ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-09-302021-09-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.102020-10-01falseNo description of principal activity10truetrue 02735521 2020-10-01 2021-09-30 02735521 2019-10-01 2020-09-30 02735521 2021-09-30 02735521 2020-09-30 02735521 c:Director1 2020-10-01 2021-09-30 02735521 d:PlantMachinery 2020-10-01 2021-09-30 02735521 d:PlantMachinery 2021-09-30 02735521 d:PlantMachinery 2020-09-30 02735521 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-10-01 2021-09-30 02735521 d:MotorVehicles 2020-10-01 2021-09-30 02735521 d:MotorVehicles 2021-09-30 02735521 d:MotorVehicles 2020-09-30 02735521 d:MotorVehicles d:OwnedOrFreeholdAssets 2020-10-01 2021-09-30 02735521 d:FurnitureFittings 2020-10-01 2021-09-30 02735521 d:FurnitureFittings 2021-09-30 02735521 d:FurnitureFittings 2020-09-30 02735521 d:FurnitureFittings d:OwnedOrFreeholdAssets 2020-10-01 2021-09-30 02735521 d:OwnedOrFreeholdAssets 2020-10-01 2021-09-30 02735521 d:Goodwill 2021-09-30 02735521 d:Goodwill 2020-09-30 02735521 d:LeaseholdInvestmentProperty 2020-10-01 2021-09-30 02735521 d:LeaseholdInvestmentProperty 2021-09-30 02735521 d:LeaseholdInvestmentProperty 2020-09-30 02735521 d:CurrentFinancialInstruments 2021-09-30 02735521 d:CurrentFinancialInstruments 2020-09-30 02735521 d:CurrentFinancialInstruments d:WithinOneYear 2021-09-30 02735521 d:CurrentFinancialInstruments d:WithinOneYear 2020-09-30 02735521 d:ShareCapital 2021-09-30 02735521 d:ShareCapital 2020-09-30 02735521 d:RetainedEarningsAccumulatedLosses 2021-09-30 02735521 d:RetainedEarningsAccumulatedLosses 2020-09-30 02735521 c:FRS102 2020-10-01 2021-09-30 02735521 c:AuditExempt-NoAccountantsReport 2020-10-01 2021-09-30 02735521 c:FullAccounts 2020-10-01 2021-09-30 02735521 c:PrivateLimitedCompanyLtd 2020-10-01 2021-09-30 02735521 2 2020-10-01 2021-09-30 iso4217:GBP xbrli:pure

Registered number: 02735521










PROPUMP ENGINEERING LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2021

 
PROPUMP ENGINEERING LIMITED
REGISTERED NUMBER: 02735521

STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 5 
20,872
32,282

Investment property
 6 
260,105
203,496

  
280,977
235,778

Current assets
  

Stocks
  
17,373
20,053

Debtors: amounts falling due within one year
 7 
66,911
109,423

Cash at bank and in hand
 8 
730,807
556,913

  
815,091
686,389

Creditors: amounts falling due within one year
 9 
(291,104)
(115,530)

Net current assets
  
 
 
523,987
 
 
570,859

Total assets less current liabilities
  
804,964
806,637

Provisions for liabilities
  

Deferred tax
  
(2,250)
(4,000)

Net assets
  
802,714
802,637


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
802,614
802,537

  
802,714
802,637


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 29 November 2021.

................................................
T R Ansell
Page 1

 
PROPUMP ENGINEERING LIMITED
REGISTERED NUMBER: 02735521

STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 SEPTEMBER 2021

Director

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

1.


General information

Propump Engineering Limited is a limited liability company incorporated and domiciled in England. The
address of the registered office is shown in the company information, and is the principal place of business.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of income and retained earnings in the same period as the related expenditure.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 3

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

2.Accounting policies (continued)

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.8

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.



 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

2.Accounting policies (continued)


2.9
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant & machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures & fittings
-
25% reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.11

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.12

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Statement of financial position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of financial position.


3.


Employees

The average monthly number of employees, including directors, during the year was 10 (2020 - 10).


4.


Intangible assets




Goodwill

£



Cost


At 1 October 2020
13,007



At 30 September 2021

13,007



Amortisation


At 1 October 2020
13,007



At 30 September 2021

13,007



Net book value



At 30 September 2021
-



At 30 September 2020
-



Page 6

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

5.


Tangible fixed assets





Plant & machinery
Motor vehicles
Fixtures & fittings
Total

£
£
£
£



Cost or valuation


At 1 October 2020
21,576
185,842
8,760
216,178


Disposals
-
(41,510)
-
(41,510)



At 30 September 2021

21,576
144,332
8,760
174,668



Depreciation


At 1 October 2020
21,575
157,116
5,205
183,896


Charge for the year on owned assets
-
5,947
532
6,479


Disposals
-
(36,579)
-
(36,579)



At 30 September 2021

21,575
126,484
5,737
153,796



Net book value



At 30 September 2021
1
17,848
3,023
20,872



At 30 September 2020
1
28,726
3,555
32,282


6.


Investment property


Long term leasehold investment property

£



Valuation


At 1 October 2020
203,496


Additions at cost
56,609



At 30 September 2021
260,105

The 2021 valuations were made by the directors, on an open market value for existing use basis.




Page 7

 
PROPUMP ENGINEERING LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021

7.


Debtors

2021
2020
£
£


Trade debtors
54,056
97,498

Other debtors
681
681

Prepayments and accrued income
12,174
11,244

66,911
109,423



8.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
730,807
556,913



9.


Creditors: Amounts falling due within one year

2021
2020
£
£

Trade creditors
85,511
20,375

Corporation tax
81,891
31,796

Other taxation and social security
4,141
1,928

Other creditors
442
442

Accruals and deferred income
119,119
60,989

291,104
115,530



10.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £4,303 (2020 - £84,266). 


Page 8