Envision Marine Ltd - Period Ending 2023-07-31

Envision Marine Ltd - Period Ending 2023-07-31


Envision Marine Ltd 04764706 false 2022-08-01 2023-07-31 2023-07-31 The principal activity of the company is surveying Digita Accounts Production Advanced 6.30.9574.0 true 04764706 2022-08-01 2023-07-31 04764706 2023-07-31 04764706 bus:CompanySecretaryDirector1 1 2023-07-31 04764706 bus:Director3 1 2023-07-31 04764706 core:RetainedEarningsAccumulatedLosses 2023-07-31 04764706 core:ShareCapital 2023-07-31 04764706 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2023-07-31 04764706 core:CurrentFinancialInstruments 2023-07-31 04764706 core:CurrentFinancialInstruments core:WithinOneYear 2023-07-31 04764706 core:Non-currentFinancialInstruments 2023-07-31 04764706 core:Non-currentFinancialInstruments core:AfterOneYear 2023-07-31 04764706 core:OtherPropertyPlantEquipment 2023-07-31 04764706 bus:SmallEntities 2022-08-01 2023-07-31 04764706 bus:AuditExemptWithAccountantsReport 2022-08-01 2023-07-31 04764706 bus:FullAccounts 2022-08-01 2023-07-31 04764706 bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 04764706 bus:RegisteredOffice 2022-08-01 2023-07-31 04764706 bus:CompanySecretaryDirector1 2022-08-01 2023-07-31 04764706 bus:CompanySecretaryDirector1 1 2022-08-01 2023-07-31 04764706 bus:Director3 2022-08-01 2023-07-31 04764706 bus:Director3 1 2022-08-01 2023-07-31 04764706 bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 04764706 bus:Agent1 2022-08-01 2023-07-31 04764706 core:OtherPropertyPlantEquipment 2022-08-01 2023-07-31 04764706 core:PlantMachinery 2022-08-01 2023-07-31 04764706 countries:EnglandWales 2022-08-01 2023-07-31 04764706 2022-07-31 04764706 bus:CompanySecretaryDirector1 1 2022-07-31 04764706 bus:Director3 1 2022-07-31 04764706 core:OtherPropertyPlantEquipment 2022-07-31 04764706 2021-08-01 2022-07-31 04764706 2022-07-31 04764706 bus:CompanySecretaryDirector1 1 2022-07-31 04764706 bus:Director3 1 2022-07-31 04764706 core:RetainedEarningsAccumulatedLosses 2022-07-31 04764706 core:ShareCapital 2022-07-31 04764706 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2022-07-31 04764706 core:CurrentFinancialInstruments 2022-07-31 04764706 core:CurrentFinancialInstruments core:WithinOneYear 2022-07-31 04764706 core:Non-currentFinancialInstruments 2022-07-31 04764706 core:Non-currentFinancialInstruments core:AfterOneYear 2022-07-31 04764706 core:OtherPropertyPlantEquipment 2022-07-31 04764706 bus:CompanySecretaryDirector1 1 2021-08-01 2022-07-31 04764706 bus:Director3 1 2021-08-01 2022-07-31 04764706 bus:CompanySecretaryDirector1 1 2021-07-31 04764706 bus:Director3 1 2021-07-31 iso4217:GBP xbrli:pure

REGISTRAR OF COMPANIES

Registration number: 04764706

Envision Marine Ltd

Unaudited Financial Statements

31 July 2023

image-name

 

Envision Marine Ltd

Contents

Accountants' Report

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

4

 

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Envision Marine Ltd
for the Year Ended 31 July 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Envision Marine Ltd for the year ended 31 July 2023 as set out on pages 2 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Envision Marine Ltd, as a body, in accordance with the terms of our engagement letter dated 28 February 2024. Our work has been undertaken solely to prepare for your approval the accounts of Envision Marine Ltd and state those matters that we have agreed to state to the Board of Directors of Envision Marine Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Envision Marine Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Envision Marine Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Envision Marine Ltd. You consider that Envision Marine Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Envision Marine Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.



