Seraph Estates (Cardiff) Ltd


Acorah Software Products - Accounts Production 14.5.501 false true 31 March 2022 1 April 2021 false 1 April 2022 31 March 2023 31 March 2023 07791713 Mr D Haig Dr R Haig iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 07791713 2022-03-31 07791713 2023-03-31 07791713 2022-04-01 2023-03-31 07791713 frs-core:CurrentFinancialInstruments 2023-03-31 07791713 frs-core:Non-currentFinancialInstruments 2023-03-31 07791713 frs-core:ComputerEquipment 2023-03-31 07791713 frs-core:ComputerEquipment 2022-04-01 2023-03-31 07791713 frs-core:ComputerEquipment 2022-03-31 07791713 frs-core:FurnitureFittings 2023-03-31 07791713 frs-core:FurnitureFittings 2022-04-01 2023-03-31 07791713 frs-core:FurnitureFittings 2022-03-31 07791713 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-03-31 07791713 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 07791713 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-03-31 07791713 frs-core:MotorVehicles 2023-03-31 07791713 frs-core:MotorVehicles 2022-04-01 2023-03-31 07791713 frs-core:MotorVehicles 2022-03-31 07791713 frs-core:PlantMachinery 2023-03-31 07791713 frs-core:PlantMachinery 2022-04-01 2023-03-31 07791713 frs-core:PlantMachinery 2022-03-31 07791713 frs-core:ShareCapital 2023-03-31 07791713 frs-core:RetainedEarningsAccumulatedLosses 2023-03-31 07791713 frs-bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 07791713 frs-bus:FilletedAccounts 2022-04-01 2023-03-31 07791713 frs-bus:SmallEntities 2022-04-01 2023-03-31 07791713 frs-bus:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 07791713 frs-bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 07791713 frs-core:CostValuation 2022-03-31 07791713 frs-core:AdditionsToInvestments 2023-03-31 07791713 frs-core:CostValuation 2023-03-31 07791713 frs-core:ProvisionsForImpairmentInvestments 2022-03-31 07791713 frs-core:ImpairmentLossProvisionsForImpairmentInvestments 2023-03-31 07791713 frs-core:ProvisionsForImpairmentInvestments 2023-03-31 07791713 frs-bus:Director1 2022-04-01 2023-03-31 07791713 frs-bus:CompanySecretary1 2022-04-01 2023-03-31 07791713 frs-countries:EnglandWales 2022-04-01 2023-03-31 07791713 2021-03-31 07791713 2022-03-31 07791713 2021-04-01 2022-03-31 07791713 frs-core:CurrentFinancialInstruments 2022-03-31 07791713 frs-core:Non-currentFinancialInstruments 2022-03-31 07791713 frs-core:ShareCapital 2022-03-31 07791713 frs-core:RetainedEarningsAccumulatedLosses 2022-03-31
Registered number: 07791713
Seraph Estates (Cardiff) Ltd
Unaudited Financial Statements
For The Year Ended 31 March 2023
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—8
Page 1
Balance Sheet
Registered number: 07791713
2023 2022
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 138,054 156,055
Investments 5 307,550 265,000
445,604 421,055
CURRENT ASSETS
Debtors 6 357,557 233,902
Cash at bank and in hand 80,049 56,224
437,606 290,126
Creditors: Amounts Falling Due Within One Year 7 (333,601 ) (375,858 )
NET CURRENT ASSETS (LIABILITIES) 104,005 (85,732 )
TOTAL ASSETS LESS CURRENT LIABILITIES 549,609 335,323
Creditors: Amounts Falling Due After More Than One Year 8 (326,280 ) (168,034 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (8,383 ) (8,383 )
NET ASSETS 214,946 158,906
CAPITAL AND RESERVES
Called up share capital 9 100 100
Profit and Loss Account 214,846 158,806
SHAREHOLDERS' FUNDS 214,946 158,906
Page 1
Page 2
For the year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The member has not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr D Haig
Director
29 March 2024
The notes on pages 3 to 8 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Seraph Estates (Cardiff) Ltd is a private company, limited by shares, incorporated in England & Wales, registered number 07791713 . The registered office is 1 St Martin's Row, Albany Road, Cardiff, South Glamorgan, CF24 3RP.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS 102") and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in the financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modifiend to include the revaluation of certain financial instruments at fair value.The principal accounting policies adopted are set out below.
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.
Sale of goods
Turnover from the sale of goods is recognised when the significan risks and rewards of ownership of the goods has transferred to the buyer, the amount of revenue and 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.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold Straight line over 10 years
Plant & Machinery 25% reducing balance
Motor Vehicles 25% reducing balance
Fixtures & Fittings 15% reducing balance
Computer Equipment 25% reducing balance
Page 3
Page 4
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts 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 the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred.
2.5. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.6. Financial Instruments
The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the new amounts presented in the financial statements, when there is a legally enforcement 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.
Classification of financial liabilities
Financial liabilities and equirt instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. 
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans 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 costs, using the effective interest rate method.
...CONTINUED
Page 4
Page 5
2.6. Financial Instruments - continued
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.
2.7. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
2.8. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
2.9. Pensions
The company operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
2.10. Registrar Filing Requirements
The company has taken advantage of Companies Act 2006 section 444(1) and opted not to file the profit and loss account, directors report, and notes to the financial statements relating to the profit and loss account.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 45 (2022: 48)
45 48
Page 5
Page 6
4. Tangible Assets
Land & Property
Freehold Plant & Machinery Motor Vehicles Fixtures & Fittings
£ £ £ £
Cost
As at 1 April 2022 158,450 42,057 15,975 32,823
Additions - 4,054 - 854
As at 31 March 2023 158,450 46,111 15,975 33,677
Depreciation
As at 1 April 2022 46,518 27,671 12,949 17,233
Provided during the period 15,845 4,597 - 2,467
As at 31 March 2023 62,363 32,268 12,949 19,700
Net Book Value
As at 31 March 2023 96,087 13,843 3,026 13,977
As at 1 April 2022 111,932 14,386 3,026 15,590
Computer Equipment Total
£ £
Cost
As at 1 April 2022 18,574 267,879
Additions - 4,908
As at 31 March 2023 18,574 272,787
Depreciation
As at 1 April 2022 7,453 111,824
Provided during the period - 22,909
As at 31 March 2023 7,453 134,733
Net Book Value
As at 31 March 2023 11,121 138,054
As at 1 April 2022 11,121 156,055
Page 6
Page 7
5. Investments
Other
£
Cost
As at 1 April 2022 265,000
Additions 57,550
As at 31 March 2023 322,550
Provision
As at 1 April 2022 -
Impairment losses 15,000
As at 31 March 2023 15,000
Net Book Value
As at 31 March 2023 307,550
As at 1 April 2022 265,000
6. Debtors
2023 2022
£ £
Due within one year
Trade debtors 87,348 106,102
Prepayments and accrued income 91,089 12,007
Other debtors 174,761 111,434
353,198 229,543
Due after more than one year
Amounts owed by group undertakings 4,359 4,359
4,359 4,359
357,557 233,902
7. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Trade creditors 147,330 143,325
Bank loans and overdrafts 30,803 18,033
Other taxes and social security 2,556 3,161
VAT 47,710 49,409
Other creditors 102,896 121,220
Accruals and deferred income 2,306 3,300
Director's loan account - 37,410
333,601 375,858
Page 7
Page 8
8. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Bank loans 137,232 168,034
Directors loan account 189,048 -
326,280 168,034
9. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 100 100
Page 8