PARNHAM_TRACTORS_LIMITED - Accounts


Company Registration No. 01268821 (England and Wales)
PARNHAM TRACTORS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
PAGES FOR FILING WITH REGISTRAR
PARNHAM TRACTORS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
PARNHAM TRACTORS LIMITED
BALANCE SHEET
AS AT 31 JANUARY 2022
31 January 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
122,004
140,489
Current assets
Stocks
581,688
550,686
Debtors
4
104,438
92,467
Cash at bank and in hand
127,001
87,815
813,127
730,968
Creditors: amounts falling due within one year
5
(497,885)
(464,682)
Net current assets
315,242
266,286
Total assets less current liabilities
437,246
406,775
Creditors: amounts falling due after more than one year
6
(11,540)
(19,152)
Provisions for liabilities
(16,426)
(19,493)
Net assets
409,280
368,130
Capital and reserves
Called up share capital
7
25,762
25,762
Revaluation reserve
38,741
38,741
Profit and loss reserves
344,777
303,627
Total equity
409,280
368,130

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

For the financial year ended 31 January 2022 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 member has 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.

PARNHAM TRACTORS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2022
31 January 2022
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 27 May 2022
Mr R M Hardy
Director
Company Registration No. 01268821
PARNHAM TRACTORS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2022
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 February 2020
25,762
38,741
227,897
292,400
Year ended 31 January 2021:
Profit and total comprehensive income for the year
-
-
90,730
90,730
Dividends
-
-
(15,000)
(15,000)
Balance at 31 January 2021
25,762
38,741
303,627
368,130
Year ended 31 January 2022:
Profit and total comprehensive income for the year
-
-
56,150
56,150
Dividends
-
-
(15,000)
(15,000)
Balance at 31 January 2022
25,762
38,741
344,777
409,280
PARNHAM TRACTORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
- 4 -
1
Accounting policies
Company information

Parnham Tractors Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7 Compton Street, Ashbourne, Derbyshire, DE6 1BX.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
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:

Freehold land and buildings
2% on cost
Plant and equipment
15% on cost
Fixtures and fittings
10% reducing balance
Motor vehicles
20% 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.

PARNHAM TRACTORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 5 -
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.

 

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.5
Cash at bank and in hand

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.

1.6
Financial instruments

 

Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account.

Loans and borrowings

Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest method. Loans and borrowings that are receivable within one year are not discounted. If an arrangement constitutes a finance transaction it is measured at present value of future payments discounted at a market rate of interest for a similar loan.

1.7
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.

PARNHAM TRACTORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
1
Accounting policies
(Continued)
- 6 -
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Retirement benefits

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

1.9
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.

2
Employees

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

2022
2021
Number
Number
Total
8
8
PARNHAM TRACTORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 7 -
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 February 2021
140,000
23,623
46,337
141,371
351,331
Disposals
-
0
-
0
-
0
(31,031)
(31,031)
At 31 January 2022
140,000
23,623
46,337
110,340
320,300
Depreciation and impairment
At 1 February 2021
54,277
19,387
44,081
93,097
210,842
Depreciation charged in the year
2,340
1,442
327
14,376
18,485
Eliminated in respect of disposals
-
0
-
0
-
0
(31,031)
(31,031)
At 31 January 2022
56,617
20,829
44,408
76,442
198,296
Carrying amount
At 31 January 2022
83,383
2,794
1,929
33,898
122,004
At 31 January 2021
85,723
4,236
2,256
48,274
140,489

Included in cost of land and buildings is freehold land of £23,000 which is not depreciated.

 

As at 1 February 2015, the company elected to adopt the revalued amount as the deemed cost on transition to FRS 102 1A. The company has not adopted a policy of revaluation but will retain the carrying value of freehold land and buildings as deemed cost.

 

Included in tangible fixed assets are the following amounts in relation to assets held on hire purchase contracts and as such as secured on the related assets:

 

Motor vehicles        £33,888

Land and buildings with a carrying amount of £92,172 were revalued in 1999 to £140,000.

If revalued assets were stated on a historical cost basis rather than a fair value basis, the carrying amounts would have been approximately £58,980 (2021 - £60,363), being cost £92,172 (2021 - £92,172) and depreciation £33,192 (2021 - £31,809).

4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
107,435
83,602
Other debtors
(2,997)
8,865
104,438
92,467
PARNHAM TRACTORS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022
- 8 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
399,700
364,985
Corporation tax
16,787
17,089
Other taxation and social security
30,053
33,867
Other creditors
51,345
48,741
497,885
464,682
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
11,540
19,152
7
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
25,762
25,762
25,762
25,762
8
Related party transactions

Included in creditors is £25,509 (£15,916 in 2021) owed to the director.

During the year the director received dividends of £15,000 (£15,000 in 2021).

It is the opinion of the director that there are no further key management personnel other than himself.

2022-01-312021-02-01false27 May 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr R M Hardy012688212021-02-012022-01-31012688212022-01-31012688212021-01-3101268821core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-3101268821core:PlantMachinery2022-01-3101268821core:FurnitureFittings2022-01-3101268821core:MotorVehicles2022-01-3101268821core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-3101268821core:PlantMachinery2021-01-3101268821core:FurnitureFittings2021-01-3101268821core:MotorVehicles2021-01-3101268821core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-3101268821core:CurrentFinancialInstrumentscore:WithinOneYear2021-01-3101268821core:Non-currentFinancialInstrumentscore:AfterOneYear2022-01-3101268821core:Non-currentFinancialInstrumentscore:AfterOneYear2021-01-3101268821core:CurrentFinancialInstruments2022-01-3101268821core:CurrentFinancialInstruments2021-01-3101268821core:ShareCapital2022-01-3101268821core:ShareCapital2021-01-3101268821core:RevaluationReserve2022-01-3101268821core:RevaluationReserve2021-01-3101268821core:RetainedEarningsAccumulatedLosses2022-01-3101268821core:RetainedEarningsAccumulatedLosses2021-01-3101268821core:ShareCapital2020-01-3101268821core:RevaluationReserve2020-01-3101268821core:RetainedEarningsAccumulatedLosses2020-01-31012688212020-01-3101268821bus:Director12021-02-012022-01-3101268821core:RetainedEarningsAccumulatedLosses2020-02-012021-01-31012688212020-02-012021-01-3101268821core:RetainedEarningsAccumulatedLosses2021-02-012022-01-3101268821core:LandBuildingscore:OwnedOrFreeholdAssets2021-02-012022-01-3101268821core:PlantMachinery2021-02-012022-01-3101268821core:FurnitureFittings2021-02-012022-01-3101268821core:MotorVehicles2021-02-012022-01-3101268821core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-3101268821core:PlantMachinery2021-01-3101268821core:FurnitureFittings2021-01-3101268821core:MotorVehicles2021-01-31012688212021-01-3101268821core:WithinOneYear2022-01-3101268821core:WithinOneYear2021-01-3101268821core:Non-currentFinancialInstruments2022-01-3101268821core:Non-currentFinancialInstruments2021-01-3101268821bus:PrivateLimitedCompanyLtd2021-02-012022-01-3101268821bus:SmallCompaniesRegimeForAccounts2021-02-012022-01-3101268821bus:FRS1022021-02-012022-01-3101268821bus:AuditExemptWithAccountantsReport2021-02-012022-01-3101268821bus:FullAccounts2021-02-012022-01-31xbrli:purexbrli:sharesiso4217:GBP