PRS_PLUMBING_&_HEATING_SE - Accounts


Company Registration No. 03148877 (England and Wales)
PRS PLUMBING & HEATING SERVICES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 JUNE 2021
Level 1, Devonshire House
One Mayfair Place
London
United Kingdom
W1J 8AJ
PRS PLUMBING & HEATING SERVICES LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 26
PRS PLUMBING & HEATING SERVICES LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr M. Harrison
Mr P. Savine
Mrs S. Savine
Mrs J. Harrison
Mr R. Harrison
(Appointed 15 February 2021)
Mr J. Savine
(Appointed 15 February 2021)
Mr T. Savine
(Appointed 15 February 2021)
Secretary
Mrs S. Savine
Company number
03148877
Registered office
Premier House
Winchester Road
Popham
Winchester
Hampshire
SO21 3BJ
Auditor
TC Group
Level 1, Devonshire House
One Mayfair Place
London
W1J 8AJ
PRS PLUMBING & HEATING SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2021
- 2 -

The directors present the strategic report for the year ended 30 June 2021.

Business review

The directors are satisfied with the results for the year given the effect the COVID-19 pandemic has had on the economy and remain optimistic about the future.

Principal risks and uncertainties

The management of the business and the execution of the company’s strategy are subject to a number of risks.

 

The principal risks and uncertainties faced by the company are operational and reputational.

 

Operational risk is managed and mitigated through the maintenance of appropriate systems, processes, controls and training of staff. Operational risk is further mitigated by public liability insurance.

 

Reputational risk is managed by having a robust project management structure which ensures full transparency and communication with clients to ensure projects are managed and completed to the expected standard and within the given timescales.

 

As with all businesses, COVID-19 has had an impact on the company over the past 12 months and there remains uncertainty over the impact it will continue to have throughout 2021. Along with Brexit, it is still unclear the impact it will have on the construction industry, mainly the supply of materials and resources.

 

The company continues to have a good relationship with its suppliers and are in continued communication regarding COVID-19, Brexit and the effect on supply. With the UK government starting to ease restrictions, we are optimistic this should improve results.

Future developments

The company continues to pursue increasing targets for revenue and profit growth.

Key performance indicators

The company monitors its performance against strategic objectives by means of key performance indicators. The main KPIs it uses are orientated around profit margins and turnover.

 

KPI

2021

2020

2019

Turnover

£9,185,466

£12,424,130

£17,758,262

Gross profit margin

19%

13%

15%

Net profit before tax margin

1.3%

-0.4%

5%

 

Non-financial KPIs are not produced as given the nature of the business; the company’s directors are of the opinion that analysis using key performance indicators is not necessary for an understanding of the development, performance or position of the entity.

PRS PLUMBING & HEATING SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 3 -
Environmental policies

Through the development and implementation of new technology we aim to continuously reduce our carbon footprint and minimise any impact upon the environment.

 

On behalf of the board

Mr R. Harrison
Mr J. Savine
Director
Director
28 June 2022
28 June 2022
PRS PLUMBING & HEATING SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2021
- 4 -

The directors present their Directors' report and financial statements for the year ended 30 June 2021.

Principal activities

The principal activity of the company during the year was the provision of plumbing and heating services.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr M. Harrison
Mr P. Savine
Mrs S. Savine
Mrs J. Harrison
Mr R. Harrison
(Appointed 15 February 2021)
Mr J. Savine
(Appointed 15 February 2021)
Mr T. Savine
(Appointed 15 February 2021)
Results and dividends

The results for the year are set out on page 10.

 

Ordinary dividends were paid amounting to £362,156. The directors do not recommend payment of a final dividend.

PRS PLUMBING & HEATING SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 5 -
Auditor

The auditor, TC Group, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Strategic report

The company has chosen in accordance with Section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out within the Company's Strategic Report the Company's Strategic Report Information Required by Schedule 7 of the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulation 2008. This includes information that would have been included in the business review and details of the principal risks and uncertainties.

