ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-06-302022-06-30No description of principal activity2021-07-01false98truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 01220297 2021-07-01 2022-06-30 01220297 2020-07-01 2021-06-30 01220297 2022-06-30 01220297 2021-06-30 01220297 2020-07-01 01220297 c:Director1 2021-07-01 2022-06-30 01220297 d:Buildings 2021-07-01 2022-06-30 01220297 d:Buildings 2022-06-30 01220297 d:Buildings 2021-06-30 01220297 d:Buildings d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 01220297 d:PlantMachinery 2021-07-01 2022-06-30 01220297 d:PlantMachinery 2022-06-30 01220297 d:PlantMachinery 2021-06-30 01220297 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 01220297 d:FurnitureFittings 2021-07-01 2022-06-30 01220297 d:FurnitureFittings 2022-06-30 01220297 d:FurnitureFittings 2021-06-30 01220297 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 01220297 d:ComputerEquipment 2021-07-01 2022-06-30 01220297 d:ComputerEquipment 2022-06-30 01220297 d:ComputerEquipment 2021-06-30 01220297 d:ComputerEquipment d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 01220297 d:OwnedOrFreeholdAssets 2021-07-01 2022-06-30 01220297 d:CurrentFinancialInstruments 2022-06-30 01220297 d:CurrentFinancialInstruments 2021-06-30 01220297 d:Non-currentFinancialInstruments 2022-06-30 01220297 d:Non-currentFinancialInstruments 2021-06-30 01220297 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 01220297 d:CurrentFinancialInstruments d:WithinOneYear 2021-06-30 01220297 d:Non-currentFinancialInstruments d:AfterOneYear 2022-06-30 01220297 d:Non-currentFinancialInstruments d:AfterOneYear 2021-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2021-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2021-06-30 01220297 d:ShareCapital 2022-06-30 01220297 d:ShareCapital 2021-06-30 01220297 d:RetainedEarningsAccumulatedLosses 2022-06-30 01220297 d:RetainedEarningsAccumulatedLosses 2021-06-30 01220297 c:OrdinaryShareClass1 2021-07-01 2022-06-30 01220297 c:OrdinaryShareClass1 2022-06-30 01220297 c:OrdinaryShareClass1 2021-06-30 01220297 c:FRS102 2021-07-01 2022-06-30 01220297 c:AuditExempt-NoAccountantsReport 2021-07-01 2022-06-30 01220297 c:FullAccounts 2021-07-01 2022-06-30 01220297 c:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 01220297 d:EntityControlledByKeyManagementPersonnel1 2021-07-01 2022-06-30 01220297 d:EntityControlledByKeyManagementPersonnel1 2022-06-30 01220297 d:EntityControlledByKeyManagementPersonnel1 2021-06-30 01220297 d:AcceleratedTaxDepreciationDeferredTax 2022-06-30 01220297 d:AcceleratedTaxDepreciationDeferredTax 2021-06-30 01220297 d:TaxLossesCarry-forwardsDeferredTax 2022-06-30 01220297 d:TaxLossesCarry-forwardsDeferredTax 2021-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 01220297










POLYBUILD LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2022

 
POLYBUILD LIMITED
REGISTERED NUMBER:01220297

BALANCE SHEET
AS AT 30 JUNE 2022

2022
2021
                                                                      Note
£
£

Fixed assets
  

Tangible assets
 4 
4,735
2,628

  
4,735
2,628

Current assets
  

Stocks
 5 
123,713
59,675

Debtors: amounts falling due within one year
 6 
246,198
62,041

Cash at bank and in hand
  
48,426
21,841

  
418,337
143,557

Current liabilities
  

Creditors: amounts falling due within one year
 7 
(335,443)
(227,431)

Net current assets/(liabilities)
  
 
 
82,894
 
 
(83,874)

Total assets less current liabilities
  
87,629
(81,246)

Creditors: amounts falling due after more than one year
 8 
(26,250)
(35,250)

Net assets/(liabilities)
  
61,379
(116,496)


Capital and reserves
  

Called up share capital 
 11 
24,000
24,000

Profit and loss account
  
37,379
(140,496)

  
61,379
(116,496)


Page 1

 
POLYBUILD LIMITED
REGISTERED NUMBER:01220297

BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2022

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 comprehensive income 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 by: 




G Van Der Hage
Director

Date: 19 December 2022

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

Page 2

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

1.


