ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.111 2018.0.111 2018-03-312018-03-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseNo description of principal activityfalse2017-04-01 1699973 2017-04-01 2018-03-31 1699973 2016-04-01 2017-03-31 1699973 2018-03-31 1699973 2017-03-31 1699973 2016-04-01 1699973 c:PriorPeriodIncreaseDecrease 2016-04-01 2017-03-31 1699973 c:RestatedAmount 2016-04-01 1699973 2 2017-04-01 2018-03-31 1699973 2 2016-04-01 2017-03-31 1699973 7 2017-04-01 2018-03-31 1699973 7 2016-04-01 2017-03-31 1699973 e:Director3 2017-04-01 2018-03-31 1699973 c:MotorVehicles 2017-04-01 2018-03-31 1699973 c:MotorVehicles 2018-03-31 1699973 c:MotorVehicles 2017-03-31 1699973 c:MotorVehicles c:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 1699973 c:FurnitureFittings 2017-04-01 2018-03-31 1699973 c:FurnitureFittings 2018-03-31 1699973 c:FurnitureFittings 2017-03-31 1699973 c:FurnitureFittings c:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 1699973 c:OwnedOrFreeholdAssets 2017-04-01 2018-03-31 1699973 c:FreeholdInvestmentProperty 2018-03-31 1699973 c:FreeholdInvestmentProperty 2017-03-31 1699973 c:FreeholdInvestmentProperty 2 2017-04-01 2018-03-31 1699973 c:CurrentFinancialInstruments 2018-03-31 1699973 c:CurrentFinancialInstruments 2017-03-31 1699973 c:Non-currentFinancialInstruments 2018-03-31 1699973 c:Non-currentFinancialInstruments 2017-03-31 1699973 c:CurrentFinancialInstruments c:WithinOneYear 2018-03-31 1699973 c:CurrentFinancialInstruments c:WithinOneYear 2017-03-31 1699973 c:Non-currentFinancialInstruments c:AfterOneYear 2018-03-31 1699973 c:Non-currentFinancialInstruments c:AfterOneYear 2017-03-31 1699973 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2018-03-31 1699973 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2017-03-31 1699973 c:ShareCapital 2018-03-31 1699973 c:ShareCapital 2017-03-31 1699973 c:ShareCapital 2016-04-01 1699973 c:SharePremium 2018-03-31 1699973 c:SharePremium 2017-03-31 1699973 c:SharePremium 2016-04-01 1699973 c:SharePremium c:RestatedAmount 2016-04-01 1699973 c:InvestmentPropertiesRevaluationReserve 2017-04-01 2018-03-31 1699973 c:InvestmentPropertiesRevaluationReserve 2018-03-31 1699973 c:InvestmentPropertiesRevaluationReserve 2 2017-04-01 2018-03-31 1699973 c:InvestmentPropertiesRevaluationReserve 2017-03-31 1699973 c:InvestmentPropertiesRevaluationReserve c:PriorPeriodIncreaseDecrease 2016-04-01 2017-03-31 1699973 c:InvestmentPropertiesRevaluationReserve 2016-04-01 1699973 c:InvestmentPropertiesRevaluationReserve c:RestatedAmount 2016-04-01 1699973 c:InvestmentPropertiesRevaluationReserve 2 2016-04-01 2017-03-31 1699973 c:RetainedEarningsAccumulatedLosses 2017-04-01 2018-03-31 1699973 c:RetainedEarningsAccumulatedLosses 2018-03-31 1699973 c:RetainedEarningsAccumulatedLosses 2016-04-01 2017-03-31 1699973 c:RetainedEarningsAccumulatedLosses 2017-03-31 1699973 c:RetainedEarningsAccumulatedLosses 2016-04-01 1699973 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2016-04-01 1699973 c:TaxLossesCarry-forwardsDeferredTax 2018-03-31 1699973 c:TaxLossesCarry-forwardsDeferredTax 2017-03-31 1699973 e:FRS102 2017-04-01 2018-03-31 1699973 e:AuditExempt-NoAccountantsReport 2017-04-01 2018-03-31 1699973 e:FullAccounts 2017-04-01 2018-03-31 1699973 e:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 iso4217:GBP xbrli:pure

Registered number: 1699973









P. & G. MOTOR REPAIRS LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2018

 
P. & G. MOTOR REPAIRS LIMITED
REGISTERED NUMBER:1699973

BALANCE SHEET
AS AT 31 MARCH 2018

2018
2017
Note
£
£

Fixed assets
  

Tangible assets
 4 
571
791

Investment property
 5 
3,244,636
3,305,133

  
3,245,207
3,305,924

Current assets
  

Cash at bank and in hand
  
35,688
61,096

  
35,688
61,096

Creditors: amounts falling due within one year
 6 
(149,816)
(156,033)

Net current liabilities
  
 
 
(114,128)
 
 
(94,937)

Total assets less current liabilities
  
3,131,079
3,210,987

Creditors: amounts falling due after more than one year
 7 
(289,107)
(332,598)

Provisions for liabilities
  

Deferred tax
 9 
(437,151)
(454,294)

  
 
 
(437,151)
 
 
(454,294)

Net assets
  
2,404,821
2,424,095


Capital and reserves
  

Called up share capital 
  
100,000
100,000

Share premium account
  
199,800
199,800

Investment property reserve
  
1,801,684
1,862,181

Profit and loss account
  
303,337
262,114

  
2,404,821
2,424,095


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions
Page 1

 
P. & G. MOTOR REPAIRS LIMITED
REGISTERED NUMBER:1699973
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2018

applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 







................................................
J K Gill
Director

Date: 23 April 2019

The notes on pages 5 to 11 form part of these financial statements.

Page 2

 
P. & G. MOTOR REPAIRS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018


Called up share capital
Share premium account
Investment property revaluation reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 April 2017
100,000
199,800
1,862,181
262,114
2,424,095


Comprehensive income for the year

Loss for the year

-
-
-
(19,274)
(19,274)

Fair value adjustments
-
-
-
60,497
60,497


Other comprehensive income for the year
-
-
-
60,497
60,497


Total comprehensive income for the year
-
-
-
41,223
41,223

Remeasurement of net 
defined benefit/liability
-
-
(60,497)
-
(60,497)


Total transactions with owners
-
-
(60,497)
-
(60,497)


At 31 March 2018
100,000
199,800
1,801,684
303,337
2,404,821


The notes on pages 5 to 11 form part of these financial statements.

Page 3

 
P. & G. MOTOR REPAIRS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017


Called up share capital
Share premium account
Investment property revaluation reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 April 2016 (as previously stated)
100,000
199,800
1,986,404
239,942
2,526,146

Prior year adjustment
-
-
(396,839)
-
(396,839)

At 1 April 2016 (as restated)
100,000
199,800
1,589,565
239,942
2,129,307


Comprehensive income for the year

Profit for the year

-
-
-
294,788
294,788

Fair value adjustments
-
-
-
(272,616)
(272,616)


Other comprehensive income for the year
-
-
-
(272,616)
(272,616)


Total comprehensive income for the year
-
-
-
22,172
22,172

Revaluation of property
-
-
272,616
-
272,616


At 31 March 2017
100,000
199,800
1,862,181
262,114
2,424,095


The notes on pages 5 to 11 form part of these financial statements.

Page 4

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

1.


General information

P & G Motor Repairs Limited is a company incorporated in the United Kingdom under the Companies Act. The company is a private company limited by shares and is registered in England and Wales. The address of the registered office is shown on the company information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of comprehensive income except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of comprehensive income within 'other operating income'.

Page 5

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
2.5

Finance costs

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Borrowing costs

All borrowing costs are recognised in the Statement of comprehensive income in the year in which they are incurred.

Page 6

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)

 
2.7

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.8

Tangible fixed assets

Tangible fixed assets under the cost model, other than investment properties, are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Motor vehicles
-
33% on a reducing balance basis
Fixtures & fittings
-
25% on a reducing balance basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

Page 7

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

2.Accounting policies (continued)

 
2.9

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Statement of comprehensive income.

 
2.10

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.12

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.


3.


Employees

The average monthly number of employees, including directors, during the year was 4 (2017 - 4).

Page 8

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

4.


Tangible fixed assets





Motor vehicles
Fixtures & fittings
Total

£
£
£



Cost or valuation


At 1 April 2017
11,000
5,113
16,113



At 31 March 2018

11,000
5,113
16,113



Depreciation


At 1 April 2017
10,717
4,605
15,322


Charge for the year on owned assets
93
127
220



At 31 March 2018

10,810
4,732
15,542



Net book value



At 31 March 2018
190
381
571



At 31 March 2017
283
508
791


5.


Investment property


Freehold investment property

£



Valuation


At 1 April 2017
3,305,133


Surplus on revaluation
(60,497)



At 31 March 2018
3,244,636

The 2018 valuations were made by the directors, on an open market value for existing use basis.




Page 9

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

6.


Creditors: Amounts falling due within one year

2018
2017
£
£

Bank loans
29,306
30,573

Corporation tax
5,644
9,547

Other creditors
111,116
112,163

Accruals and deferred income
3,750
3,750

149,816
156,033



7.


Creditors: Amounts falling due after more than one year

2018
2017
£
£

Bank loans
159,107
202,598

Other creditors
130,000
130,000

289,107
332,598



8.


Loans


Analysis of the maturity of loans is given below:


2018
2017
£
£

Amounts falling due within one year

Bank loans
29,306
30,573


29,306
30,573


Amounts falling due 2-5 years

Bank loans
159,107
202,598


159,107
202,598


188,413
233,171


Page 10

 
P. & G. MOTOR REPAIRS LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018

9.


Deferred taxation




2018


£






At beginning of year
(454,294)


Charged to profit or loss
17,143



At end of year
(437,151)

The provision for deferred taxation is made up as follows:

2018
2017
£
£


Revaluation of investment properties
(437,151)
(454,294)

(437,151)
(454,294)

 
Page 11