On behalf of the board
Mr R. Harrison
Mr J. Savine
Director
Director
28 June 2022
28 June 2022
PRS PLUMBING & HEATING SERVICES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 JUNE 2021
- 6 -

The directors are responsible for preparing the Strategic report and the Directors' report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PRS PLUMBING & HEATING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRS PLUMBING & HEATING SERVICES LIMITED
- 7 -
Opinion

We have audited the financial statements of PRS Plumbing & Heating Services Limited (the 'company') for the year ended 30 June 2021 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 June 2021 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the Strategic report and the Directors' report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

PRS PLUMBING & HEATING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRS PLUMBING & HEATING SERVICES LIMITED
- 8 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.

 

PRS PLUMBING & HEATING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRS PLUMBING & HEATING SERVICES LIMITED
- 9 -
Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Philip Clark FCCA (Senior Statutory Auditor)
for and on behalf of TC Group
Statutory Auditor
Office: London
28 June 2022
PRS PLUMBING & HEATING SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2021
- 10 -
2021
2020
Notes
£
£
Turnover
3
9,185,466
12,424,130
Cost of sales
(7,406,749)
(10,789,816)
Gross profit
1,778,717
1,634,314
Administrative expenses
(1,740,663)
(1,870,298)
Other operating income
136,205
186,218
Operating profit/(loss)
4
174,259
(49,766)
Interest receivable and similar income
101
2,505
Interest payable and similar expenses
(648)
-
0
Profit/(loss) before taxation
173,712
(47,261)
Tax on profit/(loss)
7
(54,078)
152,845
Profit for the financial year
119,634
105,584

The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.

The notes on pages 14 to 26 form part of these financial statements
PRS PLUMBING & HEATING SERVICES LIMITED
BALANCE SHEET
AS AT
30 JUNE 2021
30 June 2021
- 11 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
9
157,859
174,065
Current assets
Stocks
10
96,832
60,303
Debtors
13
2,784,850
2,156,297
Cash at bank and in hand
746,858
611,572
3,628,540
2,828,172
Creditors: amounts falling due within one year
12
(1,689,998)
(1,088,314)
Net current assets
1,938,542
1,739,858
Total assets less current liabilities
2,096,401
1,913,923
Creditors: amounts falling due after more than one year
14
(425,000)
-
0
Provisions for liabilities
14
14,674
14,674
Net assets
1,686,075
1,928,597
Capital and reserves
Called up share capital
19
1,030
1,030
Capital redemption reserve
1,000
1,000
Profit and loss reserves
1,684,045
1,926,567
Total equity
1,686,075
1,928,597
The financial statements were approved by the board of directors and authorised for issue on 28 June 2022 and are signed on its behalf by:
Mr R. Harrison
Mr J. Savine
Director
Director
Company Registration No. 03148877
The notes on pages 14 to 26 form part of these financial statements
PRS PLUMBING & HEATING SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2021
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 July 2019
1,030
1,000
2,252,616
2,254,646
Year ended 30 June 2020:
Profit and total comprehensive income for the year
-
-
105,584
105,584
Dividends
8
-
-
(431,633)
(431,633)
Balance at 30 June 2020
1,030
1,000
1,926,567
1,928,597
Year ended 30 June 2021:
Profit and total comprehensive income for the year
-
-
119,634
119,634
Dividends
8
-
-
(362,156)
(362,156)
Balance at 30 June 2021
1,030
1,000
1,684,045
1,686,075
The notes on pages 14 to 26 form part of these financial statements
PRS PLUMBING & HEATING SERVICES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2021
- 13 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
61,500
737,034
Interest paid
(648)
-
0
Income taxes paid
(67,664)
(66,922)
Net cash (outflow)/inflow from operating activities
(6,812)
670,112
Investing activities
Purchase of tangible fixed assets
(45,287)
(58,874)
Proceeds on disposal of tangible fixed assets
50,383
11,750
Interest received
101
2,505
Net cash generated from/(used in) investing activities
5,197
(44,619)
Financing activities
Repayment of bank loans
500,000
-
0
Directors' loan account movement
(943)
(4,569)
Dividends paid
(362,156)
(431,633)
Net cash generated from/(used in) financing activities
136,901
(436,202)
Net increase in cash and cash equivalents
135,286
189,291
Cash and cash equivalents at beginning of year
611,572
422,280
Cash and cash equivalents at end of year
746,858
611,572
The notes on pages 14 to 26 form part of these financial statements
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021
- 14 -
1
Accounting policies
Company information

PRS Plumbing & Heating Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Premier House, Winchester Road, Popham, Winchester, Hampshire, United Kingdom, SO21 3BJ.

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.

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 on the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

The turnover shown in the Statement of Comprehensive Income account represents received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

In respect of long-term contracts and contracts for on- going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.

 

Retentions are recognised to the extent that the company has the right to the consideration and the directors believe it will be recoverable. Associated retention costs are accrued at the same time and included within creditors.

1.4
Tangible fixed assets

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

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

Leasehold improvements
10 years straight line
Plant and machinery
20% Straight line
Motor vehicles
25% Straight line
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 15 -

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.

Depreciation is not charged until the asset is brought into use by the company.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 16 -
Basic financial liabilities

Basic financial liabilities, including creditors that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 17 -
1.12
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.13
Leases

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.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

Amounts recoverable on contracts

A key area that involves the directors' judgement is the recoverability of amounts due on long term contracts that have not been completed at the year end. The directors review the stage of  completion of the contracts as at the year-end in terms of the value of the work performed, including estimates of amounts not yet invoiced in order to determine the amounts recoverable as at the year end, and account for accrued income and accrued costs as applicable.

 

Net retentions recoverable

A further area of key judgement and estimation is in relation to the net recoverable retentions. This is calculated based on the contracts that have yet to expire and expired contracts where the funds have yet to be received. The directors also take into account the recoverability of the retentions post year end in their assessment of whether the amounts should be recognised as a debtor as at the year end.

 

PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 18 -
3
Turnover and other revenue
2021
2020
£
£
Other significant revenue
Interest income
101
2,505
Grants received
136,205
186,218
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
9,185,466
12,424,130
9,185,466
12,424,130

During the year, all of the company's turnover is derived from the provision of plumbing and heating services in the UK.

4
Operating profit/(loss)
2021
2020
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Government grants
(136,205)
(186,218)
Fees payable to the company's auditor for the audit of the company's financial statements
9,000
8,200
Depreciation of owned tangible fixed assets
53,493
91,474
Profit on disposal of tangible fixed assets
(42,383)
(9,600)
Operating lease charges
33,000
33,000
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Number of directors
5
3
Number of productive staff
39
50
Number of administrative staff
26
31
Total
70
84
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
5
Employees
(Continued)
- 19 -

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
2,049,679
2,274,862
Social security costs
191,139
219,064
Pension costs
44,067
47,493
2,284,885
2,541,419
6
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
46,298
33,166
Company pension contributions to defined contribution schemes
321
-
0
46,298
33,166
7
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
36,904
(19,691)
Adjustments in respect of prior periods
17,174
(88,616)
Total current tax
54,078
(108,307)
Deferred tax
Origination and reversal of timing differences
-
0
(44,538)
Total tax charge/(credit)
54,078
(152,845)
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
7
Taxation
(Continued)
- 20 -

The actual charge/(credit) for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2021
2020
£
£
Profit/(loss) before taxation
173,712
(47,261)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
33,005
(8,980)
Tax effect of expenses that are not deductible in determining taxable profit
10,452
(35,101)
Tax effect of income not taxable in determining taxable profit
(8,072)
-
0
Adjustments in respect of prior years
17,174
-
0
Depreciation in excess of capital allowances
1,519
3,729
Research and development tax credit
-
0
(23,877)
Under/(over) provided in prior years
-
0
(88,616)
Taxation charge/(credit) for the year
54,078
(152,845)
8
Dividends
2021
2020
£
£
Equity dividends on ordinary A shares
90,000
90,000
Equity dividends on ordinary B shares
90,000
90,000
Equity dividends on ordinary C, D, E, F, G and H shares
195,238
145,003
375,238
325,003
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 21 -
9
Tangible fixed assets
Leasehold improvements
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 July 2020
87,699
178,210
510,930
776,839
Additions
5,089
34,398
5,800
45,287
Disposals
-
0
-
0
(133,966)
(133,966)
At 30 June 2021
92,788
212,608
382,764
688,160
Depreciation and impairment
At 1 July 2020
8,770
143,658
450,346
602,774
Depreciation charged in the year
9,279
19,412
24,802
53,493
Eliminated in respect of disposals
-
0
-
0
(125,966)
(125,966)
At 30 June 2021
18,049
163,070
349,182
530,301
Carrying amount
At 30 June 2021
74,739
49,538
33,582
157,859
At 30 June 2020
78,929
34,552
60,584
174,065
10
Stocks
2021
2020
£
£
Raw materials
96,832
60,303
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 22 -
11
Financial instruments
Included within the amounts shown as Debtors and Creditors below are financial assets and financial liabilities, the classification of which are further analysed below:
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,533,371
1,893,991
Carrying amount of financial liabilities
Measured at amortised cost
2,023,759
984,639
12
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans
15
75,000
-
0
Trade creditors
1,170,924
810,080
Corporation tax
36,904
50,490
Other taxation and social security
54,335
53,185
Other creditors
232,705
86,283
Accruals and deferred income
120,130
88,276
1,689,998
1,088,314
13
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
114,958
44,177
Other debtors
82,072
87,769
Prepayments
169,407
205,717
Accrued income
2,418,413
1,818,634
2,784,850
2,156,297
14
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
15
425,000
-
0
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 23 -
15
Loans and overdrafts
2021
2020
£
£
Bank loans
500,000
-
0
Payable within one year
75,000
-
0
Payable after one year
425,000
-
0

In September 2020, National Westminster Bank PLC provided PRS Plumbing & Heating Services Limited with a loan of £500,000 under the Coronavirus Business Interruption Loan Scheme (CBILS), for general business purposes.

 

The loan is repayable over 6 years in monthly instalments starting in October 2021. Interest is charged at 2.34%.

 

The bank loan is secured by way of a fixed and floating charge over the assets of the company.

 

 

16
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2021
2020
Balances:
£
£
ACAs
20,278
20,278
Tax losses
(34,852)
(34,852)
Retirement benefit obligations
(100)
(100)
(14,674)
(14,674)
There were no deferred tax movements in the year.
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 24 -
17
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
44,067
47,493

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Related party transactions

During the year, the total amount paid to key management personnel was £118,359 (2020 - £147,174). The total dividend paid to key management personnel was £202,160 (2020 - £252,960).

The directors maintain two joint loan accounts with the company. At the balance sheet date the company owed one of the directors' joint accounts £2,353 (2020 - £7,720). At the balance sheet date, the other directors' joint account owed the company £Nil (2020 - £4,424).

During the year, the company made rent payments totaling £33,000 (2019 - £33,006) to a directors' pension scheme in respect of the company premises.

 

Throughout the current and previous year the company had transactions with other related parties in which certain directors hold an interest. The company sold goods of £27,774 (2019 - £39,274) and purchased goods of £17,685 (2019 - £4,567). As at the year end the company was owed £722 (2019 - £216).

 

During the year the company paid dividends totalling £375,238 (2019 - £325,003) to the directors.

PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 25 -
19
Share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
600 Ordinary Class A of £1 each
600
600
400 Ordinary Class B of £1 each
400
400
5 Ordinary Class C of £1 each
5
5
5 Ordinary Class D of £1 each
5
5
5 Ordinary Class E of £1 each
5
5
5 Ordinary Class F of £1 each
5
5
5 Ordinary Class G of £1 each
5
5
5 Ordinary Class H of £1 each
5
5
1,030
1,030

 

20
Cash generated from operations
2021
2020
£
£
Profit for the year after tax
119,634
105,584
Adjustments for:
Taxation charged/(credited)
54,078
(152,845)
Finance costs
648
-
0
Investment income
(101)
(2,505)
Gain on disposal of tangible fixed assets
(42,383)
(9,600)
Depreciation and impairment of tangible fixed assets
53,493
91,474
Movements in working capital:
(Increase)/decrease in stocks
(36,529)
29,039
(Increase)/decrease in debtors
(632,977)
2,201,517
Increase/(decrease) in creditors
545,637
(1,525,629)
Cash generated from operations
61,500
737,035
PRS PLUMBING & HEATING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 26 -
21
Analysis of changes in net funds
1 July 2020
Cash flows
30 June 2021
£
£
£
Cash at bank and in hand
611,572
135,286
746,858
Borrowings excluding overdrafts
-
(500,000)
(500,000)
611,572
(364,714)
246,858
2021-06-302020-07-01falseCCH SoftwareCCH Accounts Production 2022.100Mr M. HarrisonMr P. SavineMrs J. HarrisonMr R. HarrisonMr J. SavineMr T. SavineMr T. SavineMrs S. Savine031488772020-07-012021-06-3003148877bus:Director12020-07-012021-06-3003148877bus:Director22020-07-012021-06-3003148877bus:CompanySecretaryDirector12020-07-012021-06-3003148877bus:Director32020-07-012021-06-3003148877bus:Director42020-07-012021-06-3003148877bus:Director52020-07-012021-06-3003148877bus:Director62020-07-012021-06-3003148877bus:CompanySecretary12020-07-012021-06-3003148877bus:Director72020-07-012021-06-3003148877bus:RegisteredOffice2020-07-012021-06-30031488772021-06-30031488772019-07-012020-06-3003148877core:RetainedEarningsAccumulatedLosses2019-07-012020-06-3003148877core:RetainedEarningsAccumulatedLosses2020-07-012021-06-30031488772020-06-3003148877core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-3003148877core:PlantMachinery2021-06-3003148877core:MotorVehicles2021-06-3003148877core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-3003148877core:PlantMachinery2020-06-3003148877core:MotorVehicles2020-06-3003148877core:CurrentFinancialInstruments2021-06-3003148877core:CurrentFinancialInstruments2020-06-3003148877core:Non-currentFinancialInstruments2021-06-3003148877core:Non-currentFinancialInstruments2020-06-3003148877core:ShareCapital2021-06-3003148877core:ShareCapital2020-06-3003148877core:CapitalRedemptionReserve2021-06-3003148877core:CapitalRedemptionReserve2020-06-3003148877core:RetainedEarningsAccumulatedLosses2021-06-3003148877core:RetainedEarningsAccumulatedLosses2020-06-3003148877core:ShareCapital2019-06-3003148877core:CapitalRedemptionReservecore:RestatedAmount2019-06-3003148877core:RetainedEarningsAccumulatedLosses2019-06-30031488772019-06-3003148877core:ShareCapitalOrdinaryShares2021-06-3003148877core:ShareCapitalOrdinaryShares2020-06-300314887712020-07-012021-06-300314887712019-07-012020-06-30031488772020-06-3003148877core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-07-012021-06-3003148877core:PlantMachinery2020-07-012021-06-3003148877core:MotorVehicles2020-07-012021-06-3003148877core:UKTax2020-07-012021-06-3003148877core:UKTax2019-07-012020-06-3003148877core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-3003148877core:PlantMachinery2020-06-3003148877core:MotorVehicles2020-06-3003148877bus:PrivateLimitedCompanyLtd2020-07-012021-06-3003148877bus:FRS1022020-07-012021-06-3003148877bus:Audited2020-07-012021-06-3003148877bus:FullAccounts2020-07-012021-06-30xbrli:purexbrli:sharesiso4217:GBP