A R Worboys Limited - Period Ending 2022-03-30

A R Worboys Limited - Period Ending 2022-03-30


A R Worboys Limited 04726620 false 2021-03-31 2022-03-30 2022-03-30 The principal activity of the company is that of agricultural contracting. Digita Accounts Production Advanced 6.30.9574.0 true true false 04726620 2021-03-31 2022-03-30 04726620 2022-03-30 04726620 bus:OrdinaryShareClass1 2022-03-30 04726620 core:CurrentFinancialInstruments 2022-03-30 04726620 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-30 04726620 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-30 04726620 core:Goodwill 2022-03-30 04726620 core:FurnitureFittingsToolsEquipment 2022-03-30 04726620 core:MotorVehicles 2022-03-30 04726620 core:OtherPropertyPlantEquipment 2022-03-30 04726620 bus:SmallEntities 2021-03-31 2022-03-30 04726620 bus:AuditExemptWithAccountantsReport 2021-03-31 2022-03-30 04726620 bus:FullAccounts 2021-03-31 2022-03-30 04726620 bus:SmallCompaniesRegimeForAccounts 2021-03-31 2022-03-30 04726620 bus:RegisteredOffice 2021-03-31 2022-03-30 04726620 bus:Director1 2021-03-31 2022-03-30 04726620 bus:OrdinaryShareClass1 2021-03-31 2022-03-30 04726620 bus:PrivateLimitedCompanyLtd 2021-03-31 2022-03-30 04726620 core:Goodwill 2021-03-31 2022-03-30 04726620 core:FurnitureFittings 2021-03-31 2022-03-30 04726620 core:FurnitureFittingsToolsEquipment 2021-03-31 2022-03-30 04726620 core:MotorVehicles 2021-03-31 2022-03-30 04726620 core:OtherPropertyPlantEquipment 2021-03-31 2022-03-30 04726620 core:PlantMachinery 2021-03-31 2022-03-30 04726620 1 2021-03-31 2022-03-30 04726620 countries:EnglandWales 2021-03-31 2022-03-30 04726620 2021-03-30 04726620 core:Goodwill 2021-03-30 04726620 core:FurnitureFittingsToolsEquipment 2021-03-30 04726620 core:MotorVehicles 2021-03-30 04726620 core:OtherPropertyPlantEquipment 2021-03-30 04726620 2020-03-31 2021-03-30 04726620 2021-03-30 04726620 bus:OrdinaryShareClass1 2021-03-30 04726620 core:CurrentFinancialInstruments 2021-03-30 04726620 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-30 04726620 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-30 04726620 core:FurnitureFittingsToolsEquipment 2021-03-30 04726620 core:MotorVehicles 2021-03-30 04726620 core:OtherPropertyPlantEquipment 2021-03-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04726620

A R Worboys Limited

Unaudited Financial Statements

for the Year Ended 30 March 2022

 

A R Worboys Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

A R Worboys Limited

Company Information

Director

Mr Andrew Worboys

Registered office

Manor Farm
Lower Caldecote
Biggleswade
Bedfordshire
SG18 9BB

 

A R Worboys Limited

(Registration number: 04726620)
Balance Sheet as at 30 March 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

5

518,176

429,581

Current assets

 

Stocks

6

105,821

3,360

Debtors

7

341,469

351,741

Cash at bank and in hand

 

9,902

16,523

 

457,192

371,624

Creditors: Amounts falling due within one year

8

(667,249)

(511,894)

Net current liabilities

 

(210,057)

(140,270)

Total assets less current liabilities

 

308,119

289,311

Creditors: Amounts falling due after more than one year

8

(222,421)

(195,498)

Provisions for liabilities

(53,231)

(50,236)

Net assets

 

32,467

43,577

Capital and reserves

 

Called up share capital

100

100

Share premium reserve

53,037

53,037

Retained earnings

(20,670)

(9,560)

Shareholders' funds

 

32,467

43,577

For the financial year ending 30 March 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 21 December 2022
 

 

A R Worboys Limited

(Registration number: 04726620)
Balance Sheet as at 30 March 2022

.........................................
Mr Andrew Worboys
Director

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

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:
Manor Farm
Lower Caldecote
Biggleswade
Bedfordshire
SG18 9BB

These financial statements were authorised for issue by the director on 21 December 2022.

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.

The financial statements are prepared in sterling, which is the functional currency of the entity.

Going concern

At the balance sheet date the company had net current liabilities of £210,057 (2021: £140,270). The directors have pledged to continue to financially support the company for the foreseeable future. On this basis the directors feel it is appropriate to prepare these financial statements using the going concern assumption.

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods 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 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.

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.

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

Fixtures, Fittings & Equipment

15% Reducing Balance

Plant & Machinery

15% Reducing Balance

Motor Vehicles

15% Reducing Balance

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10 Years

Trade debtors

Trade debtors are amounts due from customers for goods sold in the ordinary course of business.

Trade debtors are recognised initially at the transaction price.

Stocks

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.

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.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2021 - 5).

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 31 March 2021

34,615

34,615

At 30 March 2022

34,615

34,615

Amortisation

At 31 March 2021

34,615

34,615

At 30 March 2022

34,615

34,615

Carrying amount

At 30 March 2022

-

-

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 31 March 2021

5,392

239,079

472,982

717,453

Additions

-

31,384

155,275

186,659

Disposals

(375)

(27,172)

(30,815)

(58,362)

At 30 March 2022

5,017

243,291

597,442

845,750

Depreciation

At 31 March 2021

3,735

57,030

227,107

287,872

Charge for the year

235

27,354

49,029

76,618

Eliminated on disposal

(288)

(11,538)

(25,090)

(36,916)

At 30 March 2022

3,682

72,846

251,046

327,574

Carrying amount

At 30 March 2022

1,335

170,445

346,396

518,176

At 30 March 2021

1,657

182,049

245,875

429,581


Hire purchase agreements

Included within the net book value of £471,169 is £427,740 (2021: £405,307) relating to assets held under hire purchase agreements. The depreciation charged to the financial statements in the year in respect of such assets amounts to £68,801 (2021: £65,991).

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

6

Stocks

2022
£

2021
£

Raw materials and consumables

105,821

3,360

7

Debtors

Current

2022
£

2021
£

Trade debtors

8,388

23,791

Prepayments

194,150

193,819

Other debtors

138,931

134,131

 

341,469

351,741

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

111,624

82,526

Trade creditors

 

6,801

33,531

Taxation and social security

 

428

28,049

Accruals and deferred income

 

2,360

2,360

Other creditors

 

546,036

365,428

 

667,249

511,894

Creditors include net obligations under finance lease and hire purchase contracts which are secured of £109,720 (2021 - £82,526).

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

222,421

195,498

Creditors include net obligations under finance lease and hire purchase contracts which are secured of £211,785 (2021 - £195,498).

 

A R Worboys Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 March 2022

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary Share Capital of £1 each

100

100

100

100

         

10

Related party transactions

At the balance sheet date, the company owe £122 (2021: £45) to A Worboys. There are no terms of repayment or interest on this loan.
At the balance sheet date, the company owed £218,388 (2021: £251,388) to A 1 Straw Supplies Ltd, where A Worboys is the director. There are no terms of interest due to it being normal commercial terms.

11

Ultimate controlling party

The ultimate controlling party is Andrew Worboys, by virtue of his shareholding.