M & M Pallets Limited - Period Ending 2019-03-31

M & M Pallets Limited - Period Ending 2019-03-31


M & M Pallets Limited 05057028 false 2018-04-01 2019-03-31 2019-03-31 The principal activity of the company is manufacturing and dealing in pallets, supply of second hand coaches and trailers and the provision of storage facilities. Digita Accounts Production Advanced 6.18.8247.0 Software true 05057028 2018-04-01 2019-03-31 05057028 2019-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2019-03-31 05057028 core:ShareCapital 2019-03-31 05057028 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 05057028 bus:SmallEntities 2018-04-01 2019-03-31 05057028 bus:AuditExemptWithAccountantsReport 2018-04-01 2019-03-31 05057028 bus:AbridgedAccounts 2018-04-01 2019-03-31 05057028 bus:RegisteredOffice 2018-04-01 2019-03-31 05057028 bus:CompanySecretary1 2018-04-01 2019-03-31 05057028 bus:Director1 2018-04-01 2019-03-31 05057028 bus:PrivateLimitedCompanyLtd 2018-04-01 2019-03-31 05057028 bus:Agent1 2018-04-01 2019-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2018-04-01 2019-03-31 05057028 core:ShareCapital 2018-04-01 2019-03-31 05057028 core:LeaseholdImprovements 2018-04-01 2019-03-31 05057028 core:MotorVehicles 2018-04-01 2019-03-31 05057028 core:PlantMachinery 2018-04-01 2019-03-31 05057028 countries:England 2018-04-01 2019-03-31 05057028 2018-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2018-03-31 05057028 core:ShareCapital 2018-03-31 05057028 2017-04-01 2018-03-31 05057028 2018-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2018-03-31 05057028 core:ShareCapital 2018-03-31 05057028 core:CurrentFinancialInstruments core:WithinOneYear 2018-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2017-04-01 2018-03-31 05057028 core:ShareCapital 2017-04-01 2018-03-31 05057028 2017-03-31 05057028 core:RetainedEarningsAccumulatedLosses 2017-03-31 05057028 core:ShareCapital 2017-03-31 iso4217:GBP xbrli:pure

Registration number: 05057028

M & M Pallets Limited

Annual Report and Unaudited Abridged Financial Statements

for the Year Ended 31 March 2019

Hurst & Co
Chartered Accountants
74/76 High Street
WINSFORD
Cheshire
CW7 2AP

 

M & M Pallets Limited

Company Information

Director

M D Gilligan

Company secretary

M Gilligan

Registered office

The Phoenix Centre
Road One Industrial Estate
Winsford
Cheshire
CW7 3PZ

Accountants

Hurst & Co
Chartered Accountants
74/76 High Street
WINSFORD
Cheshire
CW7 2AP

 

M & M Pallets Limited

Director's Report for the Year Ended 31 March 2019

The director presents his report and the abridged financial statements for the year ended 31 March 2019.

Director of the company

The director who held office during the year was as follows:

M D Gilligan

Principal activity

The principal activity of the company is manufacturing and dealing in pallets, supply of second hand coaches and trailers and the provision of storage facilities.

Small companies provision statement

This report has 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.

Approved by the Board on 3 December 2019 and signed on its behalf by:

.........................................
M Gilligan
Company secretary

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
M & M Pallets Limited
for the Year Ended 31 March 2019

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of M & M Pallets Limited for the year ended 31 March 2019 as set out on pages 4 to 12 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/en/members/regulations-standards-and-guidance/.

This report is made solely to the Board of Directors of M & M Pallets 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 M & M Pallets Limited and state those matters that we have agreed to state to the Board of Directors of M & M Pallets Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than M & M Pallets Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that M & M Pallets 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 M & M Pallets Limited. You consider that M & M Pallets 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 M & M Pallets 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.

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

Hurst & Co
Chartered Accountants
74/76 High Street
WINSFORD
Cheshire
CW7 2AP

3 December 2019

 

M & M Pallets Limited

Abridged Profit and Loss Account for the Year Ended 31 March 2019

Note

Total
31 March
2019
£

Total
31 March
2018
£

Gross profit

 

566,129

436,008

Administrative expenses

 

(318,283)

(230,796)

Other interest receivable and similar income

 

4,822

1,337

Profit before tax

4

252,668

206,549

Taxation

 

(44,106)

(36,055)

Profit for the financial year

 

208,562

170,494

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

M & M Pallets Limited

(Registration number: 05057028)
Abridged Balance Sheet as at 31 March 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

92,644

72,113

Current assets

 

Stocks

6

13,250

16,200

Debtors

122,293

102,678

Investments

7

1,100,000

-

Cash at bank and in hand

 

1,140,754

2,093,269

 

2,376,297

2,212,147

Prepayments and accrued income

 

11,929

11,498

Creditors: Amounts falling due within one year

(127,325)

(106,970)

Net current assets

 

2,260,901

2,116,675

Total assets less current liabilities

 

2,353,545

2,188,788

Accruals and deferred income

 

(1,070)

(875)

Net assets

 

2,352,475

2,187,913

Capital and reserves

 

Called up share capital

2

2

Profit and loss account

2,352,473

2,187,911

Total equity

 

2,352,475

2,187,913

For the financial year ending 31 March 2019 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.

