D_COOPER_CONSTRUCTION_LTD - Accounts


Company registration number 03366424 (England and Wales)
D COOPER CONSTRUCTION LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
PAGES FOR FILING WITH REGISTRAR
D COOPER CONSTRUCTION LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
D COOPER CONSTRUCTION LTD
BALANCE SHEET
AS AT
31 MAY 2022
31 May 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
374,366
365,832
Investment properties
5
760,000
733,895
1,134,366
1,099,727
Current assets
Stocks
12,000
8,000
Debtors
6
797,498
552,613
Cash at bank and in hand
766,269
572,850
1,575,767
1,133,463
Creditors: amounts falling due within one year
7
(296,248)
(219,100)
Net current assets
1,279,519
914,363
Total assets less current liabilities
2,413,885
2,014,090
Creditors: amounts falling due after more than one year
8
(12,767)
(19,367)
Provisions for liabilities
(49,550)
(43,306)
Net assets
2,351,568
1,951,417
Capital and reserves
Called up share capital
200
200
Profit and loss reserves
9
2,351,368
1,951,217
Total equity
2,351,568
1,951,417

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 May 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 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.

D COOPER CONSTRUCTION LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2022
31 May 2022
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 22 November 2022
Mr D Cooper
Director
Company Registration No. 03366424
D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2022
- 3 -
1
Accounting policies
Company information

D Cooper Construction Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Northside House, Northside Business Centre, Hawkins Lane, Burton-On-Trent, Staffordshire, United Kingdom, DE14 1DB.

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 investment properties 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.

Revenue from contracts for the provision of construction services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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
not depreciated
Plant and equipment
15% reducing balance
Fixtures and fittings
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
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 4 -
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).

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

1.6
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.

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.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, 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.

D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 5 -
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.

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.

 

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. 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.

1.11
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.

1.12
Retirement benefits

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

1.13
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.

Rentals payable under operating leases are charged to profit or loss on a straight line basis over the term of the relevant lease.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease.

D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
1
Accounting policies
(Continued)
- 6 -
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.

 

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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:

2022
2021
Number
Number
Total
8
8
D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 7 -
4
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 June 2021
151,000
237,398
14,986
160,038
563,422
Additions
-
0
12,674
8,065
41,120
61,859
Disposals
-
0
-
0
-
0
(24,230)
(24,230)
At 31 May 2022
151,000
250,072
23,051
176,928
601,051
Depreciation and impairment
At 1 June 2021
-
0
118,155
10,690
68,745
197,590
Depreciation charged in the year
-
0
18,385
3,535
25,281
47,201
Eliminated in respect of disposals
-
0
-
0
-
0
(18,106)
(18,106)
At 31 May 2022
-
0
136,540
14,225
75,920
226,685
Carrying amount
At 31 May 2022
151,000
113,532
8,826
101,008
374,366
At 31 May 2021
151,000
119,243
4,296
91,293
365,832
5
Investment property
2022
£
Fair value
At 1 June 2021
733,895
Revaluations
26,105
At 31 May 2022
760,000

Investment properties were valued on an open market basis on 31 May 2022 by the director.

6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
242,039
154,817
Other debtors
555,459
397,796
797,498
552,613
D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
- 8 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
97,423
136,058
Corporation tax
114,111
43,107
Other taxation and social security
70,312
25,048
Other creditors
14,402
14,887
296,248
219,100

Included within other creditors is an amount of £6,600 (2021: £6,600) due on hire purchase contracts which are secured on the related asset.

8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
12,767
19,367

Included within other creditors is an amount of £12,767 (2021: £19,367) due on hire purchase contracts which are secured on the related asset.

9
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
1,951,217
1,798,066
Profit for the year
525,151
243,151
Dividends declared and paid in the year
(125,000)
(90,000)
At the end of the year
2,351,368
1,951,217

Included within profit and loss reserves are non-distributable profits, as set out below:

2022
2021
£
£
Non-distributable profits included above
At the beginning of the year
38,354
31,067
Non distributable profits in the year
22,619
7,287
At the end of the year
60,973
38,354
Distributable profits
2,290,395
1,912,863
10
Related party transactions
D COOPER CONSTRUCTION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2022
10
Related party transactions
(Continued)
- 9 -

As at the balance sheet date £527,395 (2021: £292,395) was due to the company in respect of interest free loans advanced to companies under common control.

2022-05-312021-06-01false22 November 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr D CooperMrs J Cooper033664242021-06-012022-05-31033664242022-05-31033664242021-05-3103366424core:LandBuildingscore:OwnedOrFreeholdAssets2022-05-3103366424core:PlantMachinery2022-05-3103366424core:FurnitureFittings2022-05-3103366424core:MotorVehicles2022-05-3103366424core:LandBuildingscore:OwnedOrFreeholdAssets2021-05-3103366424core:PlantMachinery2021-05-3103366424core:FurnitureFittings2021-05-3103366424core:MotorVehicles2021-05-3103366424core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3103366424core:CurrentFinancialInstrumentscore:WithinOneYear2021-05-3103366424core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3103366424core:Non-currentFinancialInstrumentscore:AfterOneYear2021-05-3103366424core:CurrentFinancialInstruments2022-05-3103366424core:CurrentFinancialInstruments2021-05-3103366424core:ShareCapital2022-05-3103366424core:ShareCapital2021-05-3103366424core:RetainedEarningsAccumulatedLosses2022-05-3103366424core:RetainedEarningsAccumulatedLosses2021-05-3103366424core:RetainedEarningsAccumulatedLosses2021-05-3103366424core:RetainedEarningsAccumulatedLosses2020-05-3103366424bus:Director12021-06-012022-05-3103366424core:LandBuildingscore:OwnedOrFreeholdAssets2021-06-012022-05-3103366424core:PlantMachinery2021-06-012022-05-3103366424core:FurnitureFittings2021-06-012022-05-3103366424core:MotorVehicles2021-06-012022-05-31033664242020-06-012021-05-3103366424core:LandBuildingscore:OwnedOrFreeholdAssets2021-05-3103366424core:PlantMachinery2021-05-3103366424core:FurnitureFittings2021-05-3103366424core:MotorVehicles2021-05-31033664242021-05-3103366424core:WithinOneYear2022-05-3103366424core:WithinOneYear2021-05-3103366424core:Non-currentFinancialInstruments2022-05-3103366424core:Non-currentFinancialInstruments2021-05-3103366424bus:PrivateLimitedCompanyLtd2021-06-012022-05-3103366424bus:SmallCompaniesRegimeForAccounts2021-06-012022-05-3103366424bus:FRS1022021-06-012022-05-3103366424bus:AuditExemptWithAccountantsReport2021-06-012022-05-3103366424bus:CompanySecretary12021-06-012022-05-3103366424bus:FullAccounts2021-06-012022-05-31xbrli:purexbrli:sharesiso4217:GBP