Chiselwood Limited - Period Ending 2022-05-31

Chiselwood Limited - Period Ending 2022-05-31


Chiselwood Limited 03370003 false 2021-06-01 2022-05-31 2022-05-31 The principal activity of the company is bespoke kitchen makers Digita Accounts Production Advanced 6.30.9574.0 Software true 03370003 2021-06-01 2022-05-31 03370003 2022-05-31 03370003 core:CurrentFinancialInstruments 2022-05-31 03370003 core:CurrentFinancialInstruments core:WithinOneYear 2022-05-31 03370003 core:Non-currentFinancialInstruments 2022-05-31 03370003 core:Non-currentFinancialInstruments core:AfterOneYear 2022-05-31 03370003 core:ConstructionInProgressAssetsUnderConstruction 2022-05-31 03370003 core:FurnitureFittingsToolsEquipment 2022-05-31 03370003 core:MotorVehicles 2022-05-31 03370003 core:OtherPropertyPlantEquipment 2022-05-31 03370003 1 2022-05-31 03370003 bus:SmallEntities 2021-06-01 2022-05-31 03370003 bus:AuditExemptWithAccountantsReport 2021-06-01 2022-05-31 03370003 bus:FullAccounts 2021-06-01 2022-05-31 03370003 bus:RegisteredOffice 2021-06-01 2022-05-31 03370003 bus:CompanySecretaryDirector1 2021-06-01 2022-05-31 03370003 bus:Director1 2021-06-01 2022-05-31 03370003 bus:PrivateLimitedCompanyLtd 2021-06-01 2022-05-31 03370003 core:ComputerEquipment 2021-06-01 2022-05-31 03370003 core:ConstructionInProgressAssetsUnderConstruction 2021-06-01 2022-05-31 03370003 core:FurnitureFittingsToolsEquipment 2021-06-01 2022-05-31 03370003 core:MotorVehicles 2021-06-01 2022-05-31 03370003 core:OtherPropertyPlantEquipment 2021-06-01 2022-05-31 03370003 core:PlantMachinery 2021-06-01 2022-05-31 03370003 1 2021-06-01 2022-05-31 03370003 countries:AllCountries 2021-06-01 2022-05-31 03370003 2021-05-31 03370003 core:ConstructionInProgressAssetsUnderConstruction 2021-05-31 03370003 core:FurnitureFittingsToolsEquipment 2021-05-31 03370003 core:MotorVehicles 2021-05-31 03370003 core:OtherPropertyPlantEquipment 2021-05-31 03370003 2020-06-01 2021-05-31 03370003 2021-05-31 03370003 core:CurrentFinancialInstruments 2021-05-31 03370003 core:CurrentFinancialInstruments core:WithinOneYear 2021-05-31 03370003 core:Non-currentFinancialInstruments 2021-05-31 03370003 core:Non-currentFinancialInstruments core:AfterOneYear 2021-05-31 03370003 core:ConstructionInProgressAssetsUnderConstruction 2021-05-31 03370003 core:FurnitureFittingsToolsEquipment 2021-05-31 03370003 core:MotorVehicles 2021-05-31 03370003 core:OtherPropertyPlantEquipment 2021-05-31 03370003 1 2021-05-31 iso4217:GBP xbrli:pure

Registration number: 03370003

Chiselwood Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 May 2022

 

Chiselwood Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Chiselwood Limited

Company Information

Directors

Mr M J Holliday

Mrs M J Holliday

Company secretary

Mrs M J Holliday

Registered office

Fossdyke House
Gainsborough Road, Saxilby
Lincoln
Lincolnshire
LN1 2JH

Accountants

Saul Fairholm Limited
12 Tentercroft Street
Lincoln
Lincolnshire
LN5 7DB

 

Chiselwood Limited

(Registration number: 03370003)
Balance Sheet as at 31 May 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

282,062

292,826

Current assets

 

Stocks

5

61,801

63,154

Debtors

6

2,411,352

1,636,803

Investments

7

19,022

7,000

Cash at bank and in hand

 

