
4,500
10,914,743
7,432,637
80,159
58,144
17
Creditors: amounts falling due after more than one year
Group
Company
2023
2023
2023
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
80,500
103,500
-
0
-
0
18
Loans and overdrafts
Group
Company
2023
2023
2023
2023
£
£
£
£
Bank loans
126,500
149,500
-
0
-
0
Payable within one year
46,000
46,000
-
0
-
0
Payable after one year
80,500
103,500
-
0
-
0
19
Finance lease obligations
Group
Company
2023
2023
2023
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
298
1,193
-
0
-
0

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 29 -
20
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
Assets
Assets
2023
2023
2023
2023
Group
£
£
£
£
Accelerated capital allowances
75,000
-
-
(72,000)
Tax losses
-
-
-
92,000
75,000
-
-
20,000
The company has no deferred tax assets or liabilities.
Group
Company
2023
2023
Movements in the period:
£
£
Asset at 1 July 2023
(20,000)
-
Charge to profit or loss
95,000
-
Liability at 31 December 2023
75,000
-

The deferred tax liability set out above is expected to reverse within 36 months and relates to accelerated capital allowances that are expected to mature within the same period.

21
Retirement benefit schemes
2023
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
34,310
54,630

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

22
Share capital
Group and company
2023
2023
2023
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Orindary shares of £1 each
180
180
180
180
IVEGATE DEVELOPMENTS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2023
- 30 -
23
Cash generated from/(absorbed by) group operations
2023
2023
£
£
Profit for the period after tax
1,136,486
377,782
Adjustments for:
Taxation charged/(credited)
203,795
(474,153)
Finance costs
10,816
22,495
Investment income
-
0
(99)
Gain on disposal of tangible fixed assets
-
(11,441)
Depreciation and impairment of tangible fixed assets
67,233
129,004
Movements in working capital:
Increase in stocks
(28,000)
-
(Increase)/decrease in debtors
(3,145,361)
2,645,148
Increase/(decrease) in creditors
3,563,031
(2,729,908)
Cash generated from/(absorbed by) operations
1,808,000
(41,172)
Difference
-
(1)
Per cash flow statement page
1,808,000
(41,173)
24
Analysis of changes in net funds - group
1 July 2023
Cash flows
31 December 2023
£
£
£
Cash at bank and in hand
4,663,630
1,221,273
5,884,903
Borrowings excluding overdrafts
(149,500)
23,000
(126,500)
Obligations under finance leases
(1,193)
895
(298)
4,512,937
1,245,168
5,758,105
2023-12-312023-07-01falseCCH SoftwareCCH Accounts Production 2023.300Mr A Hudsonfalse09079355bus:Consolidated2023-07-012023-12-31090793552023-07-012023-12-3109079355bus:Director12023-07-012023-12-3109079355bus:RegisteredOffice2023-07-012023-12-3109079355bus:Consolidated2023-12-31090793552023-12-3109079355bus:Consolidated2022-07-012023-06-30090793552022-07-012023-06-3009079355bus:Consolidated2023-06-30090793552023-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3109079355core:LeaseholdImprovementsbus:Consolidated2023-12-3109079355core:PlantMachinerybus:Consolidated2023-12-3109079355core:FurnitureFittingsbus:Consolidated2023-12-3109079355core:ComputerEquipmentbus:Consolidated2023-12-3109079355core:MotorVehiclesbus:Consolidated2023-12-3109079355core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-06-3009079355core:LeaseholdImprovementsbus:Consolidated2023-06-3009079355core:PlantMachinerybus:Consolidated2023-06-3009079355core:FurnitureFittingsbus:Consolidated2023-06-3009079355core:ComputerEquipmentbus:Consolidated2023-06-3009079355core:MotorVehiclesbus:Consolidated2023-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3109079355core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-3009079355core:ShareCapitalbus:Consolidated2023-12-3109079355core:ShareCapitalbus:Consolidated2023-06-3009079355core:ShareCapital2023-12-3109079355core:ShareCapital2023-06-3009079355core:RetainedEarningsAccumulatedLosses2023-12-3109079355core:ShareCapitalbus:Consolidated2022-06-3009079355core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-06-3009079355core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-06-3009079355core:Non-controllingInterestsbus:Consolidated2023-06-3009079355core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3109079355core:Non-controllingInterestsbus:Consolidated2023-12-3109079355core:ShareCapital2022-06-3009079355core:RetainedEarningsAccumulatedLosses2022-06-3009079355core:RetainedEarningsAccumulatedLosses2023-06-3009079355bus:Consolidated2022-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssets2023-07-012023-12-3109079355core:LeaseholdImprovements2023-07-012023-12-3109079355core:PlantMachinery2023-07-012023-12-3109079355core:FurnitureFittings2023-07-012023-12-3109079355core:ComputerEquipment2023-07-012023-12-3109079355core:MotorVehicles2023-07-012023-12-3109079355core:UKTaxbus:Consolidated2023-07-012023-12-3109079355core:UKTaxbus:Consolidated2022-07-012023-06-3009079355bus:Consolidated12023-07-012023-12-3109079355bus:Consolidated12022-07-012023-06-3009079355bus:Consolidated22023-07-012023-12-3109079355bus:Consolidated22022-07-012023-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-06-3009079355core:LeaseholdImprovementsbus:Consolidated2023-06-3009079355core:PlantMachinerybus:Consolidated2023-06-3009079355core:FurnitureFittingsbus:Consolidated2023-06-3009079355core:ComputerEquipmentbus:Consolidated2023-06-3009079355core:MotorVehiclesbus:Consolidated2023-06-3009079355bus:Consolidated2023-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-3009079355core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-07-012023-12-3109079355core:LeaseholdImprovementsbus:Consolidated2023-07-012023-12-3109079355core:PlantMachinerybus:Consolidated2023-07-012023-12-3109079355core:FurnitureFittingsbus:Consolidated2023-07-012023-12-3109079355core:ComputerEquipmentbus:Consolidated2023-07-012023-12-3109079355core:MotorVehiclesbus:Consolidated2023-07-012023-12-3109079355core:Subsidiary1bus:Consolidated2023-07-012023-12-3109079355core:Subsidiary2bus:Consolidated2023-07-012023-12-3109079355core:CurrentFinancialInstruments2023-12-3109079355core:CurrentFinancialInstruments2023-06-3009079355core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3109079355core:CurrentFinancialInstrumentsbus:Consolidated2023-06-3009079355core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3109079355core:Non-currentFinancialInstrumentsbus:Consolidated2023-06-3009079355core:Non-currentFinancialInstruments2023-12-3109079355core:Non-currentFinancialInstruments2023-06-3009079355core:WithinOneYearbus:Consolidated2023-12-3109079355core:WithinOneYearbus:Consolidated2023-06-3009079355core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109079355core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3009079355core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3109079355core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-06-3009079355core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109079355core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3009079355core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3109079355core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-06-3009079355core:WithinOneYear2023-12-3109079355core:WithinOneYear2023-06-3009079355bus:PrivateLimitedCompanyLtd2023-07-012023-12-3109079355bus:FRS1022023-07-012023-12-3109079355bus:Audited2023-07-012023-12-3109079355bus:ConsolidatedGroupCompanyAccounts2023-07-012023-12-3109079355bus:FullAccounts2023-07-012023-12-31xbrli:purexbrli:sharesiso4217:GBP