WALLACES_OF_BALLYMENA_LIM - Accounts


Company Registration No. NI068820 (Northern Ireland)
WALLACES OF BALLYMENA LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
PAGES FOR FILING WITH REGISTRAR
WALLACES OF BALLYMENA LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2022
31 January 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
3
37,210
66,210
Tangible assets
4
1,351,122
1,020,579
1,388,332
1,086,789
Current assets
Stocks
807,000
749,799
Debtors
5
125,782
197,324
Cash at bank and in hand
1,238,952
780,407
2,171,734
1,727,530
Creditors: amounts falling due within one year
6
(833,125)
(455,026)
Net current assets
1,338,609
1,272,504
Total assets less current liabilities
2,726,941
2,359,293
Creditors: amounts falling due after more than one year
7
(343,268)
(518,975)
Provisions for liabilities
(154,120)
(122,390)
Net assets
2,229,553
1,717,928
WALLACES OF BALLYMENA LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2022
31 January 2022
2022
2021
Notes
£
£
£
£
- 2 -
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
2,229,453
1,717,828
Total equity
2,229,553
1,717,928

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

For the financial year ended 31 January 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their 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.

The financial statements were approved by the board of directors and authorised for issue on 29 October 2022 and are signed on its behalf by:
Mr T Wallace
Mr J Wallace
Director
Director
Company Registration No. NI068820
WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
- 3 -
1
Accounting policies
Company information

Wallaces Of Ballymena Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 56-60 Church Street, Ballymena, BT43 6DF.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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.

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

 

Amortisation is provided on the following bases:

 

Goodwill                    16% per annum straight line on NBV as at 1 Feb 2016

Goodwill purchased after 1 Feb 2016    10% per annum straight line on cost

WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies (Continued)
- 4 -
1.4
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.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold property
2%   per annum straight line
Alterations to leasehold property
10% per annum straight line
Fixtures and fittings
25% per annum reducing balance
Motor vehicles
25% per annum reducing balance
Website
20% per annum straight line

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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.

WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies (Continued)
- 5 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its 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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

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

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.

WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies (Continued)
- 6 -
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.

1.11
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.

1.12
Retirement benefits

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

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2022
2021
Number
Number
Total
30
30
WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 February 2021 and 31 January 2022
290,000
Amortisation and impairment
At 1 February 2021
223,790
Amortisation charged for the year
29,000
At 31 January 2022
252,790
Carrying amount
At 31 January 2022
37,210
At 31 January 2021
66,210
4
Tangible fixed assets
Freehold property
Alterations to leasehold property
Fixtures and fittings
Motor vehicles
Website
Total
£
£
£
£
£
£
Cost
At 1 February 2021
910,495
209,650
245,342
13,471
20,000
1,398,958
Additions
370,759
7,654
16,932
-
0
-
0
395,345
At 31 January 2022
1,281,254
217,304
262,274
13,471
20,000
1,794,303
Depreciation and impairment
At 1 February 2021
66,080
142,892
154,571
12,336
2,500
378,379
Depreciation charged in the year
21,324
14,088
25,106
284
4,000
64,802
At 31 January 2022
87,404
156,980
179,677
12,620
6,500
443,181
Carrying amount
At 31 January 2022
1,193,850
60,324
82,597
851
13,500
1,351,122
At 31 January 2021
844,415
66,758
90,771
1,135
17,500
1,020,579
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Other debtors
111,893
150,737
Prepayments and accrued income
13,889
46,587
125,782
197,324
WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 8 -
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
89,735
88,453
Trade creditors
264,335
73,542
Corporation tax
168,369
67,493
Other taxation and social security
153,620
80,479
Other creditors
102,252
111,856
Accruals and deferred income
54,814
33,203
833,125
455,026

Bank loans and overdrafts are secured on the assets of the company.

7
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
343,268
518,975

Bank loans and overdrafts are secured on the assets of the company.

Amounts included above which fall due after five years are as follows:
Payable by instalments
-
28,906
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
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:

2022
2021
£
£
200,000
225,000
WALLACES OF BALLYMENA LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 9 -
10
Directors' transactions

At 1 February 2021 the directors owed the company £145,436. During the year advances of £156,801 were made to the directors and repayments of £198,412 were credited to the directors' current accounts. The amount due to the company at the year end was £103,825.

 

Dividends of £70,000 and salaries of £33,835 were credited to the directors' current accounts in October 2022.

 

No interest is charged on the directors' current accounts which are considered to be repayable on demand.

11
Related party transactions

The company paid dividends of £117,727 (2021 - £151,951) to the directors during the year.

 

No other transactions with related parties were undertaken such as are required to be disclosed under FRS 102 Section 1A.

2022-01-312021-02-01false31 October 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityMr T WallaceMr J WallaceMrs J WallaceMr J  WallaceNI0688202021-02-012022-01-31NI0688202022-01-31NI0688202021-01-31NI068820core:NetGoodwill2022-01-31NI068820core:NetGoodwill2021-01-31NI068820core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-31NI068820core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-31NI068820core:FurnitureFittings2022-01-31NI068820core:MotorVehicles2022-01-31NI068820core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-01-31NI068820core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-31NI068820core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-01-31NI068820core:FurnitureFittings2021-01-31NI068820core:MotorVehicles2021-01-31NI068820core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-01-31NI068820core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-31NI068820core:CurrentFinancialInstrumentscore:WithinOneYear2021-01-31NI068820core:CurrentFinancialInstruments2022-01-31NI068820core:CurrentFinancialInstruments2021-01-31NI068820core:Non-currentFinancialInstruments2022-01-31NI068820core:Non-currentFinancialInstruments2021-01-31NI068820core:ShareCapital2022-01-31NI068820core:ShareCapital2021-01-31NI068820core:RetainedEarningsAccumulatedLosses2022-01-31NI068820core:RetainedEarningsAccumulatedLosses2021-01-31NI068820bus:Director12021-02-012022-01-31NI068820bus:CompanySecretaryDirector12021-02-012022-01-31NI068820core:Goodwill2021-02-012022-01-31NI068820core:LandBuildingscore:OwnedOrFreeholdAssets2021-02-012022-01-31NI068820core:LandBuildingscore:LongLeaseholdAssets2021-02-012022-01-31NI068820core:FurnitureFittings2021-02-012022-01-31NI068820core:MotorVehicles2021-02-012022-01-31NI068820core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-02-012022-01-31NI0688202020-02-012021-01-31NI068820core:NetGoodwill2021-01-31NI068820core:NetGoodwill2021-02-012022-01-31NI068820core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-31NI068820core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-01-31NI068820core:FurnitureFittings2021-01-31NI068820core:MotorVehicles2021-01-31NI068820core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-01-31NI0688202021-01-31NI068820core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-02-012022-01-31NI068820bus:PrivateLimitedCompanyLtd2021-02-012022-01-31NI068820bus:SmallCompaniesRegimeForAccounts2021-02-012022-01-31NI068820bus:FRS1022021-02-012022-01-31NI068820bus:AuditExemptWithAccountantsReport2021-02-012022-01-31NI068820bus:Director22021-02-012022-01-31NI068820bus:Director32021-02-012022-01-31NI068820bus:CompanySecretary12021-02-012022-01-31NI068820bus:FullAccounts2021-02-012022-01-31xbrli:purexbrli:sharesiso4217:GBP