Frameclad Limited - Period Ending 2023-11-30

Frameclad Limited - Period Ending 2023-11-30


Frameclad Limited 07084030 false 2022-12-01 2023-11-30 2023-11-30 The principal activity of the company is other building completion and finishing Digita Accounts Production Advanced 6.30.9574.0 true true false true 07084030 2022-12-01 2023-11-30 07084030 2023-11-30 07084030 bus:OrdinaryShareClass1 2023-11-30 07084030 core:CurrentFinancialInstruments 2023-11-30 07084030 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-30 07084030 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-30 07084030 core:FurnitureFittingsToolsEquipment 2023-11-30 07084030 core:LandBuildings 2023-11-30 07084030 core:MotorVehicles 2023-11-30 07084030 core:OtherPropertyPlantEquipment 2023-11-30 07084030 core:ToolsEquipment 2023-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2023-11-30 07084030 core:ParentEntities 2023-11-30 07084030 bus:SmallEntities 2022-12-01 2023-11-30 07084030 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 07084030 bus:FullAccounts 2022-12-01 2023-11-30 07084030 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 07084030 bus:RegisteredOffice 2022-12-01 2023-11-30 07084030 bus:Director3 2022-12-01 2023-11-30 07084030 bus:Director4 2022-12-01 2023-11-30 07084030 bus:Director5 2022-12-01 2023-11-30 07084030 bus:OrdinaryShareClass1 2022-12-01 2023-11-30 07084030 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 07084030 core:FurnitureFittings 2022-12-01 2023-11-30 07084030 core:FurnitureFittingsToolsEquipment 2022-12-01 2023-11-30 07084030 core:LandBuildings 2022-12-01 2023-11-30 07084030 core:MotorVehicles 2022-12-01 2023-11-30 07084030 core:OfficeEquipment 2022-12-01 2023-11-30 07084030 core:OtherPropertyPlantEquipment 2022-12-01 2023-11-30 07084030 core:PlantMachinery 2022-12-01 2023-11-30 07084030 core:ToolsEquipment 2022-12-01 2023-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-12-01 2023-11-30 07084030 core:ParentEntities 2022-12-01 2023-11-30 07084030 1 2022-12-01 2023-11-30 07084030 countries:EnglandWales 2022-12-01 2023-11-30 07084030 2022-11-30 07084030 core:FurnitureFittingsToolsEquipment 2022-11-30 07084030 core:LandBuildings 2022-11-30 07084030 core:MotorVehicles 2022-11-30 07084030 core:OtherPropertyPlantEquipment 2022-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-11-30 07084030 core:ParentEntities 2022-11-30 07084030 2021-12-01 2022-11-30 07084030 2022-11-30 07084030 bus:OrdinaryShareClass1 2022-11-30 07084030 core:CurrentFinancialInstruments 2022-11-30 07084030 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-30 07084030 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-30 07084030 core:FurnitureFittingsToolsEquipment 2022-11-30 07084030 core:LandBuildings 2022-11-30 07084030 core:MotorVehicles 2022-11-30 07084030 core:OtherPropertyPlantEquipment 2022-11-30 07084030 core:ToolsEquipment 2022-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-11-30 07084030 core:ParentEntities 2022-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-12-01 2022-11-30 07084030 core:ParentEntities 2021-12-01 2022-11-30 07084030 2021-11-30 07084030 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-11-30 07084030 core:ParentEntities 2021-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 07084030

Frameclad Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2023

 

Frameclad Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Frameclad Limited

Company Information

Directors

M Munns

NJ Teagle

M Jamieson

Registered office

Building 40
Third Avenue
Pensnett Trading Estate
Kingswinford
West Midlands
DY6 7UP

Accountants

Chisnall Comer Ismail & Co
Chartered Accountants
Maria House
35 Millers Road
Brighton
BN1 5NP

 

Frameclad Limited

(Registration number: 07084030)
Balance Sheet as at 30 November 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

4

989,184

1,004,014

Current assets

 

Stocks

5

680,351

658,650

Debtors

6

1,453,102

2,657,674

Cash at bank and in hand

 

848,540

151,288

 

2,981,993

3,467,612

Creditors: Amounts falling due within one year

7

(2,675,905)

(3,539,251)

Net current assets/(liabilities)

 

306,088

(71,639)

Total assets less current liabilities

 

1,295,272

932,375

Creditors: Amounts falling due after more than one year

7

(165,025)

(266,714)

Provisions for liabilities

(249,272)

(167,563)

Net assets

 

880,975

498,098

Capital and reserves

 

Called up share capital

10

100

100

Revaluation reserve

73,068

178,096

Retained earnings

807,807

319,902

Shareholders' funds

 

880,975

498,098

For the financial year ending 30 November 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.