All of the company’s members have consented to the preparation of an Abridged Profit and Loss Account and an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

 

M & M Pallets Limited

(Registration number: 05057028)
Abridged Balance Sheet as at 31 March 2019

Approved and authorised by the director on 3 December 2019
 

.........................................
M D Gilligan
Director

   
 

M & M Pallets Limited

Statement of Changes in Equity for the Year Ended 31 March 2019

Share capital
£

Profit and loss account
£

Total
£

At 1 April 2018

2

2,187,911

2,187,913

Profit for the year

-

208,562

208,562

Total comprehensive income

-

208,562

208,562

Dividends

-

(44,000)

(44,000)

At 31 March 2019

2

2,352,473

2,352,475

Share capital
£

Profit and loss account
£

Total
£

At 1 April 2017

2

2,017,417

2,017,419

Profit for the year

-

170,494

170,494

Total comprehensive income

-

170,494

170,494

At 31 March 2018

2

2,187,911

2,187,913

 

M & M Pallets Limited

Notes to the Abridged Financial Statements for the Year Ended 31 March 2019

1

General information

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

The address of its registered office is:
The Phoenix Centre
Road One Industrial Estate
Winsford
Cheshire
CW7 3PZ

These financial statements were authorised for issue by the director on 3 December 2019.

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 abridged financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

Basis of preparation

These abridged 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 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.

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.

 

M & M Pallets Limited

Notes to the Abridged Financial Statements for the Year Ended 31 March 2019

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

Leasehold improvements

10% on cost

Plant and machinery

15% on reducing balance

Motor Vehicles

25% on 4reducing balance

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.

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.

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.

 

M & M Pallets Limited

Notes to the Abridged Financial Statements for the Year Ended 31 March 2019

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.

Share based payments

The company operates an equity-settled, share-based compensation plan, under which the entity receives services from employees as consideration for equity instruments (options) of the entity. The fair value of the employee services received is measured by reference to the estimated fair value at the grant date of equity instruments granted and is recognised as an expense over the vesting period. The estimated fair value of the option granted is calculated using the Black Scholes option pricing model. The total amount expensed is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied.

The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 9 (2018 - 9).

4

Profit before tax

Arrived at after charging/(crediting)

2019
£

2018
£

Depreciation expense

35,330

24,008

 

M & M Pallets Limited

Notes to the Abridged Financial Statements for the Year Ended 31 March 2019

5

Tangible assets

Total
£

Cost or valuation

At 1 April 2018

199,258

Additions

69,304

Disposals

(50,086)

At 31 March 2019

218,476

Depreciation

At 1 April 2018

127,145

Charge for the year

35,330

Eliminated on disposal

(36,643)

At 31 March 2019

125,832

Carrying amount

At 31 March 2019

92,644

At 31 March 2018

72,113

Included within the net book value of land and buildings above is £1,087 (2018 - £1,630) in respect of long leasehold land and buildings.
 

6

Stocks

2019
£

2018
£

Other inventories

13,250

16,200

7

Current asset investments

2019
£

2018
£

Other investments

1,100,000

-

 

M & M Pallets Limited

Notes to the Abridged Financial Statements for the Year Ended 31 March 2019

8

Dividends

 

2019

2018

 

£

£

Final dividend of £9,500.00 (2018 - £Nil) per ordinary share

19,000

-

Interim dividend of £12,500.00 (2018 - £Nil) per ordinary share

25,000

-

 

44,000

-

 

M & M Pallets Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2019

2019
£

2018
£

Turnover (analysed below)

554,389

424,727

Cost of sales (analysed below)

(157,539)

(158,214)

Gross profit

396,850

266,513

Gross profit (%)

71.58%

62.75%

Administrative expenses

Employment costs (analysed below)

(187,290)

(127,685)

Establishment costs (analysed below)

(60,555)

(51,211)

General administrative expenses (analysed below)

(39,833)

(27,786)

Finance charges (analysed below)

(1,832)

(899)

Depreciation costs (analysed below)

(35,330)

(24,008)

Other expenses (analysed below)

6,557

793

(318,283)

(230,796)

Other operating income (analysed below)

169,279

169,495

Operating profit

247,846

205,212

Other interest receivable and similar income (analysed below)

4,822

1,337

Profit before tax

252,668

206,549

 

M & M Pallets Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2019

2019
£

2018
£

   

Turnover

Sale of pallets

552,376

424,415

Diesel recharge

2,013

312

554,389

424,727

   

Cost of sales

Opening stock

16,200

14,750

Purchases

154,589

159,664

Closing stock

(13,250)

(16,200)

157,539

158,214

   

Employment costs

Wages and salaries

(101,247)

(116,431)

Staff NIC (Employers)

(3,268)

(3,151)

Directors remuneration

(16,600)

(7,800)

Staff pensions (Defined contribution)

(60,637)

-

Directors pensions (Defined contribution)

(4,000)

-

Staff training

(1,538)

-

Staff pension

-

(303)

(187,290)

(127,685)

   

Establishment costs

Rent

(20,000)

(20,000)

Rates

(17,427)

(16,894)

Light, heat and power

(3,045)

(1,664)

Insurance

(11,737)

(7,470)

Repairs and maintenance

(8,346)

(5,183)

(60,555)

(51,211)

   

General administrative expenses

Telephone and fax

(1,195)

(778)

Computer software and maintenance costs

(187)

(1,091)

Printing, postage and stationery

(460)

(415)

Charitable donations

(75)

-

Sundry expenses

(452)

(217)

Motor expenses

(26,882)

(23,120)

Advertising

(944)

(442)

Accountancy fees

(1,688)

(1,723)

Consultancy fees

(7,950)

-

(39,833)

(27,786)

   

Finance charges

Bank charges

(1,832)

(899)

 

M & M Pallets Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2019

   

Depreciation costs

Depreciation

(35,330)

(24,008)

   

Other expenses

(Profit)/loss on disposal of tangible fixed assets

6,557

793

   

Other operating income

Storage

169,279

169,495

   

Other interest receivable and similar income

Bank interest receivable

4,822

1,337