Protheros Garage Limited - Period Ending 2022-06-30

Protheros Garage Limited - Period Ending 2022-06-30


Protheros Garage Limited 08577450 false 2021-07-01 2022-06-30 2022-06-30 The principal activity of the company is providing car services and repairs Digita Accounts Production Advanced 6.30.9574.0 true true 08577450 2021-07-01 2022-06-30 08577450 2022-06-30 08577450 bus:OrdinaryShareClass1 2022-06-30 08577450 bus:Revised 2022-06-30 08577450 core:CurrentFinancialInstruments 2022-06-30 08577450 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 08577450 core:Non-currentFinancialInstruments 2022-06-30 08577450 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 08577450 core:Goodwill 2022-06-30 08577450 core:FurnitureFittingsToolsEquipment 2022-06-30 08577450 core:MotorVehicles 2022-06-30 08577450 core:OtherPropertyPlantEquipment 2022-06-30 08577450 bus:SmallEntities 2021-07-01 2022-06-30 08577450 bus:AuditExemptWithAccountantsReport 2021-07-01 2022-06-30 08577450 bus:FullAccounts 2021-07-01 2022-06-30 08577450 bus:SmallCompaniesRegimeForAccounts 2021-07-01 2022-06-30 08577450 bus:RegisteredOffice 2021-07-01 2022-06-30 08577450 bus:Director1 2021-07-01 2022-06-30 08577450 bus:Director2 2021-07-01 2022-06-30 08577450 bus:OrdinaryShareClass1 2021-07-01 2022-06-30 08577450 bus:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 08577450 core:Goodwill 2021-07-01 2022-06-30 08577450 core:NetGoodwill 2021-07-01 2022-06-30 08577450 core:FurnitureFittings 2021-07-01 2022-06-30 08577450 core:FurnitureFittingsToolsEquipment 2021-07-01 2022-06-30 08577450 core:MotorVehicles 2021-07-01 2022-06-30 08577450 core:OfficeEquipment 2021-07-01 2022-06-30 08577450 core:OtherPropertyPlantEquipment 2021-07-01 2022-06-30 08577450 core:PlantMachinery 2021-07-01 2022-06-30 08577450 1 2021-07-01 2022-06-30 08577450 countries:EnglandWales 2021-07-01 2022-06-30 08577450 2021-06-30 08577450 core:Goodwill 2021-06-30 08577450 core:FurnitureFittingsToolsEquipment 2021-06-30 08577450 core:MotorVehicles 2021-06-30 08577450 core:OtherPropertyPlantEquipment 2021-06-30 08577450 2020-07-01 2021-06-30 08577450 2021-06-30 08577450 bus:OrdinaryShareClass1 2021-06-30 08577450 core:CurrentFinancialInstruments 2021-06-30 08577450 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 08577450 core:Non-currentFinancialInstruments 2021-06-30 08577450 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 08577450 core:Goodwill 2021-06-30 08577450 core:FurnitureFittingsToolsEquipment 2021-06-30 08577450 core:MotorVehicles 2021-06-30 08577450 core:OtherPropertyPlantEquipment 2021-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08577450

Protheros Garage Limited

Unaudited Financial Statements

for the Year Ended 30 June 2022

 

Protheros Garage Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Protheros Garage Limited

Company Information

Directors

Mr CD Prothero

Mr D Prothero

Registered office

Unit 1 The Cam Centre
Wilbury Way
Hitchin
Herts
SG4 0TW

 

Protheros Garage Limited

(Registration number: 08577450)
Balance Sheet as at 30 June 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

7,102

14,204

Tangible assets

5

37,331

42,808

 

44,433

57,012

Current assets

 

Stocks

6

7,048

7,965

Debtors

7

15,796

11,388

Cash at bank and in hand

 

83,124

58,393

 

105,968

77,746

Creditors: Amounts falling due within one year

8

(93,217)

(70,715)

Net current assets

 

12,751

7,031

Total assets less current liabilities

 

57,184

64,043

Creditors: Amounts falling due after more than one year

8

(12,753)

(16,333)

Provisions for liabilities

(6,432)

(8,133)

Net assets

 

37,999

39,577

Capital and reserves

 

Called up share capital

100

100

Retained earnings

37,899

39,477

Shareholders' funds

 

37,999

39,577

For the financial year ending 30 June 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 16 December 2022 and signed on its behalf by:
 

 

Protheros Garage Limited

(Registration number: 08577450)
Balance Sheet as at 30 June 2022

.........................................
Mr CD Prothero
Director

.........................................
Mr D Prothero
Director

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 1 The Cam Centre
Wilbury Way
Hitchin
Herts
SG4 0TW

The principal place of business is:
18 Cheyney Street
Steeple Morden
Royston
Herts
SG8 0LP

These financial statements were authorised for issue by the Board on 16 December 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are prepared in sterling, which is the functional currency of the entity.

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Grants relating to revenue are recognised in income on a systematic basis over the periods in which the business recognises related costs which the grant is intended to compensate.

A grant that becomes receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs shall be recognised in income in the period in which it becomes receivable.

Tax

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

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 taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Asset class

Depreciation method and rate

Plant and machinery

20% reducing balance

Motor vehicles

20% reducing balance

Fixtures and fittings

20% reducing balance

Office Equipment

20% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price.

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2021 - 4).

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 July 2021

71,020

71,020

At 30 June 2022

71,020

71,020

Amortisation

At 1 July 2021

56,816

56,816

Amortisation charge

7,102

7,102

At 30 June 2022

63,918

63,918

Carrying amount

At 30 June 2022

7,102

7,102

At 30 June 2021

14,204

14,204

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 July 2021

4,478

43,993

24,951

73,422

Additions

-

3,700

-

3,700

At 30 June 2022

4,478

47,693

24,951

77,122

Depreciation

At 1 July 2021

2,062

17,234

11,318

30,614

Charge for the year

483

5,968

2,726

9,177

At 30 June 2022

2,545

23,202

14,044

39,791

Carrying amount

At 30 June 2022

1,933

24,491

10,907

37,331

At 30 June 2021

2,416

26,759

13,633

42,808

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

6

Stocks

2022
£

2021
£

Work in progress

914

914

Other inventories

6,134

7,051

7,048

7,965

7

Debtors

Current

2022
£

2021
£

Trade debtors

11,633

6,651

Prepayments

4,163

3,874

Other debtors

-

863

 

15,796

11,388

8

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

13

4,000

3,667

Trade creditors

 

8,902

7,023

Taxation and social security

 

23,236

14,560

Accruals and deferred income

 

2,200

2,200

Other creditors

 

54,879

43,265

 

93,217

70,715

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

13

12,753

16,333

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

9

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

10

Dividends

   

2022

 

2021

   

£

 

£

Interim dividend of £590.00 (2021 - £564.00) per ordinary share

 

59,000

 

56,400

         

11

Related party transactions

At the balance sheet date the company owed Mr D Prothero, Director, £52,801.40 (2021: £41,038) and Mr C Prothero, director, £125 (2021: £1,219). There are no terms relating to the repayment of this loan or the payment of interest.

 

Protheros Garage Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

12

Ultimate controlling party

The ultimate controlling party is Mr D Prothero, by virtue of his majority shareholding.

13

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

12,753

16,333

Within creditors there is a bounce back loan from the government provided through Lloyds bank. This is split between a current liability repayable within one year of £4,000 and a non-current laibility repayable over one year of £12,753. As per government regulations there is no security required on this loan by either Protheros Garage Limited or the directors.

2022
£

2021
£

Current loans and borrowings

Bank borrowings

4,000

3,667