 

Frameclad Limited

(Registration number: 07084030)
Balance Sheet as at 30 November 2023

Approved and authorised by the Board on 13 June 2024 and signed on its behalf by:



 

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

M Munns

Director

 

Frameclad Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 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:
Building 40
Third Avenue
Pensnett Trading Estate
Kingswinford
West Midlands
DY6 7UP

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

 

Frameclad Limited

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

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.

Manufacturing equipment is included at fair value. Gains are recognised in the Statement of Comprehensive Income. Deferred taxation is provided on these gains less depreciation at the current tax rates.

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 machinery

10% Straight line

Fixtures and fittings

20% Straight line

Motor vehicles

25% Reducing balance

Office equipment

33% Straight line

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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 its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

 

Frameclad Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 50 (2022 - 48).

 

Frameclad Limited

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

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 December 2022

17,518

62,935

79,246

1,782,863

1,942,562

Additions

-

15,681

-

287,500

303,181

Disposals

-

-

(16,765)

-

(16,765)

At 30 November 2023

17,518

78,616

62,481

2,070,363

2,228,978

Depreciation

At 1 December 2022

8,759

51,396

17,188

861,205

938,548

Charge for the year

1,752

8,755

13,349

290,753

314,609

Eliminated on disposal

-

-

(13,363)

-

(13,363)

At 30 November 2023

10,511

60,151

17,174

1,151,958

1,239,794

Carrying amount

At 30 November 2023

7,007

18,465

45,307

918,405

989,184

At 30 November 2022

8,759

11,539

62,058

921,658

1,004,014

Included within the net book value of land and buildings above is £7,007 (2022 - £8,759) in respect of short leasehold land and buildings.
 

 

Frameclad Limited

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

Revaluation

The fair value of the company's Machinery was revalued on 30 November 2021 by an independent valuer.

Market value as know by the manifacturer along with their assessment of wear and tear on the equipment to date
. The name and qualification of the independent valuer are Howick Limited, the manifacturer and sellers of the equipment.
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £528,600 (2022 - £666,515).

5

Stocks

2023
£

2022
£

Finished goods and goods for resale

680,351

658,650

6

Debtors

Current

Note

2023
£

2022
£

Trade debtors

 

1,264,658

2,339,312

Amounts owed by related parties

9

-

130,885

Prepayments

 

186,531

185,564

Other debtors

 

1,913

1,913

   

1,453,102

2,657,674

 

Frameclad Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

144,140

179,773

Trade creditors

 

1,328,625

1,733,457

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

9

168

74,369

Taxation and social security

 

273,616

202,375

Accruals and deferred income

 

679,525

285,528

Other creditors

 

249,831

1,063,749

 

2,675,905

3,539,251

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

165,025

266,714

8

Dividends

   

2023

 

2022

   

£

 

£

Interim dividend of £3,050.00 (2022 - £2,510.00) per ordinary share

 

305,000

 

251,000

         

9

Related party transactions

Summary of transactions with parent

Frameclad Group Ltd and Dimar (Holdings) Limited
 

Summary of transactions with entities with joint control or significant interest

Fellow subsidiaries Frameclad Structures Limited and Design & Consultancy Limited.

 Expenditure incurred during the year paid to Frameclad Structures Limited £25,827 (2022 - £25,827l).

Expenditure incurred during the year paid to Design & Consultancy Limited £Nil (2022 - £222,135)

 

 

Frameclad Limited

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

Loans to related parties

2023

Parent
£

Entities with joint control or significant influence
£

Total
£

At start of period

(74,370)

130,885

56,515

Repaid

74,202

(130,885)

(56,683)

At end of period

(168)

-

(168)

2022

Parent
£

Entities with joint control or significant influence
£

Total
£

At start of period

(78,669)

130,885

52,216

Repaid

4,299

-

4,299

At end of period

(74,370)

130,885

56,515

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

11

Parent and ultimate parent undertaking

The company's immediate parent is Frameclad Group Limited, incorporated in England and Wales.

 The ultimate parent is Dimar (Holdings) Limited, incorporated in England and Wales.

 The ultimate controlling party is M Munns.