CARBRO_SHEET_METAL_CO_LIM - Accounts


Company Registration No. 03889231 (England and Wales)
CARBRO SHEET METAL CO LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
CARBRO SHEET METAL CO LIMITED
COMPANY INFORMATION
Directors
M Carson
A Brookes
Company number
03889231
Registered office
Unit 7
Brookside Industrial Estate
Gorsey Mount Street
Stockport
Cheshire
SK1 3BU
CARBRO SHEET METAL CO LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
CARBRO SHEET METAL CO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
5
470,650
401,468
Current assets
Stocks
1,000
1,000
Debtors
6
168,559
170,340
Cash at bank and in hand
100,610
144,076
270,169
315,416
Creditors: amounts falling due within one year
7
(326,014)
(222,404)
Net current (liabilities)/assets
(55,845)
93,012
Total assets less current liabilities
414,805
494,480
Creditors: amounts falling due after more than one year
8
(36,667)
(62,912)
Provisions for liabilities
(87,393)
(73,541)
Net assets
290,745
358,027
Capital and reserves
Called up share capital
9
4
4
Profit and loss reserves
290,741
358,023
Total equity
290,745
358,027

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 December 2021 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.

CARBRO SHEET METAL CO LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 23 September 2022 and are signed on its behalf by:
M Carson
A Brookes
Director
Director
Company Registration No. 03889231
CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Carbro Sheet Metal Co Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 7, Brookside Industrial Estate, Gorsey Mount Street, Stockport, Cheshire, SK1 3BU.

1.1
Accounting convention

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

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

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

1.2
Turnover

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.

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:

Leasehold improvements
5% Straight Line
Plant and machinery
10% Straight Line & 15% Reducing Balance
Fixtures, fittings & equipment
25% Straight Line
Computer equipment
33% Straight Line
Motor vehicles
25% Reducing Balance

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

1.4
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.

CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -
1.5
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.

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.

1.6
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.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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, 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.

CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
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.

 

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.

1.10
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.

1.11
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.

CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -

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.

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.

1.12
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 7 (2020 - 7).

2021
2020
Number
Number
Total
7
7
4
Directors' remuneration and dividends
2021
2020
£
£
Remuneration paid to directors
30,992
30,992
Dividends paid to directors
292,000
162,000
CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2021
22,081
969,614
991,695
Additions
-
0
173,564
173,564
At 31 December 2021
22,081
1,143,178
1,165,259
Depreciation and impairment
At 1 January 2021
12,144
578,083
590,227
Depreciation charged in the year
1,104
103,278
104,382
At 31 December 2021
13,248
681,361
694,609
Carrying amount
At 31 December 2021
8,833
461,817
470,650
At 31 December 2020
9,937
391,531
401,468
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
137,896
142,140
Other debtors
30,663
28,200
168,559
170,340
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
10,000
3,143
Obligations under finance leases
16,055
20,326
Trade creditors
179,186
93,362
Corporation tax
26,788
48,008
Other taxation and social security
10,131
49,765
Other creditors
80,000
3,745
Accruals and deferred income
3,854
4,055
326,014
222,404

Obligations under hire purchase contracts are secured on the assets concerned.

CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
8
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
36,667
46,857
Obligations under finance leases
-
0
16,055
36,667
62,912

Obligations under hire purchase contracts are secured on the assets concerned.

9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A share of £1 each
2
2
2
2
Ordinary B share of £1 each
2
2
2
2
4
4
4
4
10
Operating lease commitments
Lessee

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged against profits on a straight line basis over the period of the lease.

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

2021
2020
£
£
202,000
252,500
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sale of goods
2021
2020
£
£
Big Bag Technique Limited
101,624
207,102
CARBRO SHEET METAL CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
11
Related party transactions
(Continued)
- 9 -
Rent paid in the year:
Rent received in the year:
2021
2020
2021
2020
£
£
£
£
Big Bag Technique Limited
-
-
30,000
30,000
Carbro Sheet Metal Directors Pension Scheme
50,500
50,500
-
-
12
Directors' transactions

At the balance sheet date, the company owed A Brookes £41,966 (2020: £4,417). This is an interest free loan and has no fixed date for repayment.

 

At the balance sheet date, the company owed M. Carson £33,473 (2020: £672). This is an interest free loan and has no fixed date for repayment.

2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityM CarsonA Brookes038892312021-01-012021-12-3103889231bus:Director12021-01-012021-12-3103889231bus:Director22021-01-012021-12-3103889231bus:RegisteredOffice2021-01-012021-12-31038892312021-12-31038892312020-12-3103889231core:LandBuildings2021-12-3103889231core:OtherPropertyPlantEquipment2021-12-3103889231core:LandBuildings2020-12-3103889231core:OtherPropertyPlantEquipment2020-12-3103889231core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103889231core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3103889231core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3103889231core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3103889231core:CurrentFinancialInstruments2021-12-3103889231core:CurrentFinancialInstruments2020-12-3103889231core:Non-currentFinancialInstruments2021-12-3103889231core:Non-currentFinancialInstruments2020-12-3103889231core:ShareCapital2021-12-3103889231core:ShareCapital2020-12-3103889231core:RetainedEarningsAccumulatedLosses2021-12-3103889231core:RetainedEarningsAccumulatedLosses2020-12-3103889231core:ShareCapitalOrdinaryShares2021-12-3103889231core:ShareCapitalOrdinaryShares2020-12-3103889231core:LeaseholdImprovements2021-01-012021-12-3103889231core:PlantMachinery2021-01-012021-12-3103889231core:FurnitureFittings2021-01-012021-12-3103889231core:ComputerEquipment2021-01-012021-12-3103889231core:MotorVehicles2021-01-012021-12-31038892312020-01-012020-12-3103889231core:LandBuildings2020-12-3103889231core:OtherPropertyPlantEquipment2020-12-31038892312020-12-3103889231core:LandBuildings2021-01-012021-12-3103889231core:OtherPropertyPlantEquipment2021-01-012021-12-3103889231core:WithinOneYear2021-12-3103889231core:WithinOneYear2020-12-3103889231bus:PrivateLimitedCompanyLtd2021-01-012021-12-3103889231bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3103889231bus:FRS1022021-01-012021-12-3103889231bus:AuditExempt-NoAccountantsReport2021-01-012021-12-3103889231bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP