Penlaw Northwest Limited - Period Ending 2018-10-31

Penlaw Northwest Limited - Period Ending 2018-10-31


Penlaw Northwest Limited 05154708 false 2017-11-01 2018-10-31 2018-10-31 The principal activity of the company is that of suppliers to the construction industry Digita Accounts Production Advanced 6.24.8820.0 Software true 05154708 2017-11-01 2018-10-31 05154708 2018-10-31 05154708 bus:OrdinaryShareClass1 2018-10-31 05154708 core:CapitalRedemptionReserve 2018-10-31 05154708 core:RetainedEarningsAccumulatedLosses 2018-10-31 05154708 core:RevaluationReserve 2018-10-31 05154708 core:ShareCapital 2018-10-31 05154708 core:SharePremium 2018-10-31 05154708 core:FinancialAssetsCostLessImpairment 2018-10-31 05154708 core:CurrentFinancialInstruments 2018-10-31 05154708 core:CurrentFinancialInstruments core:WithinOneYear 2018-10-31 05154708 core:Non-currentFinancialInstruments 2018-10-31 05154708 core:Non-currentFinancialInstruments core:AfterOneYear 2018-10-31 05154708 core:FurnitureFittingsToolsEquipment 2018-10-31 05154708 core:LandBuildings 2018-10-31 05154708 core:MotorVehicles 2018-10-31 05154708 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2018-10-31 05154708 core:OtherPropertyPlantEquipment 2018-10-31 05154708 bus:SmallEntities 2017-11-01 2018-10-31 05154708 bus:AuditExemptWithAccountantsReport 2017-11-01 2018-10-31 05154708 bus:FullAccounts 2017-11-01 2018-10-31 05154708 bus:SmallCompaniesRegimeForAccounts 2017-11-01 2018-10-31 05154708 bus:RegisteredOffice 2017-11-01 2018-10-31 05154708 bus:Director1 2017-11-01 2018-10-31 05154708 bus:Director4 2017-11-01 2018-10-31 05154708 bus:Director5 2017-11-01 2018-10-31 05154708 bus:Director6 2017-11-01 2018-10-31 05154708 bus:OrdinaryShareClass1 2017-11-01 2018-10-31 05154708 bus:PrivateLimitedCompanyLtd 2017-11-01 2018-10-31 05154708 bus:Agent1 2017-11-01 2018-10-31 05154708 core:FurnitureFittings 2017-11-01 2018-10-31 05154708 core:FurnitureFittingsToolsEquipment 2017-11-01 2018-10-31 05154708 core:LandBuildings 2017-11-01 2018-10-31 05154708 core:MotorVehicles 2017-11-01 2018-10-31 05154708 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2017-11-01 2018-10-31 05154708 core:OfficeEquipment 2017-11-01 2018-10-31 05154708 core:OtherPropertyPlantEquipment 2017-11-01 2018-10-31 05154708 core:PlantMachinery 2017-11-01 2018-10-31 05154708 core:OtherRelatedParties 2017-11-01 2018-10-31 05154708 countries:AllCountries 2017-11-01 2018-10-31 05154708 2017-10-31 05154708 core:FurnitureFittingsToolsEquipment 2017-10-31 05154708 core:LandBuildings 2017-10-31 05154708 core:MotorVehicles 2017-10-31 05154708 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2017-10-31 05154708 core:OtherPropertyPlantEquipment 2017-10-31 05154708 2016-11-01 2017-10-31 05154708 2017-10-31 05154708 bus:OrdinaryShareClass1 2017-10-31 05154708 core:CapitalRedemptionReserve 2017-10-31 05154708 core:RetainedEarningsAccumulatedLosses 2017-10-31 05154708 core:RevaluationReserve 2017-10-31 05154708 core:ShareCapital 2017-10-31 05154708 core:SharePremium 2017-10-31 05154708 core:FinancialAssetsCostLessImpairment 2017-10-31 05154708 core:CurrentFinancialInstruments 2017-10-31 05154708 core:CurrentFinancialInstruments core:WithinOneYear 2017-10-31 05154708 core:Non-currentFinancialInstruments 2017-10-31 05154708 core:Non-currentFinancialInstruments core:AfterOneYear 2017-10-31 05154708 core:FurnitureFittingsToolsEquipment 2017-10-31 05154708 core:LandBuildings 2017-10-31 05154708 core:MotorVehicles 2017-10-31 05154708 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2017-10-31 05154708 core:OtherPropertyPlantEquipment 2017-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05154708

Penlaw Northwest Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 October 2018

 

Penlaw Northwest Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3 to 4

Notes to the Financial Statements

5 to 11

 

Penlaw Northwest Limited

Company Information

Directors

R J Gray

P Glackin

M Ahmed

M Marr

Registered office

5 Prospect Place
Millennium Way
Pride Park
Derby
DE24 8HG

Bankers

HSBC Plc
91 High Street
Brentwood
Essex
CM14 4RU

Accountants

Ashgates Corporate Services Limited
5 Prospect Place
Millennium Way
Pride Park
Derby
DE24 8HG

 

Chartered Certified Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Penlaw Northwest Limited
for the Year Ended 31 October 2018

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Penlaw Northwest Limited for the year ended 31 October 2018 as set out on pages 3 to 11 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at http://www.accaglobal.com/en/
member/professional-standards/rules-standards/acca-rulebook.html.

This report is made solely to the Board of Directors of Penlaw Northwest Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Penlaw Northwest Limited and state those matters that we have agreed to state to the Board of Directors of Penlaw Northwest Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at http://www.accaglobal.com/content/dam/ACCA_Global/Technical/fact/technical-factsheet-163.pdf. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Penlaw Northwest Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Penlaw Northwest Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Penlaw Northwest Limited. You consider that Penlaw Northwest Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Penlaw Northwest Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

Ashgates Corporate Services Limited
5 Prospect Place
Millennium Way
Pride Park
Derby
DE24 8HG

30 July 2019

 

Penlaw Northwest Limited

(Registration number: 05154708)
Balance Sheet as at 31 October 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

1,515,628

1,407,639

Investments

5

1,200

1,200

 

1,516,828

1,408,839

Current assets

 

Stocks

6

367,057

247,598

Debtors

7

3,926,322

1,694,450

Cash at bank and in hand

 

513,604

381,571

 

4,806,983

2,323,619

Creditors: Amounts falling due within one year

8

(5,139,977)

(2,319,379)

Net current (liabilities)/assets

 

(332,994)

4,240

Total assets less current liabilities

 

1,183,834

1,413,079

Creditors: Amounts falling due after more than one year

8

(287,638)

(52,146)

Provisions for liabilities

(18,287)

(22,810)

Net assets

 

877,909

1,338,123

Capital and reserves

 

Called up share capital

10

510

1,000

Share premium reserve

449,340

449,340

Capital redemption reserve

490

-

Revaluation reserve

244,111

244,489

Profit and loss account

183,458

643,294

Total equity

 

877,909

1,338,123

 

Penlaw Northwest Limited

(Registration number: 05154708)
Balance Sheet as at 31 October 2018

For the financial year ending 31 October 2018 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 and 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 30 July 2019 and signed on its behalf by:
 

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

R J Gray
Director

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

1

General information

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

The address of the registered office is given in the company information on page 1 of the financial statements.

The principal place of business is:
Penlaw House
Unit 2 Eagle Park Drive
Hawley's Lane
Warrington
WA2 8JA

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.

The financial statements are presented in Sterling (£) and rounded to the nearest £1.

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 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.

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.

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

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 statement of financial position 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.

On transition to FRS 102 Section 1A, the company has taken the option to value the land and buildings at deemed cost.

