Green Dynamo Ltd - Period Ending 2024-02-29

Green Dynamo Ltd - Period Ending 2024-02-29


Green Dynamo Ltd 10594657 false 2023-03-01 2024-02-29 2024-02-29 The principal activity of the company is the provision of energy efficiency consultancy services to the construction industry Digita Accounts Production Advanced 6.30.9574.0 true true 10594657 2023-03-01 2024-02-29 10594657 2024-02-29 10594657 bus:OrdinaryShareClass1 2024-02-29 10594657 bus:OrdinaryShareClass2 2024-02-29 10594657 core:RetainedEarningsAccumulatedLosses 2024-02-29 10594657 core:ShareCapital 2024-02-29 10594657 core:CurrentFinancialInstruments 2024-02-29 10594657 core:CurrentFinancialInstruments core:WithinOneYear 2024-02-29 10594657 core:FurnitureFittingsToolsEquipment 2024-02-29 10594657 core:MotorVehicles 2024-02-29 10594657 core:OtherPropertyPlantEquipment 2024-02-29 10594657 bus:SmallEntities 2023-03-01 2024-02-29 10594657 bus:AuditExemptWithAccountantsReport 2023-03-01 2024-02-29 10594657 bus:FilletedAccounts 2023-03-01 2024-02-29 10594657 bus:SmallCompaniesRegimeForAccounts 2023-03-01 2024-02-29 10594657 bus:RegisteredOffice 2023-03-01 2024-02-29 10594657 bus:Director1 2023-03-01 2024-02-29 10594657 bus:OrdinaryShareClass1 2023-03-01 2024-02-29 10594657 bus:OrdinaryShareClass2 2023-03-01 2024-02-29 10594657 bus:PrivateLimitedCompanyLtd 2023-03-01 2024-02-29 10594657 core:Associate1 2023-03-01 2024-02-29 10594657 core:Associate1 countries:AllCountries 2023-03-01 2024-02-29 10594657 core:FurnitureFittingsToolsEquipment 2023-03-01 2024-02-29 10594657 core:MotorVehicles 2023-03-01 2024-02-29 10594657 core:OfficeEquipment 2023-03-01 2024-02-29 10594657 core:OtherPropertyPlantEquipment 2023-03-01 2024-02-29 10594657 countries:AllCountries 2023-03-01 2024-02-29 10594657 2023-02-28 10594657 core:CostValuation 2023-02-28 10594657 core:FurnitureFittingsToolsEquipment 2023-02-28 10594657 core:MotorVehicles 2023-02-28 10594657 core:OtherPropertyPlantEquipment 2023-02-28 10594657 2022-03-01 2023-02-28 10594657 2023-02-28 10594657 bus:OrdinaryShareClass1 2023-02-28 10594657 bus:OrdinaryShareClass2 2023-02-28 10594657 core:RetainedEarningsAccumulatedLosses 2023-02-28 10594657 core:ShareCapital 2023-02-28 10594657 core:CurrentFinancialInstruments 2023-02-28 10594657 core:CurrentFinancialInstruments core:WithinOneYear 2023-02-28 10594657 core:FurnitureFittingsToolsEquipment 2023-02-28 10594657 core:MotorVehicles 2023-02-28 10594657 core:OtherPropertyPlantEquipment 2023-02-28 10594657 bus:OrdinaryShareClass1 2022-03-01 2023-02-28 10594657 bus:OrdinaryShareClass2 2022-03-01 2023-02-28 10594657 core:Associate1 2022-03-01 2023-02-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10594657

Green Dynamo Ltd

Unaudited Filleted Financial Statements

for the Year Ended 29 February 2024

 

Green Dynamo Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Green Dynamo Ltd

Company Information

Director

Mr Ray Sanderson

Registered office

110 Chandos Avenue
Whetstone
London
N20 9DZ

Accountants

JPL Accountancy Services Ltd
110 Chandos Avenue
Whetstone
London
N20 9DZ

 

Green Dynamo Ltd

(Registration number: 10594657)
Balance Sheet as at 29 February 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

11,496

14,854

Investments

5

92,475

92,475

 

103,971

107,329

Current assets

 

Debtors

6

78,873

919,087

Cash at bank and in hand

 

1,863,829

639,764

 

1,942,702

1,558,851

Creditors: Amounts falling due within one year

7

(560,487)

(385,166)

Net current assets

 

1,382,215

1,173,685

Net assets

 

1,486,186

1,281,014

Capital and reserves

 

Called up share capital

8

50

50

Retained earnings

1,486,136

1,280,964

Shareholders' funds

 

1,486,186

1,281,014

For the financial year ending 29 February 2024 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. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 26 November 2024
 

.........................................
Mr Ray Sanderson
Director

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
110 Chandos Avenue
Whetstone
London
N20 9DZ

These financial statements were authorised for issue by the director on 26 November 2024.

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 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.

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

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

Motor vehicles

25% on reducing balance

Office equipment

25% on reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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.

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

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.

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.

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.

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 the director) during the year, was 2 (2023 - 2).

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 March 2023

16,633

25,461

7,153

49,247

Additions

474

-

-

474

At 29 February 2024

17,107

25,461

7,153

49,721

Depreciation

At 1 March 2023

10,839

19,419

4,135

34,393

Charge for the year

1,567

1,510

755

3,832

At 29 February 2024

12,406

20,929

4,890

38,225

Carrying amount

At 29 February 2024

4,701

4,532

2,263

11,496

At 28 February 2023

5,794

6,042

3,018

14,854

5

Investments

2024
£

2023
£

Investments in associates

92,475

92,475

Associates

£

Cost

At 1 March 2023

92,475

Provision

Carrying amount

At 29 February 2024

92,475

At 28 February 2023

92,475

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

Aggregate financial information of associates

2024
£

2023
£

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2024

2023

Associates

Surefire Management Services Limited

168 Church Road,Hove, East Sussex BN3 2DL

Ordinary

25%

25%

England

Associates

Surefire Management Services Limited

The principal activity of Surefire Management Services Limited is the provison of procurement frameworks.

6

Debtors

Current

2024
£

2023
£

Trade debtors

1,850

11,562

Other debtors

77,023

907,525

 

78,873

919,087

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

7

Creditors

Creditors: amounts falling due within one year

2024
£

2023
£

Due within one year

Trade creditors

116,228

94,631

Taxation and social security

224,767

78,943

Accruals and deferred income

32,100

62,007

Other creditors

187,392

149,585

560,487

385,166

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

40

40

40

40

Ordinary A shares of £1 each

10

10

10

10

50

50

50

50

9

Dividends

Interim dividends paid

2024
£

2023
£

Interim dividend of £937.50 (2023 - £2,312.50) per each Ordinary shares

37,500

92,500

Interim dividend of £3,750.00 (2023 - £9,250.00) per each Ordinary A shares

37,500

92,500

75,000

185,000

 

Green Dynamo Ltd

Notes to the Unaudited Financial Statements for the Year Ended 29 February 2024

10

Related party transactions

Director's remuneration

The director's remuneration for the year was as follows:

2024
£

2023
£

Remuneration

12,492

12,492

Contributions paid to money purchase schemes

60,000

-

72,492

12,492