General information

Polybuild Limited is a company limited by shares and was incorporated in England & Wales. The principal place of trade is Upper Chancton Farm, London Road, Washington, Pulborough, RH20 3DH.

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:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.3

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Improvements to property
-
Over period of lease
Plant & machinery
-
10% per annum
Fixtures & fittings
-
15% per annum
Computer equipment
-
33% per annum

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.

Page 3

 
POLYBUILD LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

2.Accounting policies (continued)

 
2.4

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 balance sheet 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.

 
2.5

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.

 
2.6

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 balance sheet 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 Balance Sheet.

 
2.7

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Short term debtors and creditors are measured at the transaction price. Other financial instruments,
including loans, 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.

  
2.8

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of Comprehensive Income on a straight line basis over the lease term.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Page 4

 
POLYBUILD LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

2.Accounting policies (continued)

  
2.9

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 the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.


3.


Employees

The average monthly number of employees, including directors, during the year was 9 (2021 - 8).


4.


Tangible fixed assets





Property improvements
Plant & machinery
Fixtures & fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 July 2021
5,758
87,002
21,378
32,872
147,010


Additions
-
1,221
-
2,061
3,282



At 30 June 2022

5,758
88,223
21,378
34,933
150,292



Depreciation


At 1 July 2021
5,758
85,155
20,767
32,703
144,383


Charge for the year on owned assets
-
363
124
687
1,174



At 30 June 2022

5,758
85,518
20,891
33,390
145,557



Net book value



At 30 June 2022
-
2,705
487
1,543
4,735



At 30 June 2021
-
1,848
611
169
2,628

Page 5

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

5.


Stocks

2022
2021
£
£

Raw materials and consumables
75,975
39,694

Work in progress
47,738
19,981

123,713
59,675



6.


Debtors

2022
2021
£
£


Trade debtors
217,193
40,791

Prepayments and accrued income
1,292
2,500

Deferred taxation
27,713
18,750

246,198
62,041



7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
100,039
49,210

Bank loans
9,000
9,000

Trade creditors
178,332
115,882

Other taxation and social security
39,239
45,826

Other creditors
5,358
2,633

Accruals and deferred income
3,475
4,880

335,443
227,431


Page 6

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022

8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans
26,250
35,250


The aggregate amount of liabilities repayable wholly or in part more than five years after the balance sheet date is:

2022
2021
£
£


Repayable by instalments
35,250
44,250

Interest is charged on the loan at a fixed rate of 2.5% per annum. The Company does not provide any security for the loan and the loan can be repaid at any time without penalty.


9.


Loans


Analysis of the maturity of loans is given below:


2022
2021
£
£

Bank loan

Amounts falling due within one year
9,000
9,000

Amounts falling due 1-2 years
9,000
9,000

Amounts falling due 2-5 years
17,250
26,250

35,250
44,250



10.


Deferred taxation




2022
2021


£

£






At beginning of year
18,750
18,750


Charged to profit or loss
8,963
-



At end of year
27,713
18,750

Page 7

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022
 
10.Deferred taxation (continued)

The deferred tax asset is made up as follows:

2022
2021
£
£


Accelerated capital allowances
309
(275)

Tax losses carried forward
27,404
19,025

27,713
18,750


11.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



24,000 (2021 - 24,000) ordinary shares of £1.00 each
24,000
24,000



12.


Related party transactions

At the year end included in other creditors is the amount of £9 (2021: £1,578) owed to the directors.


13.


Controlling party

The company is controlled by the directors by virtue of their shareholdings.


Page 8