14,979

47,333

 

2,507,154

1,754,290

Creditors: Amounts falling due within one year

8

(844,352)

(642,256)

Net current assets

 

1,662,802

1,112,034

Total assets less current liabilities

 

1,944,864

1,404,860

Creditors: Amounts falling due after more than one year

8

(464,656)

(178,303)

Provisions for liabilities

(3,263)

(5,025)

Net assets

 

1,476,945

1,221,532

Capital and reserves

 

Called up share capital

2

2

Profit and loss account

1,476,943

1,221,530

Shareholders' funds

 

1,476,945

1,221,532

For the financial year ending 31 May 2022 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 1 November 2022 and signed on its behalf by:
 

 

Chiselwood Limited

(Registration number: 03370003)
Balance Sheet as at 31 May 2022

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

Mrs M J Holliday
Company secretary and director

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 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 and principal place of business is:
Fossdyke House
Gainsborough Road, Saxilby
Lincoln
Lincolnshire
LN1 2JH

These financial statements were authorised for issue by the Board on 1 November 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 - '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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the design and manufacturing of bespoke kitchens.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.

Government grants

Government grants are accounted for using either the performance model or the accruals model, depending on the class of the grant.

Income from grants classed under the performance model is recognised when any performance conditions are met, which may be immediately if there are no performance conditions.

Income from grants classed under the accruals model is recognised systematically over the period in which related costs are recognised or, if related to an asset, over the useful life of that asset.

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.

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

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.

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

Plant and machinery

25% reducing balance

Motor vehicles

25% reducing balance

Computer equipment

25% reducing balance

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

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.

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.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

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.

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors with contracts of employment) during the year was 16 (2021 - 15).

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

4

Tangible assets

Office equipment
 £

Motor vehicles
 £

Improvements to property
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 June 2021

56,614

68,359

241,589

207,552

574,114

Additions

-

-

-

1,068

1,068

At 31 May 2022

56,614

68,359

241,589

208,620

575,182

Depreciation

At 1 June 2021

47,950

42,388

-

190,950

281,288

Charge for the year

1,971

5,908

-

3,953

11,832

At 31 May 2022

49,921

48,296

-

194,903

293,120

Carrying amount

At 31 May 2022

6,693

20,063

241,589

13,717

282,062

At 31 May 2021

8,664

25,971

241,589

16,602

292,826

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

5

Stocks

2022
£

2021
£

Stock on hand

61,801

63,154

6

Debtors

2022
£

2021
£

Trade debtors

59,061

10,885

Other debtors

2,352,291

1,625,918

Total current trade and other debtors

2,411,352

1,636,803

Included in other debtors is a loan balance of £2,344,037 (2021 - £1,418,929) owed to the company by Fossdyke Developments Limited a company wholly owed by Fossdyke Holdings Limited a company in which both directors hold 50% shareholding.

7

Current asset investments

2022
£

2021
£

Other investments

19,022

7,000

 

Chiselwood Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2022

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

9

31,749

47,856

Trade creditors

 

73,075

63,292

Taxation and social security

 

152,214

39,984

Other creditors

 

587,314

491,124

 

844,352

642,256

Due after one year

 

Loans and borrowings

9

464,656

178,303

9

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

459,609

167,200

Hire purchase contracts and finance leases

5,047

11,103

464,656

178,303

2022
£

2021
£

Current loans and borrowings

Bank borrowings

25,693

41,800

Hire purchase contracts and finance leases

6,056

6,056

31,749

47,856

Bank borrowings

Bank loan is denominated in £ with a nominal interest rate of market rate, and the final instalment is due on 24 June 2036. The carrying amount at year end is £485,302 (2021 - £Nil).

Other borrowings

Hire purchase contracts is denominated in £ with a nominal interest rate of market rate, and the final instalment is due on 15 March 2024. The carrying amount at year end is £11,103 (2021 - £17,159).

The hire purchase liability is secured on the related asset.