Prime Irrigation Ltd. - Period Ending 2020-01-31

Prime Irrigation Ltd. - Period Ending 2020-01-31


Prime Irrigation Ltd. 01208495 false 2019-02-01 2020-01-31 2020-01-31 The principal activity of the company is that of the design, installation and service of turf and landscape irrigation systems. Digita Accounts Production Advanced 6.24.8820.0 Software true 01208495 2019-02-01 2020-01-31 01208495 2020-01-31 01208495 core:RetainedEarningsAccumulatedLosses 2020-01-31 01208495 core:ShareCapital 2020-01-31 01208495 core:CurrentFinancialInstruments 2020-01-31 01208495 core:CurrentFinancialInstruments core:WithinOneYear 2020-01-31 01208495 core:Goodwill 2020-01-31 01208495 core:MotorVehicles 2020-01-31 01208495 core:OtherPropertyPlantEquipment 2020-01-31 01208495 bus:SmallEntities 2019-02-01 2020-01-31 01208495 bus:AuditExemptWithAccountantsReport 2019-02-01 2020-01-31 01208495 bus:FullAccounts 2019-02-01 2020-01-31 01208495 bus:SmallCompaniesRegimeForAccounts 2019-02-01 2020-01-31 01208495 bus:RegisteredOffice 2019-02-01 2020-01-31 01208495 bus:Director3 2019-02-01 2020-01-31 01208495 bus:Director4 2019-02-01 2020-01-31 01208495 bus:PrivateLimitedCompanyLtd 2019-02-01 2020-01-31 01208495 core:Goodwill 2019-02-01 2020-01-31 01208495 core:LandBuildings 2019-02-01 2020-01-31 01208495 core:MotorVehicles 2019-02-01 2020-01-31 01208495 core:OtherPropertyPlantEquipment 2019-02-01 2020-01-31 01208495 core:PlantMachinery 2019-02-01 2020-01-31 01208495 countries:England 2019-02-01 2020-01-31 01208495 2019-01-31 01208495 core:Goodwill 2019-01-31 01208495 core:MotorVehicles 2019-01-31 01208495 core:OtherPropertyPlantEquipment 2019-01-31 01208495 2018-02-01 2019-01-31 01208495 2019-01-31 01208495 core:RetainedEarningsAccumulatedLosses 2019-01-31 01208495 core:ShareCapital 2019-01-31 01208495 core:CurrentFinancialInstruments 2019-01-31 01208495 core:CurrentFinancialInstruments core:WithinOneYear 2019-01-31 01208495 core:Goodwill 2019-01-31 01208495 core:MotorVehicles 2019-01-31 01208495 core:OtherPropertyPlantEquipment 2019-01-31 iso4217:GBP xbrli:pure

Registration number: 01208495

Prime Irrigation Ltd.

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2020

 

Prime Irrigation Ltd.

(Registration number: 01208495)
Balance Sheet as at 31 January 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

309,400

345,800

Tangible assets

5

333,422

295,263

 

642,822

641,063

Current assets

 

Stocks

6

186,832

156,448

Debtors

7

715,682

600,060

Cash at bank and in hand

 

634,318

181,169

 

1,536,832

937,677

Creditors: Amounts falling due within one year

8

(558,372)

(424,922)

Net current assets

 

978,460

512,755

Total assets less current liabilities

 

1,621,282

1,153,818

Provisions for liabilities

(56,283)

(48,000)

Net assets

 

1,564,999

1,105,818

Capital and reserves

 

Called up share capital

500

500

Profit and loss account

1,564,499

1,105,318

Total equity

 

1,564,999

1,105,818

 

Prime Irrigation Ltd.

(Registration number: 01208495)
Balance Sheet as at 31 January 2020

For the financial year ending 31 January 2020 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 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 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board for issue on 7 September 2020 and signed on its behalf by:
 

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

G F Scrupps

Director

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

A S Williams

Director

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

1

General information

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

The address of its registered office is:
Trustans Farm
Westleton Road
Darsham
Saxmundham
Suffolk
IP17 3BP

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.

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.

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.

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

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.

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 property

4% straight line

Plant and machinery

20% reducing balance

Motor vehicles

25% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10 years straight line

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.

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

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.

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 23 (2019 - 15).

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 February 2019

364,000

364,000

At 31 January 2020

364,000

364,000

Amortisation

At 1 February 2019

18,200

18,200

Amortisation charge

36,400

36,400

At 31 January 2020

54,600

54,600

Carrying amount

At 31 January 2020

309,400

309,400

At 31 January 2019

345,800

345,800

5

Tangible assets

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 February 2019

169,159

402,939

572,098

Additions

45,780

60,807

106,587

Disposals

(5,850)

-

(5,850)

At 31 January 2020

209,089

463,746

672,835

Depreciation

At 1 February 2019

65,687

211,148

276,835

Charge for the year

28,529

39,118

67,647

Eliminated on disposal

(5,069)

-

(5,069)

At 31 January 2020

89,147

250,266

339,413

Carrying amount

At 31 January 2020

119,942

213,480

333,422

At 31 January 2019

103,472

191,791

295,263

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

6

Stocks

2020
£

2019
£

Work in progress

45,720

35,879

Other inventories

141,112

120,569

186,832

156,448

7

Debtors

2020
£

2019
£

Trade debtors

680,176

570,178

Prepayments

29,397

17,754

Other debtors

6,109

12,128

715,682

600,060

8

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Trade creditors

 

217,093

181,664

Amounts owed to related parties

-

100,181

Taxation and social security

 

108,383

35,857

Other creditors

 

232,896

107,220

 

558,372

424,922

 

Prime Irrigation Ltd.

Notes to the Financial Statements for the Year Ended 31 January 2020

9

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £127,500 (2019 - £142,500). The commitment figure is in respect of property lease.