PAVILION_CONSTRUCTION_LIM - Accounts


Company Registration No. 02272634 (England and Wales)
PAVILION CONSTRUCTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2019
PAGES FOR FILING WITH REGISTRAR
PAVILION CONSTRUCTION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
PAVILION CONSTRUCTION LIMITED
BALANCE SHEET
AS AT 31 OCTOBER 2019
31 October 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
385,991
320,388
Investments
4
15,000
-
400,991
320,388
Current assets
Stocks
282,577
261,040
Debtors
5
578,843
645,328
Cash at bank and in hand
269,323
411,503
1,130,743
1,317,871
Creditors: amounts falling due within one year
6
(253,853)
(375,045)
Net current assets
876,890
942,826
Total assets less current liabilities
1,277,881
1,263,214
Creditors: amounts falling due after more than one year
7
(47,765)
(19,821)
Provisions for liabilities
8
(65,743)
(52,722)
Net assets
1,164,373
1,190,671
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
1,164,273
1,190,571
Total equity
1,164,373
1,190,671

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

PAVILION CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2019
31 October 2019
- 2 -

For the financial year ended 31 October 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved and signed by the director and authorised for issue on 29 May 2020
Mr M W Fice
Director
Company Registration No. 02272634
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2019
- 3 -
1
Accounting policies
Company information

Pavilion Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is Michael House, Castle Street, Exeter, Devon, EX4 3LQ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Profit is recognised on long-term contracts, if the final outcome can be assessed with reasonable certainty, by including in the profit and loss account turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value, net of VAT, which costs to date bear to total expected costs for that contract.

 

Turnover is recognised on the sale of property and land when there is a formal contract in place and the income becomes receivable.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
13% per annum on cost
Fixtures, fittings & equipment
15% per annum on cost
Motor vehicles
20% per annum on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

1.5
Equity instruments

Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2019
1
Accounting policies
(Continued)
- 4 -
1.6
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

1.7
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.8
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 20 (2018 - 20).

PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2019
- 5 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2018
686,874
Additions
180,050
Disposals
(189,493)
At 31 October 2019
677,431
Depreciation and impairment
At 1 November 2018
366,486
Depreciation charged in the year
76,955
Eliminated in respect of disposals
(152,001)
At 31 October 2019
291,440
Carrying amount
At 31 October 2019
385,991
At 31 October 2018
320,388
4
Fixed asset investments
2019
2018
£
£
Investments
15,000
-
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 November 2018
-
Additions
15,000
At 31 October 2019
15,000
Carrying amount
At 31 October 2019
15,000
At 31 October 2018
-
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2019
- 6 -
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
15,056
177
Other debtors
563,787
645,151
578,843
645,328
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
156,569
235,123
Taxation and social security
14,160
43,327
Other creditors
83,124
96,595
253,853
375,045

Included within other creditors is the amount of £38,100 (2018: £17,215) relating to the hire purchase, which is secured upon the assets to which it relates.

7
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Obligations under finance leases
47,765
19,821

The hire purchase liabilities are secured upon the assets to which the liabilities relate.

8
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
65,743
52,722
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2019
8
Deferred taxation
(Continued)
- 7 -
2019
Movements in the year:
£
Liability at 1 November 2018
52,722
Charge to profit or loss
13,021
Liability at 31 October 2019
65,743
9
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
76 Ordinary A shares of £1 each
76
76
20 Ordinary B shares of £1 each
20
20
2 Ordinary C shares of £1 each
2
2
2 Ordinary D shares of £1 each
2
2
100
100
10
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
5,702
19,387
2019-10-312018-11-01false04 June 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityMr M W FiceMrs J J Tozer022726342018-11-012019-10-31022726342019-10-31022726342018-10-3102272634core:OtherPropertyPlantEquipment2019-10-3102272634core:OtherPropertyPlantEquipment2018-10-3102272634core:CurrentFinancialInstrumentscore:WithinOneYear2019-10-3102272634core:CurrentFinancialInstrumentscore:WithinOneYear2018-10-3102272634core:CurrentFinancialInstruments2019-10-3102272634core:CurrentFinancialInstruments2018-10-3102272634core:Non-currentFinancialInstruments2019-10-3102272634core:Non-currentFinancialInstruments2018-10-3102272634core:ShareCapital2019-10-3102272634core:ShareCapital2018-10-3102272634core:RetainedEarningsAccumulatedLosses2019-10-3102272634core:RetainedEarningsAccumulatedLosses2018-10-3102272634core:ShareCapitalOrdinaryShares2019-10-3102272634core:ShareCapitalOrdinaryShares2018-10-3102272634bus:Director12018-11-012019-10-3102272634core:PlantMachinery2018-11-012019-10-3102272634core:FurnitureFittings2018-11-012019-10-3102272634core:MotorVehicles2018-11-012019-10-3102272634core:OtherPropertyPlantEquipment2018-10-3102272634core:OtherPropertyPlantEquipment2018-11-012019-10-3102272634core:WithinOneYear2019-10-3102272634core:WithinOneYear2018-10-3102272634bus:PrivateLimitedCompanyLtd2018-11-012019-10-3102272634bus:SmallCompaniesRegimeForAccounts2018-11-012019-10-3102272634bus:FRS1022018-11-012019-10-3102272634bus:AuditExemptWithAccountantsReport2018-11-012019-10-3102272634bus:CompanySecretary12018-11-012019-10-3102272634bus:FullAccounts2018-11-012019-10-31xbrli:purexbrli:sharesiso4217:GBP