| Mumbles DS Ltd |
| Registered number: |
11472951 |
| Balance Sheet |
| as at 31 July 2023 |
|
| Notes |
|
2023 |
|
2022 |
|
|
|
£ |
£ |
|
£ |
£ |
| Fixed assets |
| Intangible assets |
3 |
|
|
384,086 |
|
|
384,086 |
| Tangible assets |
4 |
|
|
77,019 |
|
|
58,431 |
|
|
|
|
461,105 |
|
|
442,517 |
|
| Current assets |
| Stocks |
|
|
3,000 |
|
|
3,000 |
| Debtors |
5 |
|
6,280 |
|
|
1,752 |
| Cash at bank and in hand |
|
|
116,983 |
|
|
135,980 |
|
|
|
126,263 |
|
|
140,732 |
|
| Creditors: amounts falling due within one year |
6 |
|
(116,371) |
|
|
(118,202) |
|
| Net current assets |
|
|
|
9,892 |
|
|
22,530 |
|
| Total assets less current liabilities |
|
|
|
470,997 |
|
|
465,047 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(265,384) |
|
|
(284,719) |
|
|
|
| Net assets |
|
|
|
205,613 |
|
|
180,328 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Share premium |
|
|
|
100 |
|
|
100 |
| Profit and loss account |
|
|
|
205,513 |
|
|
180,228 |
|
| Shareholder's funds |
|
|
|
205,613 |
|
|
180,328 |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
| E N Packer |
| Director |
| Approved by the board on 26 April 2024 |
|
| Mumbles DS Ltd |
| Notes to the Accounts |
| for the year ended 31 July 2023 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Fixtures, fittings, tools and equipment |
20% reducing balance |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2023 |
|
2022 |
|
|
|
|
|
|
Number |
|
Number |
|
|
Average number of persons employed by the company |
10 |
|
8 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Intangible fixed assets |
£ |
|
Goodwill: |
|
|
Cost |
|
At 1 August 2022 |
384,086 |
|
At 31 July 2023 |
384,086 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
At 31 July 2023 |
- |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 July 2023 |
384,086 |
|
At 31 July 2022 |
384,086 |
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 August 2022 |
1 |
|
78,526 |
|
78,527 |
|
Additions |
- |
|
30,918 |
|
30,918 |
|
At 31 July 2023 |
1 |
|
109,444 |
|
109,445 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 August 2022 |
- |
|
20,096 |
|
20,096 |
|
Charge for the year |
- |
|
12,330 |
|
12,330 |
|
At 31 July 2023 |
- |
|
32,426 |
|
32,426 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 July 2023 |
1 |
|
77,018 |
|
77,019 |
|
At 31 July 2022 |
1 |
|
58,430 |
|
58,431 |
|
|
| 5 |
Debtors |
2023 |
|
2022 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Trade debtors |
1,830 |
|
1,752 |
|
Other debtors |
4,450 |
|
- |
|
|
|
|
|
|
6,280 |
|
1,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2023 |
|
2022 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Bank loans and overdrafts |
35,721 |
|
32,312 |
|
Obligations under finance lease and hire purchase contracts |
22,876 |
|
12,940 |
|
Trade creditors |
15,450 |
|
12,911 |
|
Taxation and social security costs |
10,760 |
|
3,777 |
|
Other creditors |
31,564 |
|
56,262 |
|
|
|
|
|
|
116,371 |
|
118,202 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2023 |
|
2022 |
|
|
|
|
|
|
£ |
|
£ |
|
|
Bank loans |
230,700 |
|
258,239 |
|
Obligations under finance lease and hire purchase contracts |
34,684 |
|
26,480 |
|
|
|
|
|
|
265,384 |
|
284,719 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Loans to directors |
|
Description and conditions |
B/fwd |
|
Paid |
|
Repaid |
|
C/fwd |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
E N Packer |
|
Directors loan |
(56,263) |
|
62,699 |
|
(38,000) |
|
(31,564) |
|
|
|
(56,263) |
|
62,699 |
|
(38,000) |
|
(31,564) |
|
|
|
|
|
|
|
|
|
|
| 9 |
Controlling party |
|
|
The controlling party is E N Packer by virtue of shareholding. |
|
|
| 10 |
Other information |
|
|
Mumbles DS Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
Mumbles Dental and Cosmetic Suite |
|
24 Queens Road |
|
Mumbles |
|
Swansea |
|
SA3 4AN |
