ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-04-052023-04-052022-04-06falseNo description of principal activity44falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 00356690 2022-04-06 2023-04-05 00356690 2021-04-06 2022-04-05 00356690 2023-04-05 00356690 2022-04-05 00356690 c:Director1 2022-04-06 2023-04-05 00356690 c:Director1 2023-04-05 00356690 d:Buildings 2022-04-06 2023-04-05 00356690 d:Buildings 2023-04-05 00356690 d:Buildings 2022-04-05 00356690 d:Buildings d:OwnedOrFreeholdAssets 2022-04-06 2023-04-05 00356690 d:PlantMachinery 2022-04-06 2023-04-05 00356690 d:PlantMachinery 2023-04-05 00356690 d:PlantMachinery 2022-04-05 00356690 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-04-06 2023-04-05 00356690 d:MotorVehicles 2022-04-06 2023-04-05 00356690 d:MotorVehicles 2023-04-05 00356690 d:MotorVehicles 2022-04-05 00356690 d:MotorVehicles d:OwnedOrFreeholdAssets 2022-04-06 2023-04-05 00356690 d:OtherPropertyPlantEquipment 2022-04-06 2023-04-05 00356690 d:OtherPropertyPlantEquipment 2023-04-05 00356690 d:OtherPropertyPlantEquipment 2022-04-05 00356690 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2022-04-06 2023-04-05 00356690 d:OwnedOrFreeholdAssets 2022-04-06 2023-04-05 00356690 d:CurrentFinancialInstruments 2023-04-05 00356690 d:CurrentFinancialInstruments 2022-04-05 00356690 d:Non-currentFinancialInstruments 2023-04-05 00356690 d:Non-currentFinancialInstruments 2022-04-05 00356690 d:CurrentFinancialInstruments d:WithinOneYear 2023-04-05 00356690 d:CurrentFinancialInstruments d:WithinOneYear 2022-04-05 00356690 d:Non-currentFinancialInstruments d:AfterOneYear 2023-04-05 00356690 d:Non-currentFinancialInstruments d:AfterOneYear 2022-04-05 00356690 d:ShareCapital 2023-04-05 00356690 d:ShareCapital 2022-04-05 00356690 d:SharePremium 2023-04-05 00356690 d:SharePremium 2022-04-05 00356690 d:RetainedEarningsAccumulatedLosses 2023-04-05 00356690 d:RetainedEarningsAccumulatedLosses 2022-04-05 00356690 c:FRS102 2022-04-06 2023-04-05 00356690 c:AuditExempt-NoAccountantsReport 2022-04-06 2023-04-05 00356690 c:FullAccounts 2022-04-06 2023-04-05 00356690 c:PrivateLimitedCompanyLtd 2022-04-06 2023-04-05 iso4217:GBP xbrli:pure

Registered number: 00356690










GRABY FARM, LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 5 APRIL 2023

 
GRABY FARM, LIMITED
REGISTERED NUMBER: 00356690

BALANCE SHEET
AS AT 5 APRIL 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
502,066
495,155

Investments
 5 
550
550

  
502,616
495,705

Current assets
  

Stocks
  
80,923
50,853

Debtors: amounts falling due within one year
 6 
387,481
476,089

Bank and cash balances
  
848,229
574,243

  
1,316,633
1,101,185

Creditors: amounts falling due within one year
 7 
(167,517)
(141,566)

Net current assets
  
 
 
1,149,116
 
 
959,619

Total assets less current liabilities
  
1,651,732
1,455,324

Creditors: amounts falling due after more than one year
 8 
(24,594)
(66,983)

  

Net assets
  
1,627,138
1,388,341


Capital and reserves
  

Called up share capital 
  
2,666
2,666

Share premium account
  
2,334
2,334

Profit and loss account
  
1,622,138
1,383,341

  
1,627,138
1,388,341


Page 1

 
GRABY FARM, LIMITED
REGISTERED NUMBER: 00356690
    
BALANCE SHEET (CONTINUED)
AS AT 5 APRIL 2023

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
A Dodds
Director

Date: 30 March 2024

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

Page 2

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

1.


General information

Graby Farm, Limited (“the Company”) is a private company limited by shares, incorporated in England and Wales under the Companies Act.
The registered number and address of the registered office is given in the company information. 
The functional and presentational currency of the Company is pounds sterling (£) and rounded to the nearest whole pound. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

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

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

2.Accounting policies (continued)

 
2.3

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

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

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using either the straight line or reducing balance method.

Depreciation is provided on the following basis:

Land and buildings
-
2%
on a straight line basis
Implements and machinery
-
25%
on a reducing balance basis
Tractors
-
25%
on a reducing balance basis
Combines
-
25%
on a reducing balance basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Stocks

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

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Page 4

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

2.Accounting policies (continued)

 
2.6

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Investments in non-derivative instruments that are equity to the issuer are measured:
at fair value with changes recognised in the Statement of comprehensive income if the shares are publicly traded or their fair value can otherwise be measured reliably;
at cost less impairment for all other investments.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

Page 5

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

2.Accounting policies (continued)


2.9
Financial instruments (continued)

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.

 
2.10

Dividends

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


3.


Employees

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

Page 6

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

4.


Tangible fixed assets





Land and buildings
Implements and machinery
Tractors
Combine
Total

£
£
£
£
£



Cost


At 6 April 2022
92,686
154,343
675,400
289,993
1,212,422


Additions
-
13,550
115,753
-
129,303


Disposals
-
-
(65,495)
-
(65,495)



At 5 April 2023

92,686
167,893
725,658
289,993
1,276,230



Depreciation


At 6 April 2022
34,903
138,984
343,231
200,149
717,267


Charge for the year on owned assets
1,540
6,381
83,268
22,461
113,650


Disposals
-
-
(56,753)
-
(56,753)



At 5 April 2023

36,443
145,365
369,746
222,610
774,164



Net book value



At 5 April 2023
56,243
22,528
355,912
67,383
502,066



At 5 April 2022
57,783
15,359
332,169
89,844
495,155


5.


Fixed asset investments





Unlisted investments

£



Valuation


At 6 April 2022
550



At 5 April 2023
550




Page 7

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

6.


Debtors

2023
2022
£
£


Trade debtors
-
14,002

Other debtors
38,068
295,044

Prepayments and accrued income
349,413
167,043

387,481
476,089



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
3,676
2,641

Corporation tax
47,992
63,743

Other taxation and social security
-
25,644

Net obligations under finance leases and hire purchase contracts
91,567
33,492

Other creditors
22,187
13,921

Accruals and deferred income
2,095
2,125

167,517
141,566


Net obligations under finance lease and hire purchase contracts due within one year of £91,567 (2022: £33,492) are secured against the assets to which they relate. 


8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Net obligations under finance leases and hire purchase contracts
24,594
66,983

24,594
66,983


Net obligations under finance lease and hire purchase contracts due after more than one year of £24,594 (2022: £66,983) are secured against the assets to which they relate. 

Page 8

 
GRABY FARM, LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2023

9.


Related party transactions

During the year transactions took place with a director. At the year end £8,000 (2022: £6,000) was
due to the director. This balance is included within other creditors.
During the year transactions took place with a second director. At the year end £8,000 (2022: £6,000)
was due to the director. This balance is included within other creditors.
During the year transactions took place with a third director. At the year end £923 (2022: £923) was
due to the director. This balance is included within other creditors.
During the year transactions took place with JB Dodds, a partnership in which the directors control. At the year end £5,264 (2022: £287,755 owed by JB Dodds) was owed to JB Dodds, this is shown within other creditors. 
All balances are unsecured, interest free and repayable on demand.
 

 
Page 9