ISLAND_JOINERY_LIMITED - Accounts


Company Registration No. 04340680 (England and Wales)
ISLAND JOINERY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
ISLAND JOINERY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ISLAND JOINERY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
27,208
37,001
Investment properties
5
501,511
487,574
Investments
6
1,569,371
1,569,371
2,098,090
2,093,946
Current assets
Debtors
7
1,654,846
601,742
Cash at bank and in hand
14,212
35,125
1,669,058
636,867
Creditors: amounts falling due within one year
8
(868,458)
(581,296)
Net current assets
800,600
55,571
Total assets less current liabilities
2,898,690
2,149,517
Creditors: amounts falling due after more than one year
9
(558,208)
(525,552)
Provisions for liabilities
(4,873)
(1,636)
Net assets
2,335,609
1,622,329
Capital and reserves
Called up share capital
100
100
Capital redemption reserve
100
100
Profit and loss reserves
2,335,409
1,622,129
Total equity
2,335,609
1,622,329

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

ISLAND JOINERY LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 30 September 2022
Mr I C Brooking
Director
Company Registration No. 04340680
ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Island Joinery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Airport Business Centre, 10 Thornbury Road, Estover, Plymouth, Devon, PL6 7PP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Land and buildings Leasehold Improvements
2 years straight line
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -
1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
4
5
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2021
53,000
134,458
187,458
Disposals
-
0
(8,833)
(8,833)
At 31 December 2021
53,000
125,625
178,625
Depreciation and impairment
At 1 January 2021
53,000
97,457
150,457
Depreciation charged in the year
-
0
8,003
8,003
Eliminated in respect of disposals
-
0
(7,043)
(7,043)
At 31 December 2021
53,000
98,417
151,417
Carrying amount
At 31 December 2021
-
0
27,208
27,208
At 31 December 2020
-
0
37,001
37,001
5
Investment property
2021
£
Fair value
At 1 January 2021
487,574
Additions
13,937
At 31 December 2021
501,511

The fair value of the investment property has been arrived at on the basis of an assessment of the value of the property with local estate agents and developers. The Director is of the opinion that at 31 December 2021 the market value of the Investment Property was the equivalent to the carrying value.

ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
6
Fixed asset investments
2021
2020
£
£
Other investments other than loans
1,569,371
1,569,371
7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
206,410
265,991
Amounts owed by group undertakings
1,266,424
24,945
Other debtors
168,758
150,576
Prepayments and accrued income
13,254
160,230
1,654,846
601,742
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
9,448
-
0
Other borrowings
-
0
60,385
Trade creditors
136,541
134,276
Amounts owed to group undertakings
90,655
-
0
Corporation tax
327,574
211,119
Other taxation and social security
169,663
99,778
Other creditors
131,577
73,738
Accruals and deferred income
3,000
2,000
868,458
581,296
ISLAND JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
9
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
35,035
-
0
Other borrowings
523,173
525,552
558,208
525,552

 

10
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2021
2020
£
£
5,652
-
0
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

During the year the company made sales to the following companies in which one of the directors had an interest: Cogen Limited £557,205 (2020: £380,251).

 

At 31 December 2021 Island Joinery Ltd was owed the following by a company in which one of the directors had an interest: Cogen Limited £206,410 (2020: £508,488).

 

Transactions with Directors:

During the year the director maintained a loan account with the company. Credits of £1,467,859 (2020: £292,932) and repayments of £2,445,034 (2020: £200,711) were made by the company. At the year end amounts to the sum of £438,476 (2020: £1,410,651) remained outstanding. This balance is repayable on demand and does not accrue interest.

 

The director, who is also a shareholder, received total dividends of £38,000 (2020: £31,900) which were credited to their loan accounts during the year and are included in the credits amount above.

 

 

 

2021-12-312021-01-01false30 September 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityMr I C Brooking043406802021-01-012021-12-31043406802021-12-31043406802020-12-3104340680core:LandBuildings2021-12-3104340680core:OtherPropertyPlantEquipment2021-12-3104340680core:LandBuildings2020-12-3104340680core:OtherPropertyPlantEquipment2020-12-3104340680core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104340680core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3104340680core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104340680core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3104340680core:CurrentFinancialInstruments2021-12-3104340680core:CurrentFinancialInstruments2020-12-3104340680core:Non-currentFinancialInstruments2021-12-3104340680core:Non-currentFinancialInstruments2020-12-3104340680core:ShareCapital2021-12-3104340680core:ShareCapital2020-12-3104340680core:CapitalRedemptionReserve2021-12-3104340680core:CapitalRedemptionReserve2020-12-3104340680core:RetainedEarningsAccumulatedLosses2021-12-3104340680core:RetainedEarningsAccumulatedLosses2020-12-3104340680bus:Director22021-01-012021-12-3104340680core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-01-012021-12-3104340680core:PlantMachinery2021-01-012021-12-3104340680core:FurnitureFittings2021-01-012021-12-3104340680core:MotorVehicles2021-01-012021-12-31043406802020-01-012020-12-3104340680core:LandBuildings2020-12-3104340680core:OtherPropertyPlantEquipment2020-12-31043406802020-12-3104340680core:LandBuildings2021-01-012021-12-3104340680core:OtherPropertyPlantEquipment2021-01-012021-12-3104340680bus:PrivateLimitedCompanyLtd2021-01-012021-12-3104340680bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3104340680bus:FRS1022021-01-012021-12-3104340680bus:AuditExemptWithAccountantsReport2021-01-012021-12-3104340680bus:Director12021-01-012021-12-3104340680bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP