Heritage Skills Academy Limited - Period Ending 2023-12-31

Heritage Skills Academy Limited - Period Ending 2023-12-31


Heritage Skills Academy Limited 10441329 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is that of the provision of apprenticeships Digita Accounts Production Advanced 6.30.9574.0 true 10441329 2023-01-01 2023-12-31 10441329 2023-12-31 10441329 bus:OrdinaryShareClass1 2023-12-31 10441329 bus:OrdinaryShareClass2 2023-12-31 10441329 bus:OrdinaryShareClass3 2023-12-31 10441329 bus:OrdinaryShareClass4 2023-12-31 10441329 core:CurrentFinancialInstruments 2023-12-31 10441329 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 10441329 core:Non-currentFinancialInstruments 2023-12-31 10441329 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 10441329 core:OtherResidualIntangibleAssets 2023-12-31 10441329 core:FurnitureFittingsToolsEquipment 2023-12-31 10441329 core:MotorVehicles 2023-12-31 10441329 core:OtherPropertyPlantEquipment 2023-12-31 10441329 bus:SmallEntities 2023-01-01 2023-12-31 10441329 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 10441329 bus:FullAccounts 2023-01-01 2023-12-31 10441329 bus:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 10441329 bus:RegisteredOffice 2023-01-01 2023-12-31 10441329 bus:Director1 2023-01-01 2023-12-31 10441329 bus:Director2 2023-01-01 2023-12-31 10441329 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 10441329 bus:OrdinaryShareClass2 2023-01-01 2023-12-31 10441329 bus:OrdinaryShareClass3 2023-01-01 2023-12-31 10441329 bus:OrdinaryShareClass4 2023-01-01 2023-12-31 10441329 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 10441329 core:Goodwill 2023-01-01 2023-12-31 10441329 core:IntangibleAssetsOtherThanGoodwill 2023-01-01 2023-12-31 10441329 core:OtherResidualIntangibleAssets 2023-01-01 2023-12-31 10441329 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 10441329 core:MotorVehicles 2023-01-01 2023-12-31 10441329 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 10441329 core:Vehicles 2023-01-01 2023-12-31 10441329 countries:EnglandWales 2023-01-01 2023-12-31 10441329 2022-12-31 10441329 core:OtherResidualIntangibleAssets 2022-12-31 10441329 core:FurnitureFittingsToolsEquipment 2022-12-31 10441329 core:MotorVehicles 2022-12-31 10441329 core:OtherPropertyPlantEquipment 2022-12-31 10441329 2022-01-01 2022-12-31 10441329 2022-12-31 10441329 bus:OrdinaryShareClass1 2022-12-31 10441329 bus:OrdinaryShareClass2 2022-12-31 10441329 bus:OrdinaryShareClass3 2022-12-31 10441329 bus:OrdinaryShareClass4 2022-12-31 10441329 core:CurrentFinancialInstruments 2022-12-31 10441329 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 10441329 core:Non-currentFinancialInstruments 2022-12-31 10441329 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 10441329 core:OtherResidualIntangibleAssets 2022-12-31 10441329 core:FurnitureFittingsToolsEquipment 2022-12-31 10441329 core:MotorVehicles 2022-12-31 10441329 core:OtherPropertyPlantEquipment 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10441329

Heritage Skills Academy Limited

formerly known as Formula 1 Marine Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2023

 

Heritage Skills Academy Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Heritage Skills Academy Limited

Company Information

Directors

Mr John Howard Pitchforth

Mrs Janice Pitchforth

Registered office

Building 90
Bicester Heritage
Buckingham Road
Bicester
Oxfordshire
OX27 8AL

Accountants

RS Partnership Ltd
Chartered Certified Accountants
10 Prospect Place
Welwyn
Hertfordshire
AL6 9EW

 

Heritage Skills Academy Limited

(Registration number: 10441329)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

7,500

8,333

Tangible assets

5

28,432

33,645

 

35,932

41,978

Current assets

 

Debtors

6

103,103

120,098

Cash at bank and in hand

 

115,922

34,023

 

219,025

154,121

Creditors: Amounts falling due within one year

7

(93,509)

(67,562)

Net current assets

 

125,516

86,559

Total assets less current liabilities

 

161,448

128,537

Creditors: Amounts falling due after more than one year

7

(14,000)

(24,167)

Provisions for liabilities

(6,827)

(7,976)

Net assets

 

140,621

96,394

Capital and reserves

 

Called up share capital

8

103

103

Capital redemption reserve

15

15

Retained earnings

140,503

96,276

Shareholders' funds

 

140,621

96,394

For the financial year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Heritage Skills Academy Limited

(Registration number: 10441329)
Balance Sheet as at 31 December 2023

Approved and authorised by the Board on 4 March 2024 and signed on its behalf by:
 

.........................................
Mrs Janice Pitchforth
Director

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Building 90
Bicester Heritage
Buckingham Road
Bicester
Oxfordshire
OX27 8AL

The principal place of business is:
Building 90
Bicester Heritage
Buckingham Road
Bicester
Oxfordshire
OX27 8AL

These financial statements were authorised for issue by the Board on 4 March 2024.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Pounds Sterling (£), which is the Company’s functional
currency. All amounts have been rounded to the nearest pound, unless otherwise indicated.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

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

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

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 taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor Vehicle

25% reducing balance method

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Other intangible assets

25% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 14 (2022 - 14).

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

4

Intangible assets

Other intangible assets
 £

Total
£

Cost or valuation

At 1 January 2023

10,000

10,000

At 31 December 2023

10,000

10,000

Amortisation

At 1 January 2023

1,667

1,667

Amortisation charge

833

833

At 31 December 2023

2,500

2,500

Carrying amount

At 31 December 2023

7,500

7,500

At 31 December 2022

8,333

8,333

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 January 2023

1,717

29,325

8,337

39,379

At 31 December 2023

1,717

29,325

8,337

39,379

Depreciation

At 1 January 2023

212

3,618

1,904

5,734

Charge for the year

376

3,229

1,608

5,213

At 31 December 2023

588

6,847

3,512

10,947

Carrying amount

At 31 December 2023

1,129

22,478

4,825

28,432

At 31 December 2022

1,505

25,707

6,433

33,645

6

Debtors

2023
£

2022
£

Trade debtors

6,619

24,316

Prepayments

-

299

Other debtors

96,484

95,483

103,103

120,098

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Bank loans and overdrafts

9

10,000

10,000

Trade creditors

 

15,517

10,963

Taxation and social security

 

10,526

17,190

Accruals and deferred income

 

2,653

2,653

Other creditors

 

14,561

3,571

Corporation tax

 

40,251

23,184

Directors Loan Account

 

1

1

 

93,509

67,562

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

14,000

24,167


Creditors include bank loans repayable by instalments of £14,000 (2022 - £24,167) due after more than five years.

8

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

Ordinary A of £1 each

1

1

1

1

Ordinary B of £1 each

1

1

1

1

Ordinary C of £1 each

1

1

1

1

 

103

103

103

103

 

Heritage Skills Academy Limited

Notes to the Financial Statements for the Year Ended 31 December 2023

9

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

14,000

24,167

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £86,250 (2022 - £143,125).