CPMG_ARCHITECTS_LIMITED - Accounts


Company registration number 01654594 (England and Wales)
CPMG ARCHITECTS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
PAGES FOR FILING WITH REGISTRAR
CPMG ARCHITECTS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
CPMG ARCHITECTS LIMITED
BALANCE SHEET
AS AT 30 APRIL 2022
30 April 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
277,760
93,556
Current assets
Debtors
5
1,811,765
1,844,259
Cash at bank and in hand
746,097
725,543
2,557,862
2,569,802
Creditors: amounts falling due within one year
6
(560,209)
(766,623)
Net current assets
1,997,653
1,803,179
Total assets less current liabilities
2,275,413
1,896,735
Creditors: amounts falling due after more than one year
7
(229,748)
-
0
Provisions for liabilities
8
(171,679)
(168,911)
Net assets
1,873,986
1,727,824
Capital and reserves
Called up share capital
75,000
75,000
Share premium account
6,000
6,000
Capital redemption reserve
5,074
5,074
Profit and loss reserves
1,787,912
1,641,750
Total equity
1,873,986
1,727,824

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 25 January 2023 and are signed on its behalf by:
Mr. R W Flisher
Director
Company Registration No. 01654594
CPMG ARCHITECTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2022
- 2 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 May 2020
75,000
6,000
5,074
1,650,544
1,736,618
Year ended 30 April 2021:
Profit and total comprehensive income for the year
-
-
-
419,681
419,681
Dividends
-
-
-
(428,475)
(428,475)
Balance at 30 April 2021
75,000
6,000
5,074
1,641,750
1,727,824
Year ended 30 April 2022:
Profit and total comprehensive income for the year
-
-
-
613,111
613,111
Dividends
-
-
-
(466,949)
(466,949)
Balance at 30 April 2022
75,000
6,000
5,074
1,787,912
1,873,986
CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2022
- 3 -
1
Accounting policies
Company information

CPMG Architects Limited is a private company limited by shares incorporated in England and Wales. The registered office is 13 St Peters Gate, Nottingham, United Kingdom, NG1 2JF.

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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover comprises revenue recognised by the company in respect of services supplied, exclusive of discounts, rebates, value added tax and other sales taxes.

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 if revenue can be measured reliably;

 

  •     It is probable that the group will receive the consideration due under the contract;

 

  •     The stage of completion of the contract at the end of the reporting period can be reliably measured; and

 

  •     The costs incurred and the costs to complete can be reliably measured.

 

Amounts which have yet to be invoiced to customers but which are considered recoverable are included within debtors as amounts recoverable on contracts.

 

Where cumulative amounts invoiced to customers exceed the work completed, the excess is included in creditors as payments received on account.

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
10% per annum
Fixtures and fittings
20% per annum

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.

CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 4 -
1.4
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.5
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.

1.6
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.

1.7
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
Retirement benefits

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

1.10
Leases

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.

1.11
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.

1.12

Going concern

In assessing the appropriateness of the going concern assumption, the directors have reviewed detailed profit and cashflow forecasts considering reasonably foreseeable potential scenarios and uncertainties in relation to income and expenditure for a period of at least 12 months from the sign off of these financial statements. The company continues to trade and has met liability payments as they fall due and the directors have concluded that the Covid-19 pandemic does not create a material uncertainty in relation to going concern and as such have deemed it appropriate for the financial statements to be prepared on the going concern basis.

2
Directors' remuneration
2022
2021
£
£
Remuneration paid to directors
196,416
189,957

The directors are the key decision makers in the business and are therefore considered to represent the key management personnel. Employers national insurance in relation to these key management personnel amounts to £1,893 (2021 - £1,709) and therefore the total cost to the company of key personnel is £198,309 (2021 - £191,666).

CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 45 (2021 - 46).

4
Tangible fixed assets
Leasehold improvements
Fixtures and fittings
Total
£
£
£
Cost
At 1 May 2021
162,295
317,088
479,383
Additions
204,427
3,657
208,084
Disposals
-
0
(34,756)
(34,756)
At 30 April 2022
366,722
285,989
652,711
Depreciation
At 1 May 2021
88,173
297,654
385,827
Depreciation charged in the year
11,769
11,441
23,210
Eliminated in respect of disposals
-
0
(34,086)
(34,086)
At 30 April 2022
99,942
275,009
374,951
Carrying amount
At 30 April 2022
266,780
10,980
277,760
At 30 April 2021
74,122
19,434
93,556
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
533,110
554,509
Gross amounts owed by contract customers
165,966
218,262
Amounts owed by group undertakings
989,362
989,362
Other debtors
11,469
9,977
Prepayments and accrued income
111,858
72,149
1,811,765
1,844,259

Included within trade debtors is £nil (2021 £3,144) in respect of provisions of doubtful debtors.

CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 7 -
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
20,252
50,000
Trade creditors
114,707
96,182
Gross amounts owed to contract customers
189,861
261,502
Corporation tax
40,049
62,757
Other taxation and social security
145,242
227,980
Other creditors
50,098
68,202
560,209
766,623
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
229,748
-
0
8
Provisions for liabilities
2022
2021
£
£
Provision for dilapidations
143,981
159,268
Deferred tax liabilities
27,698
9,643
171,679
168,911
Movements on provisions apart from deferred tax liabilities as follows:
Provision for dilapidations
£
At 1 May 2021
159,268
Reversal of provision
(15,287)
At 30 April 2022
143,981
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Mr Mitesh Thakrar and the auditor was Azets Audit Services.
CPMG ARCHITECTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2022
- 8 -
10
Operating lease commitments
Lessee

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

2022
2021
£
£
724,895
625,406
11
Related party transactions
Transactions with related parties

The company has taken advantage of the exemption given in section 33.1a of FRS102 not to disclose transactions with wholly-owned group companies.

12
Parent company

The company is a wholly owned subsidiary of FG2H Limited. CPMG Holdings Limited is the ultimate parent company and is controlled by its shareholders. Its registered address is 13 St. Peters Gate, Nottingham, Nottinghamshire, NG1 2JF. There is no individual ultimate controlling party.

2022-04-302021-05-01false25 January 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMs S V HarrawayMr. R W FlisherMr N C GregoryMr. H D AvisonMr C WhiteMr. A ParmarMr. P R BodillMs J Collinson016545942021-05-012022-04-30016545942022-04-30016545942021-04-3001654594core:LeaseholdImprovements2022-04-3001654594core:FurnitureFittings2022-04-3001654594core:LeaseholdImprovements2021-04-3001654594core:FurnitureFittings2021-04-3001654594core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3001654594core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3001654594core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3001654594core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-3001654594core:CurrentFinancialInstruments2022-04-3001654594core:CurrentFinancialInstruments2021-04-3001654594core:ShareCapital2022-04-3001654594core:ShareCapital2021-04-3001654594core:SharePremium2022-04-3001654594core:SharePremium2021-04-3001654594core:CapitalRedemptionReserve2022-04-3001654594core:CapitalRedemptionReserve2021-04-3001654594core:RetainedEarningsAccumulatedLosses2022-04-3001654594core:RetainedEarningsAccumulatedLosses2021-04-3001654594core:ShareCapital2020-04-3001654594core:SharePremium2020-04-3001654594core:CapitalRedemptionReservecore:RestatedAmount2020-04-3001654594core:RetainedEarningsAccumulatedLosses2020-04-30016545942020-04-3001654594bus:Director22021-05-012022-04-3001654594core:RetainedEarningsAccumulatedLosses2020-05-012021-04-30016545942020-05-012021-04-3001654594core:RetainedEarningsAccumulatedLosses2021-05-012022-04-3001654594core:LeaseholdImprovements2021-05-012022-04-3001654594core:FurnitureFittings2021-05-012022-04-3001654594core:LeaseholdImprovements2021-04-3001654594core:FurnitureFittings2021-04-30016545942021-04-3001654594core:Non-currentFinancialInstruments2022-04-3001654594core:Non-currentFinancialInstruments2021-04-3001654594bus:PrivateLimitedCompanyLtd2021-05-012022-04-3001654594bus:SmallCompaniesRegimeForAccounts2021-05-012022-04-3001654594bus:FRS1022021-05-012022-04-3001654594bus:Audited2021-05-012022-04-3001654594bus:Director12021-05-012022-04-3001654594bus:Director32021-05-012022-04-3001654594bus:Director42021-05-012022-04-3001654594bus:Director52021-05-012022-04-3001654594bus:Director62021-05-012022-04-3001654594bus:Director72021-05-012022-04-3001654594bus:CompanySecretary12021-05-012022-04-3001654594bus:FullAccounts2021-05-012022-04-30xbrli:purexbrli:sharesiso4217:GBP