Celtic Rose (Property) Limited - Period Ending 2023-07-31

Celtic Rose (Property) Limited - Period Ending 2023-07-31


Celtic Rose (Property) Limited 07141165 false 2022-08-01 2023-07-31 2023-07-31 The principal activity of the company is in the year under review was that of a MOT service station and vehicle sales. Digita Accounts Production Advanced 6.30.9574.0 true 07141165 2022-08-01 2023-07-31 07141165 2023-07-31 07141165 bus:OrdinaryShareClass1 2023-07-31 07141165 core:CurrentFinancialInstruments 2023-07-31 07141165 core:CurrentFinancialInstruments core:WithinOneYear 2023-07-31 07141165 core:Non-currentFinancialInstruments 2023-07-31 07141165 core:Non-currentFinancialInstruments core:AfterOneYear 2023-07-31 07141165 core:FurnitureFittingsToolsEquipment 2023-07-31 07141165 core:LandBuildings 2023-07-31 07141165 core:MotorVehicles 2023-07-31 07141165 core:OtherPropertyPlantEquipment 2023-07-31 07141165 bus:SmallEntities 2022-08-01 2023-07-31 07141165 bus:AuditExemptWithAccountantsReport 2022-08-01 2023-07-31 07141165 bus:FullAccounts 2022-08-01 2023-07-31 07141165 bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 07141165 bus:RegisteredOffice 2022-08-01 2023-07-31 07141165 bus:Director2 2022-08-01 2023-07-31 07141165 bus:OrdinaryShareClass1 2022-08-01 2023-07-31 07141165 bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 07141165 bus:Agent1 2022-08-01 2023-07-31 07141165 core:FurnitureFittings 2022-08-01 2023-07-31 07141165 core:FurnitureFittingsToolsEquipment 2022-08-01 2023-07-31 07141165 core:LandBuildings 2022-08-01 2023-07-31 07141165 core:MotorVehicles 2022-08-01 2023-07-31 07141165 core:OfficeEquipment 2022-08-01 2023-07-31 07141165 core:OtherPropertyPlantEquipment 2022-08-01 2023-07-31 07141165 core:PlantMachinery 2022-08-01 2023-07-31 07141165 countries:AllCountries 2022-08-01 2023-07-31 07141165 2022-07-31 07141165 core:FurnitureFittingsToolsEquipment 2022-07-31 07141165 core:LandBuildings 2022-07-31 07141165 core:MotorVehicles 2022-07-31 07141165 core:OtherPropertyPlantEquipment 2022-07-31 07141165 2021-08-01 2022-07-31 07141165 2022-07-31 07141165 bus:OrdinaryShareClass1 2022-07-31 07141165 core:CurrentFinancialInstruments 2022-07-31 07141165 core:CurrentFinancialInstruments core:WithinOneYear 2022-07-31 07141165 core:Non-currentFinancialInstruments 2022-07-31 07141165 core:Non-currentFinancialInstruments core:AfterOneYear 2022-07-31 07141165 core:FurnitureFittingsToolsEquipment 2022-07-31 07141165 core:LandBuildings 2022-07-31 07141165 core:MotorVehicles 2022-07-31 07141165 core:OtherPropertyPlantEquipment 2022-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registrar

Registration number: 07141165

Celtic Rose (Property) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2023

 

Celtic Rose (Property) Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Celtic Rose (Property) Limited

Company Information

Directors

P McGibbon

Registered office

c/o Ashton Graham Solicitors
Waterfront House
Wherry Quay
Ipswich
Suffolk
IP4 1AS

Solicitors

Birkett Long LLP
1 Amphora Place
Sheepen Road
Colchester
Essex
CO3 3WG

Bankers

HSBC
Midland House
26 North Station Road
Colchester
Essex
CO5 1SY

Accountants

Lambert Chapman LLP
Chartered Accountants
3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

Celtic Rose (Property) Limited

(Registration number: 07141165)
Balance Sheet as at 31 July 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

535,253

388,689

Current assets

 

Stocks

5

47,190

31,956

Debtors

6

5,950

2,900

Cash at bank and in hand

 

279,074

398,524

 

332,214

433,380

Creditors: Amounts falling due within one year

7

(420,692)

(413,405)

Net current (liabilities)/assets

 

(88,478)

19,975

Total assets less current liabilities

 

446,775

408,664

Creditors: Amounts falling due after more than one year

7

(261,169)

(281,580)

Provisions for liabilities

(3,373)

(3,545)

Net assets

 

182,233

123,539

Capital and reserves

 

Called up share capital

8

2

2

Revaluation reserve

8,721

8,721

Retained earnings

173,510

114,816

Shareholders' funds

 

182,233

123,539

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

Director's 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 director acknowledges his 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. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 29 April 2024
 

P McGibbon
Director

 

Celtic Rose (Property) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2023

1

General information

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

The address of its registered office is: c/o Ashton Graham Solicitors, Waterfront House, Wherry Quay, Ipswich, Suffolk, IP4 1AS.

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention.

These financial statements are presented in Sterling (£), which is the company's functional currency.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of vehicles and provision of vehicle maintenance and MOT services in the ordinary course of the company's activities. Turnover is shown net of 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

Current Tax is recognised in the profit and loss account, 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.

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 on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the statement of financial position at cost or valuation, less any subsequent accumulated depreciation.

 

Celtic Rose (Property) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2023

Depreciation

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

Asset class

Depreciation method and rate

Office Equipment

25% reducing balance

Fixtures & Fittings

25% reducing balance

Motor vehicles

25% reducing balance

Plant & Machinery

25% reducing balance

Land and Buildings

Buildings 2% straight line. Land is not depreciated

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

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

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to it's selling price less costs to complete and sell; the impairment loss is recognised immediately in the profit and loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 9 (2022 - 6).

 

Celtic Rose (Property) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2023

4

Tangible assets

Land and buildings
£

Office equipment
 £

Motor vehicles
 £

Plant and Machinery
£

Total
£

Cost or valuation

At 1 August 2022

375,000

10,984

11,450

25,420

422,854

Additions

157,500

-

-

2,668

160,168

Disposals

-

(499)

(4,150)

-

(4,649)

At 31 July 2023

532,500

10,485

7,300

28,088

578,373

Depreciation

At 1 August 2022

7,500

9,949

8,636

8,080

34,165

Charge for the year

7,500

258

703

4,840

13,301

Eliminated on disposal

-

(430)

(3,916)

-

(4,346)

At 31 July 2023

15,000

9,777

5,423

12,920

43,120

Carrying amount

At 31 July 2023

517,500

708

1,877

15,168

535,253

At 31 July 2022

367,500

1,035

2,814

17,340

388,689

Included within the net book value of land and buildings above is £517,500 (2022 - £367,500) in respect of freehold land and buildings.
 

 

Celtic Rose (Property) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2023

5

Stocks

2023
£

2022
£

Stocks

47,190

31,956

6

Debtors

2023
£

2022
£

Other debtors

5,950

2,900

5,950

2,900

7

Creditors

Creditors: amounts falling due within one year

Note

2023
 £

2022
 £

Due within one year

 

Loans and borrowing

9

19,404

18,072

Trade creditors

 

30,701

21,852

Social security and other taxes

 

23,673

10,571

Directors loan

 

319,298

337,114

Other creditors

 

977

1,938

Corporation tax

 

24,229

21,448

Accruals and deferred income

 

2,410

2,410

 

420,692

413,405


Loans and borrowings, under creditors due within one year includes £8,755 (2022: £8,372) on which security has been given by the Company.

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

9

261,169

281,580

Loans and borrowings, under creditors due after one year includes £249,071 (2022: £249,825) on which security has been given by the Company.

Creditors include bank loans repayable by instalments of £190,681 (2022 - £201,990) due after more than five years.

 

Celtic Rose (Property) Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2023

8

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

         

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

19,404

18,072

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

261,169

281,580