J_P_WESTALL_LIMITED - Accounts


Company registration number 04017646 (England and Wales)
J P WESTALL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
PAGES FOR FILING WITH REGISTRAR
J P WESTALL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
J P WESTALL LIMITED
BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
153,035
148,372
Current assets
Stocks
132,243
232,636
Debtors
5
817,384
866,604
Cash at bank and in hand
10,824
99,247
960,451
1,198,487
Creditors: amounts falling due within one year
6
(587,516)
(736,760)
Net current assets
372,935
461,727
Total assets less current liabilities
525,970
610,099
Creditors: amounts falling due after more than one year
7
(295,143)
(326,776)
Provisions for liabilities
(37,082)
(35,031)
Net assets
193,745
248,292
Capital and reserves
Called up share capital
8
100,000
100,000
Profit and loss reserves
93,745
148,292
Total equity
193,745
248,292

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 June 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

J P WESTALL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2023
30 June 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on
08 April 2024
08 April 2024
and are signed on its behalf by:
S Cross
Director
Company registration number 04017646 (England and Wales)
J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -
1
Accounting policies
Company information

J P Westall Limited is a private company limited by shares incorporated in England and Wales. The registered office is Water House, Burn Lane, Hexham, Northumberland, NE46 3HN.

1.1
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 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 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.

Group accounts

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the subsidiary qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
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.

 

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and was amortised on a systematic basis over its expected life, which was 10 years.

1.4
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:

Leasehold improvements
10% reducing balance
Plant and equipment
15% reducing balance
Fixtures and fittings
15% straight line
Computers
33% straight line
Motor vehicles
25% 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 credited or charged to profit or loss.

J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

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.

1.6
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.

1.7
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.

1.8
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 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.

J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 5 -
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 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 company 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.

1.9
Equity instruments

Equity instruments issued by the company 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 company.

1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 6 -
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 when the company has 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.

1.11
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.

1.12
Retirement benefits

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

1.13
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 leases asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 7 -
2
Employees

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

2023
2022
Number
Number
Total
25
29
3
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2022 and 30 June 2023
300,000
Amortisation and impairment
At 1 July 2022 and 30 June 2023
300,000
Carrying amount
At 30 June 2023
-
0
At 30 June 2022
-
0
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2022
8,131
11,754
13,090
-
0
238,563
271,538
Additions
24,430
626
4,475
-
0
21,950
51,481
Transfers
-
0
-
0
(9,892)
9,892
-
0
-
0
At 30 June 2023
32,561
12,380
7,673
9,892
260,513
323,019
Depreciation and impairment
At 1 July 2022
6,240
6,346
7,842
-
0
102,738
123,166
Depreciation charged in the year
1,774
868
1,335
2,582
40,259
46,818
Transfers
-
0
-
0
(5,619)
5,619
-
0
-
0
At 30 June 2023
8,014
7,214
3,558
8,201
142,997
169,984
Carrying amount
At 30 June 2023
24,547
5,166
4,115
1,691
117,516
153,035
At 30 June 2022
1,891
5,408
5,248
-
0
135,825
148,372
J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 8 -
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
204,587
188,686
Amounts owed by group undertakings
579,858
626,192
Other debtors
32,939
51,726
817,384
866,604
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
16,391
16,691
Trade creditors
161,262
164,844
Amounts owed to group undertakings
6,785
3,249
Taxation and social security
96,657
195,770
Other creditors
306,421
356,206
587,516
736,760

Included within creditors due within one year and creditors falling due after more than one year are amounts due on a bank loan in the sum of £245,621 which is secured on a cross guarantee between J P Westall Limited and Northumbrian Property Services Group Limited. This is also secured by personal guarantees provided by the directors.

7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans
229,230
245,321
Other creditors
65,913
81,455
295,143
326,776
Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
162,164
178,555
8
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
J P WESTALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 9 -
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
-
0
4,615
10
Parent company

The ultimate parent undertaking is Northumbrian Property Services Group Limited, whose registered office address is Lipwood Hall, Haydon Bridge, Hexham, NE47 6DY.

2023-06-302022-07-01false08 April 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityS CrossSM I'Ansonfalse040176462022-07-012023-06-30040176462023-06-30040176462022-06-3004017646core:LeaseholdImprovements2023-06-3004017646core:PlantMachinery2023-06-3004017646core:FurnitureFittings2023-06-3004017646core:ComputerEquipment2023-06-3004017646core:MotorVehicles2023-06-3004017646core:LeaseholdImprovements2022-06-3004017646core:PlantMachinery2022-06-3004017646core:FurnitureFittings2022-06-3004017646core:ComputerEquipment2022-06-3004017646core:MotorVehicles2022-06-3004017646core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-3004017646core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3004017646core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-3004017646core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-3004017646core:CurrentFinancialInstruments2023-06-3004017646core:CurrentFinancialInstruments2022-06-3004017646core:Non-currentFinancialInstruments2023-06-3004017646core:Non-currentFinancialInstruments2022-06-3004017646core:ShareCapital2023-06-3004017646core:ShareCapital2022-06-3004017646core:RetainedEarningsAccumulatedLosses2023-06-3004017646core:RetainedEarningsAccumulatedLosses2022-06-3004017646bus:Director12022-07-012023-06-3004017646core:Goodwill2022-07-012023-06-3004017646core:LeaseholdImprovements2022-07-012023-06-3004017646core:PlantMachinery2022-07-012023-06-3004017646core:FurnitureFittings2022-07-012023-06-3004017646core:ComputerEquipment2022-07-012023-06-3004017646core:MotorVehicles2022-07-012023-06-30040176462021-07-012022-06-3004017646core:NetGoodwill2022-06-3004017646core:NetGoodwill2023-06-3004017646core:NetGoodwill2022-06-3004017646core:LeaseholdImprovements2022-06-3004017646core:PlantMachinery2022-06-3004017646core:FurnitureFittings2022-06-3004017646core:ComputerEquipment2022-06-3004017646core:MotorVehicles2022-06-30040176462022-06-3004017646core:WithinOneYear2023-06-3004017646core:WithinOneYear2022-06-3004017646bus:PrivateLimitedCompanyLtd2022-07-012023-06-3004017646bus:SmallCompaniesRegimeForAccounts2022-07-012023-06-3004017646bus:FRS1022022-07-012023-06-3004017646bus:AuditExemptWithAccountantsReport2022-07-012023-06-3004017646bus:Director22022-07-012023-06-3004017646bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP