PCB_TECHNICAL_SOLUTIONS_L - Accounts


Company registration number 08820139 (England and Wales)
PCB TECHNICAL SOLUTIONS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
PAGES FOR FILING WITH REGISTRAR
PCB TECHNICAL SOLUTIONS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
PCB TECHNICAL SOLUTIONS LIMITED
BALANCE SHEET
AS AT 31 MAY 2022
31 May 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
59,374
25,995
Current assets
Stocks
6
103,919
68,665
Debtors
7
2,768,295
1,716,598
Investments
8
-
0
521,548
Cash at bank and in hand
1,181,483
1,300,540
4,053,697
3,607,351
Creditors: amounts falling due within one year
9
(1,430,041)
(1,013,633)
Net current assets
2,623,656
2,593,718
Total assets less current liabilities
2,683,030
2,619,713
Provisions for liabilities
10
(14,708)
(256,036)
Net assets
2,668,322
2,363,677
Capital and reserves
Called up share capital
12
396
396
Share premium account
24,265
24,265
Profit and loss reserves
2,643,661
2,339,016
Total equity
2,668,322
2,363,677

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

For the financial year ended 31 May 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their 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.

PCB TECHNICAL SOLUTIONS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2022
31 May 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 6 September 2022 and are signed on its behalf by:
Mr D Cooper
Director
Company Registration No. 08820139
PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
- 3 -
1
Accounting policies
Company information

PCB Technical Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 6, Barnes Wallis Court, Wellington Road, Cressex Business Park, High Wycombe, Buckinghamshire, HP12 3PS.

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
Change in presentation

In the comparative year shown on the balance sheet, a change in presentation has taken place to reclassify £42,953 from stocks to debtors in the current assets section of the balance sheet. The reason for the change is to separate amounts held in work in progress that was classed as accrued income as at 31 May 2021.

1.3
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.

1.4
Turnover

Revenue on contracts is recognised on the basis of the level of completion of the contract. Revenue is recognised using the “percentage complete” method, as work is completed against the project. Revenue follows costs under this method and any difference from the amounts invoiced are recognised as either deferred or accrued income as appropriate, by adjusting the revenue to achieve the expected margin on the job based on the actual costs incurred to date.

 

Projects are reviewed on a monthly basis by management. Any losses will be identified as part of the review against budget so that losses are provided for as soon as management are aware of them.

1.5
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:

Fixtures and fittings
25% straight line
Motor vehicles
25% straight line
Office equipment
25% straight line
PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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).

1.7
Stocks

Work in progress is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated costs to completion and selling costs. Cost includes all direct costs.

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.

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. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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.

1.10
Taxation

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

PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 5 -
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
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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.

1.13
Retirement benefits

The company operates as 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.

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the lease.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.15
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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 6 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

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.

Critical judgements

The estimates and assumptions which have a risk of producing a material adjustment to the carrying amount of assets and liabilities are as outlined below.

Deferred and accrued income

Revenue on contracts is recognised on the basis of the level of completion of the contract. Revenue is recognised using the “percentage complete” method, as work is completed against the project. Revenue follows costs under this method and any difference from the amounts invoiced are recognised as either deferred or accrued income as appropriate, by adjusting the revenue to achieve the expected margin on the job based on the actual costs incurred to date.

 

Projects are reviewed on a monthly basis by management. Any losses will be identified as part of the review against budget so that losses are provided for as soon as management are aware of them.

 

 

Warranty provision

The company gives seven year warranties on certain services, such warranty is in respect of the company's undertaking to repair or replace those services that fail to perform satisfactorily upon meeting the terms and conditions set by the company. The costs of repair are estimated based on future expenses related to current sales. Actual warranty costs are charged to the profit and loss account as incurred.

3
Employees

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

2022
2021
Number
Number
Total
26
29
PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 June 2021
73,666
Additions
51,090
At 31 May 2022
124,756
Depreciation and impairment
At 1 June 2021
47,671
Depreciation charged in the year
17,711
At 31 May 2022
65,382
Carrying amount
At 31 May 2022
59,374
At 31 May 2021
25,995
5
Financial instruments
2022
2021
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
-
521,548
6
Stocks
2022
2021
£
£
Work in progress
103,919
68,665
7
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
2,076,777
1,370,375
Corporation tax recoverable
236,134
236,134
Other debtors
455,384
110,089
2,768,295
1,716,598
PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 8 -
8
Current asset investments
2022
2021
£
£
Other investments
-
0
521,548
9
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
884,071
484,213
Corporation tax
158,671
23,956
Other taxation and social security
100,897
83,488
Other creditors
286,402
421,976
1,430,041
1,013,633
10
Provisions for liabilities
2022
2021
£
£
Warranty provision
5,000
5,000
Insurance claim provision
-
250,000
5,000
255,000
Deferred tax liabilities
11
9,708
1,036
14,708
256,036
Movements on provisions apart from retirement benefits and deferred tax liabilities:
Warranty provision
Insurance claim provision
Total
£
£
£
At 1 June 2021 and 31 May 2022
5,000
-
5,000

The company gives seven year warranties on certain services, such warranty is in respect of the company's undertaking to repair or replace those services that fail to perform satisfactorily upon meeting the terms and conditions set by the company. The costs of repair are estimated based on future expenses related to current sales. Actual warranty costs are charged to the profit and loss account as incurred.

PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 9 -
11
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
9,708
1,036
2022
Movements in the year:
£
Liability at 1 June 2021
1,036
Charge to profit or loss
8,672
Liability at 31 May 2022
9,708
12
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Class A of £1 each
96
96
96
96
Ordinary Class B of £1 each
100
100
100
100
Ordinary Class C of £1 each
50
50
50
50
Ordinary Class D of £1 each
50
50
50
50
Ordinary Class E of £1 each
100
100
100
100
396
396
396
396

The company has five classes of ordinary shares A, B, C, D & E all with equal rights to dividends and other rights attached as follows:

 

Ordinary A shares are each entitled to one vote in any circumstances, each entitled to participate in a distribution including arising from the winding up of the company and are each non-redeemable.

 

Ordinary B, C, D & E shares are each not entitled to vote in any circumstances, each not entitled to participate in a distribution including arising from the winding up of the company and are each redeemable.

 

PCB TECHNICAL SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 10 -
13
Operating lease commitments
Lessee

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

2022
2021
£
£
63,835
95,516
2022-05-312021-06-01false06 September 2022CCH SoftwareCCH Accounts Production 2022.200No description of principal activityMr D I CooperMrs S RossumMr J PortlockMr A BatesMr A Butcher088201392021-06-012022-05-31088201392022-05-31088201392021-05-3108820139core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3108820139core:CurrentFinancialInstrumentscore:WithinOneYear2021-05-3108820139core:CurrentFinancialInstruments2022-05-3108820139core:CurrentFinancialInstruments2021-05-3108820139core:ShareCapital2022-05-3108820139core:ShareCapital2021-05-3108820139core:SharePremium2022-05-3108820139core:SharePremium2021-05-3108820139core:RetainedEarningsAccumulatedLosses2022-05-3108820139core:RetainedEarningsAccumulatedLosses2021-05-3108820139core:ShareCapitalOrdinaryShares2022-05-3108820139core:ShareCapitalOrdinaryShares2021-05-3108820139bus:Director12021-06-012022-05-3108820139core:FurnitureFittings2021-06-012022-05-3108820139core:MotorVehicles2021-06-012022-05-3108820139core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-06-012022-05-31088201392020-06-012021-05-3108820139core:WithinOneYear2022-05-3108820139core:WithinOneYear2021-05-3108820139bus:PrivateLimitedCompanyLtd2021-06-012022-05-3108820139bus:SmallCompaniesRegimeForAccounts2021-06-012022-05-3108820139bus:FRS1022021-06-012022-05-3108820139bus:AuditExemptWithAccountantsReport2021-06-012022-05-3108820139bus:Director22021-06-012022-05-3108820139bus:Director32021-06-012022-05-3108820139bus:Director42021-06-012022-05-3108820139bus:Director52021-06-012022-05-3108820139bus:FullAccounts2021-06-012022-05-31xbrli:purexbrli:sharesiso4217:GBP