Dodd & Co Limited
Chartered Accountants
Clint Mill
Cornmarket
PENRITH
CA11 7HW

26 April 2024

 

Envision Marine Ltd

(Registration number: 04764706)
Balance Sheet as at 31 July 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

31,181

28,763

Other financial assets

5

307,621

314,449

 

338,802

343,212

Current assets

 

Debtors

6

180,902

120,693

Cash at bank and in hand

 

243,613

159,139

 

424,515

279,832

Creditors: Amounts falling due within one year

7

(65,449)

(30,495)

Net current assets

 

359,066

249,337

Total assets less current liabilities

 

697,868

592,549

Creditors: Amounts falling due after more than one year

7

(18,333)

(28,335)

Provisions for liabilities

(9,289)

(7,124)

Net assets

 

670,246

557,090

Capital and reserves

 

Allotted, called up and fully paid share capital

100

100

Profit and loss account

670,146

556,990

Total equity

 

670,246

557,090

 

Envision Marine Ltd

(Registration number: 04764706)
Balance Sheet as at 31 July 2023 (continued)

For the financial year ending 31 July 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 26 April 2024 and signed on its behalf by:
 

.........................................

I S Sotheran

Company secretary and director

 

Envision Marine Ltd

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 and Wales.

The address of its registered office is:
Unit G, iSpace
Mallan House
Bridge End
HEXHAM
NE46 4DQ

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 except that as disclosed in the accounting policies certain items are shown at fair value.

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.

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.

 

Envision Marine Ltd

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

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

Plant and equipment

20% reducing balance

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.

Trade debtors

Trade debtors are amounts due from customers for the sale of goods 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. 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.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method where due after more than one year.

 

Envision Marine Ltd

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

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.

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.

Financial instruments

Classification
Equity shares and debt securities
 Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

 

Envision Marine Ltd

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 6 (2022 - 7).

 

Envision Marine Ltd

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

4

Tangible assets

Plant and equipment
 £

Total
£

Cost or valuation

At 1 August 2022

45,134

45,134

Additions

10,951

10,951

Disposals

(5,418)

(5,418)

At 31 July 2023

50,667

50,667

Depreciation

At 1 August 2022

16,371

16,371

Charge for the year

6,577

6,577

Eliminated on disposal

(3,462)

(3,462)

At 31 July 2023

19,486

19,486

Carrying amount

At 31 July 2023

31,181

31,181

At 31 July 2022

28,763

28,763

5

Other financial assets (current and non-current)

2023
£

2022
£

Non-current financial assets

Financial assets at fair value through profit and loss

307,621

314,449

 

Envision Marine Ltd

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

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 August 2022

314,449

314,449

Additions

87,382

87,382

Fair value adjustments

(715)

(715)

Disposals

(93,495)

(93,495)

At 31 July 2023

307,621

307,621

Impairment

Carrying amount

At 31 July 2023

307,621

307,621

6

Debtors

2023
£

2022
£

Trade debtors

120,545

20,512

Other debtors

60,357

100,181

180,902

120,693

7

Creditors

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

10,000

10,000

Taxation and social security

 

8,608

8,252

Corporation tax liability

 

41,264

-

Other creditors

 

5,577

12,243

 

65,449

30,495

Due after one year

 

Loans and borrowings

8

18,333

28,335

 

Envision Marine Ltd

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

8

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

10,000

10,000

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

18,333

28,335

9

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 £4,981 (2022 - £9,341).

10

Related party transactions

Transactions with directors

2023

At 1 August 2022
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 July 2023
£

I S Sotheran

Loan

32,221

31,508

(285)

-

(37,000)

789

27,233

               
         

C A Michael

Loan

32,627

34,439

-

-

(37,000)

836

30,902

               
         

 

2022

At 1 August 2021
£

Advances
£

Repayments
£

Other payments
£

Dividends credited
£

Interest
£

At 31 July 2022
£

I S Sotheran

Loan

36,890

56,341

(25,117)

-

(37,000)

1,107

32,221

               
         

C A Michael

Loan

36,891

32,101

-

-

(37,000)

635

32,627

               
         

 
 

Envision Marine Ltd

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

Directors' advances are repayable on demand.

Interest has been charged at a rate of 2.00% and 2.25% on advances to directors.

11

Financial instruments

Financial assets measured at fair value

Traded Equity shares and Investment Funds
Traded Equity shares and Investment funds have been valued at a quoted market price in an active market.

The fair value is £307,621 (2022 - £314,449) and the change in value included in profit or loss is £555 (2022 - £4,449).