Depreciation

Depreciation is charged so as to write off the cost of assets, over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% reducing balance

Fixtures and fittings

15% reducing balance

Motor vehicles

25% reducing balance

Office equipment

25% reducing balance

Land and buildings

2% straight line (no depreciation is charged on land)

Leasehold property costs

Straight line over life of lease

Fixed asset investments

Fixed asset investments are stated at historical cost less provision for any diminution in value.

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.

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.

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.

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

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.

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) during the year, was 13 (2017 - 12).

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

4

Tangible assets

Land and buildings
£

Fixtures and fittings
 £

Motor vehicles
 £

Office equipment
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 November 2017

1,225,000

45,231

498,922

17,034

24,165

1,810,352

Additions

7,414

1,265

138,000

2,090

21,220

169,989

At 31 October 2018

1,232,414

46,496

636,922

19,124

45,385

1,980,341

Depreciation

At 1 November 2017

3,032

35,841

328,709

14,120

21,011

402,713

Charge for the year

1,695

1,472

56,678

924

1,231

62,000

At 31 October 2018

4,727

37,313

385,387

15,044

22,242

464,713

Carrying amount

At 31 October 2018

1,227,687

9,183

251,535

4,080

23,143

1,515,628

At 31 October 2017

1,221,968

9,390

170,213

2,914

3,154

1,407,639

Included within the net book value of land and buildings above is £1,227,687 (2017 - £1,221,968) in respect of freehold land and buildings.
 

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

5

Investments held as fixed assets

Investments
£

Total
£

Investments

Cost or valuation

At 1 November 2017

1,200

1,200

At 31 October 2018

1,200

1,200

Carrying amount

At 31 October 2018

1,200

1,200

At 31 October 2017

1,200

1,200

6

Stocks

2018
£

2017
£

Raw materials

367,057

247,598

7

Debtors

2018
£

2017
£

Trade debtors

2,890,866

1,084,692

Other debtors

1,035,456

609,758

3,926,322

1,694,450

8

Creditors

Note

2018
£

2017
£

Due within one year

 

Loans and borrowings

9

2,171,305

835,149

Trade creditors

 

2,759,141

1,312,337

Taxation and social security

 

67,720

30,800

Other creditors

 

141,811

141,093

 

5,139,977

2,319,379

Due after one year

 

Loans and borrowings

9

287,638

52,146

 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

9

Loans and borrowings

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

218,198

-

Finance lease liabilities

69,440

52,146

287,638

52,146

2018
£

2017
£

Current loans and borrowings

Bank borrowings

30,785

47,062

Finance lease liabilities

64,675

41,853

Other borrowings

2,075,845

746,234

2,171,305

835,149

Secured creditors

The bank borrowings of £248,983 (2017 - £47,062) are secured by virtue of a fixed and floating charge over all of the company's assets and undertakings.

Obligations under hire purchase contracts of £134,115 (2017 - £93,999) are secured against the assets to which the contracts relate.

Liabilities in respect of invoice discounting of £2,075,845 (2017 - £746,234) are secured on the book debts of the company and by virtue of a fixed and floating charge over all of the company's assets and undertakings.

10

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary shares of £1 each

510

510

1,000

1,000

         
 

Penlaw Northwest Limited

Notes to the Financial Statements for the Year Ended 31 October 2018

11

Financial commitments, guarantees and contingencies

The total amount of financial commitments not included in the balance sheet in respect of operating leases is £422,784 (2017 - £Nil). Of this, the total amount of commitments due within one year is £51,366 and amounts due over one year is £371,418.

The total amount of contingencies not included in the balance sheet is £6,147,594 (2017 - £2,719,623). The company has entered into a cross guarantee arrangement with its bankers to secure the liabilities of related companies. The future outcome is dependent on the performance of the individual companies concerned. However the directors do not expect any liabilities to crystalise.

12

Related party transactions

Summary of transactions with other related parties

At the balance sheet date the amount owed to a company with a participating interest was £123,834