Balcomm Ltd - Period Ending 2023-09-30

Balcomm Ltd - Period Ending 2023-09-30


Balcomm Ltd 03693572 false 2022-10-01 2023-09-30 2023-09-30 The principal activity of the company is Air Conditioning Engineering Digita Accounts Production Advanced 6.30.9574.0 true true 03693572 2022-10-01 2023-09-30 03693572 2023-09-30 03693572 bus:OrdinaryShareClass1 2023-09-30 03693572 core:CurrentFinancialInstruments 2023-09-30 03693572 core:CurrentFinancialInstruments core:WithinOneYear 2023-09-30 03693572 core:FurnitureFittingsToolsEquipment 2023-09-30 03693572 core:MotorVehicles 2023-09-30 03693572 core:DeferredTaxation 2023-09-30 03693572 bus:SmallEntities 2022-10-01 2023-09-30 03693572 bus:AuditExemptWithAccountantsReport 2022-10-01 2023-09-30 03693572 bus:FullAccounts 2022-10-01 2023-09-30 03693572 bus:SmallCompaniesRegimeForAccounts 2022-10-01 2023-09-30 03693572 bus:RegisteredOffice 2022-10-01 2023-09-30 03693572 bus:Director4 2022-10-01 2023-09-30 03693572 bus:Director5 2022-10-01 2023-09-30 03693572 bus:Director6 2022-10-01 2023-09-30 03693572 bus:OrdinaryShareClass1 2022-10-01 2023-09-30 03693572 bus:PrivateLimitedCompanyLtd 2022-10-01 2023-09-30 03693572 core:FurnitureFittings 2022-10-01 2023-09-30 03693572 core:FurnitureFittingsToolsEquipment 2022-10-01 2023-09-30 03693572 core:MotorVehicles 2022-10-01 2023-09-30 03693572 core:DeferredTaxation 2022-10-01 2023-09-30 03693572 core:UKTax 2022-10-01 2023-09-30 03693572 1 2022-10-01 2023-09-30 03693572 countries:EnglandWales 2022-10-01 2023-09-30 03693572 2022-09-30 03693572 core:FurnitureFittingsToolsEquipment 2022-09-30 03693572 core:MotorVehicles 2022-09-30 03693572 core:DeferredTaxation 2022-09-30 03693572 2021-10-01 2022-09-30 03693572 2022-09-30 03693572 bus:OrdinaryShareClass1 2022-09-30 03693572 core:CurrentFinancialInstruments 2022-09-30 03693572 core:CurrentFinancialInstruments core:WithinOneYear 2022-09-30 03693572 core:FurnitureFittingsToolsEquipment 2022-09-30 03693572 core:MotorVehicles 2022-09-30 03693572 bus:OrdinaryShareClass1 2021-10-01 2022-09-30 03693572 core:UKTax 2021-10-01 2022-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03693572

Balcomm Ltd

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2023

 

Balcomm Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Balcomm Ltd

Company Information

Directors

Mr P A Richardson

Mr D Bryant

Mr J Faul

Registered office

9/11 Wellesley Avenue
Richings Park
Iver
Buckinghamshire
SL0 9AX

Registered number

03693572

Accountants

Ripe LLP
Chartered Accountants
9A Burroughs Gardens
London
NW4 4AU

 

Balcomm Ltd

(Registration number: 03693572)
Balance Sheet as at 30 September 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

5

67,092

84,801

Current assets

 

Stocks

6

23,406

17,244

Debtors

7

529,796

406,832

Cash at bank and in hand

 

449,878

281,028

 

1,003,080

705,104

Creditors: Amounts falling due within one year

8

(705,628)

(454,046)

Net current assets

 

297,452

251,058

Total assets less current liabilities

 

364,544

335,859

Provisions for liabilities

(12,748)

(16,113)

Net assets

 

351,796

319,746

Capital and reserves

 

Called up share capital

9

100

100

Capital redemption reserve

9,519

9,519

Retained earnings

342,177

310,127

Shareholders' funds

 

351,796

319,746

 

Balcomm Ltd

(Registration number: 03693572)
Balance Sheet as at 30 September 2023

For the financial year ending 30 September 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:
 

Mr P A Richardson
Director

Mr D Bryant
Director

Mr J Faul
Director

     
 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 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:
9/11 Wellesley Avenue
Richings Park
Iver
Buckinghamshire
SL0 9AX

2

Accounting policies

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.

The financial statements are presented in Sterling (£) and figures are shown to the nearest whole pound.

Revenue recognition

Turnover represents net invoiced sale of services, excluding value added tax.

Government grants

Government grants in relation to expenditure are credited to profit and loss account when the expenditure is charged to profit and loss.

Tax

A provision is recognised when there is legal or constructive obligation as a result of a past event and it is probable that an outflow of economic benefits will be required to settle the obligation.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

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.

 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

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

Furniture fittings and equipment

25% on reducing balance

Motor vehicles

25% on 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 merchandise sold 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.

Stocks

Work in progress is valued at the lower of cost and net realisable value.

Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.

Trade creditors

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

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

Defined contribution pension obligation

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to the profit and loss account in the period to which they relate.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 18 (2022 - 19).

4

Profit before tax

Tax charged/(credited) in the profit and loss account

2023
£

2022
£

Current taxation

UK corporation tax

187,764

93,237

Deferred taxation

Arising from origination and reversal of timing differences

(3,365)

2,487

Tax expense in the income statement

184,399

95,724

 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2022

66,848

160,513

227,361

Additions

3,938

-

3,938

At 30 September 2023

70,786

160,513

231,299

Depreciation

At 1 October 2022

48,965

93,595

142,560

Charge for the year

4,918

16,729

21,647

At 30 September 2023

53,883

110,324

164,207

Carrying amount

At 30 September 2023

16,903

50,189

67,092

At 30 September 2022

17,883

66,918

84,801

 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

6

Stocks

2023
£

2022
£

Work in progress

23,406

17,244

7

Debtors

Current

2023
£

2022
£

Trade debtors

506,098

381,963

Prepayments

19,945

14,366

Other debtors

3,753

10,503

 

529,796

406,832

8

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Trade creditors

 

170,920

99,587

Amounts owed to group undertakings and undertakings in which the company has a participating interest

13

116,426

53,446

Taxation and social security

 

187,524

101,912

Accruals and deferred income

 

128,912

113,864

Other creditors

 

101,846

85,237

 

705,628

454,046

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

100

100

100

100

         
 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

10

Provision for Liabilities

Deferred tax
£

Total
£

At 1 October 2022

16,113

16,113

Additional provisions

(3,365)

(3,365)

At 30 September 2023

12,748

12,748

11

Pension and other schemes

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £93,696 (2022 - £82,304).

12

Dividends

Final dividends paid

   

2023
£

 

2022
£

Final dividend of £3,092.50 (2022 - £2,440.00) per each Ordinary shares

 

309,250

 

244,000

         

Interim dividends paid

   

2023
£

 

2022
£

Interim dividend of £3,000.00 (2022 - £4,833.33) per each Ordinary shares

 

300,000

 

483,333

         

13

Related party transactions

Amount owed to group undertaking
Balcomm Holdings Limited
As at the balance sheet date, the company owed £116,426 ( 2022 : £53,446) to Balcomm Holding Limited.
 

 

Balcomm Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2023

14

Parent and ultimate parent undertaking

The ultimate parent is Balcomm Holdings Limited, incorporated in United Kingdom.