Waverdale Developments Limited


Acorah Software Products - Accounts Production 14.5.601 false true 31 July 2022 1 August 2021 false 1 August 2022 31 July 2023 31 July 2023 01434641 Mr R J Harrod Mrs T Harrod iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 01434641 2022-07-31 01434641 2023-07-31 01434641 2022-08-01 2023-07-31 01434641 frs-core:CurrentFinancialInstruments 2023-07-31 01434641 frs-core:Non-currentFinancialInstruments 2023-07-31 01434641 frs-core:ComputerEquipment 2023-07-31 01434641 frs-core:ComputerEquipment 2022-08-01 2023-07-31 01434641 frs-core:ComputerEquipment 2022-07-31 01434641 frs-core:FurnitureFittings 2023-07-31 01434641 frs-core:FurnitureFittings 2022-08-01 2023-07-31 01434641 frs-core:FurnitureFittings 2022-07-31 01434641 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2023-07-31 01434641 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-08-01 2023-07-31 01434641 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets 2022-07-31 01434641 frs-core:PlantMachinery 2023-07-31 01434641 frs-core:PlantMachinery 2022-08-01 2023-07-31 01434641 frs-core:PlantMachinery 2022-07-31 01434641 frs-core:ShareCapital 2023-07-31 01434641 frs-core:RetainedEarningsAccumulatedLosses 2023-07-31 01434641 frs-bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 01434641 frs-bus:FilletedAccounts 2022-08-01 2023-07-31 01434641 frs-bus:SmallEntities 2022-08-01 2023-07-31 01434641 frs-bus:AuditExempt-NoAccountantsReport 2022-08-01 2023-07-31 01434641 frs-bus:SmallCompaniesRegimeForAccounts 2022-08-01 2023-07-31 01434641 frs-bus:Director1 2022-08-01 2023-07-31 01434641 frs-bus:Director2 2022-08-01 2023-07-31 01434641 frs-countries:EnglandWales 2022-08-01 2023-07-31 01434641 2021-07-31 01434641 2022-07-31 01434641 2021-08-01 2022-07-31 01434641 frs-core:CurrentFinancialInstruments 2022-07-31 01434641 frs-core:Non-currentFinancialInstruments 2022-07-31 01434641 frs-core:ShareCapital 2022-07-31 01434641 frs-core:RetainedEarningsAccumulatedLosses 2022-07-31
Registered number: 01434641
Waverdale Developments Limited
Financial Statements
For The Year Ended 31 July 2023
Halkin Lerman Davis Limited
Beaumont Chancery
44 Southampton Buildings
Holborn
London
WC2A 1AP
Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 01434641
2023 2022
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 36,781 33,181
36,781 33,181
CURRENT ASSETS
Debtors 5 159,200 21,733
Cash at bank and in hand 1,634 27,996
160,834 49,729
Creditors: Amounts Falling Due Within One Year 6 (125,486 ) (94,903 )
NET CURRENT ASSETS (LIABILITIES) 35,348 (45,174 )
TOTAL ASSETS LESS CURRENT LIABILITIES 72,129 (11,993 )
Creditors: Amounts Falling Due After More Than One Year 7 (96,336 ) (34,042 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (8,940 ) (6,068 )
NET LIABILITIES (33,147 ) (52,103 )
CAPITAL AND RESERVES
Called up share capital 8 2 2
Profit and Loss Account (33,149 ) (52,105 )
SHAREHOLDERS' FUNDS (33,147) (52,103)
Page 1
Page 2
For the 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.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr R J Harrod
Director
25/03/2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Waverdale Developments Limited is a private company, limited by shares, incorporated in England & Wales, registered number 01434641 . The registered office is 1st Floor Healthaid House, Marlborough Hill, Harrow, Middlesex, HA1 1UD.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. 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 is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
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. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Freehold 20% RB
Plant & Machinery 20% RB
Fixtures & Fittings 20% RB
Computer Equipment 20% RB
2.4. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current or deferred tax for the year is recognised in profit or loss, except when they related to items that are recognised in other comprehensive income or directly in equity, in which case, the current and deferred tax is also recognised in other comprehensive income or directly in equity respectively.
Page 3
Page 4
2.5. Government Grant
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the profit and loss account over the useful life of the asset concerned.
All grants in the profit and loss account are recognised when all conditions for receipt have been complied with.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 15 (2022: 16)
15 16
4. Tangible Assets
Land & Property
Freehold Plant & Machinery Fixtures & Fittings Computer Equipment Total
£ £ £ £ £
Cost
As at 1 August 2022 316,233 4,982 25,172 2,172 348,559
Additions - - 12,496 300 12,796
As at 31 July 2023 316,233 4,982 37,668 2,472 361,355
Depreciation
As at 1 August 2022 291,942 4,925 17,002 1,509 315,378
Provided during the period 4,859 11 4,133 193 9,196
As at 31 July 2023 296,801 4,936 21,135 1,702 324,574
Net Book Value
As at 31 July 2023 19,432 46 16,533 770 36,781
As at 1 August 2022 24,291 57 8,170 663 33,181
5. Debtors
2023 2022
£ £
Due within one year
Trade debtors 1,120 2,688
Prepayments and accrued income 17,223 14,276
Corporation tax recoverable assets 4,769 4,769
23,112 21,733
Due after more than one year
Amounts owed by group undertakings 136,088 -
136,088 -
159,200 21,733
Page 4
Page 5
6. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Trade creditors 40,541 54,342
Bank loans and overdrafts 37,020 9,680
Other taxes and social security 5,029 4,654
VAT 26,115 14,925
Net wages 15,651 16,488
Accruals and deferred income 1,127 31,850
Directors' loan accounts 3 2,518
Amounts owed to group undertakings - (39,554 )
125,486 94,903
7. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Bank loans 96,336 34,042
96,336 34,042
8. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 2 2
Page 5