PAVILION_CONSTRUCTION_LIM - Accounts


Company Registration No. 02272634 (England and Wales)
PAVILION CONSTRUCTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2021
PAGES FOR FILING WITH REGISTRAR
PAVILION CONSTRUCTION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
PAVILION CONSTRUCTION LIMITED
BALANCE SHEET
AS AT 31 OCTOBER 2021
31 October 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
374,914
404,405
Investments
5
15,000
15,000
389,914
419,405
Current assets
Stocks
-
0
719,405
Debtors
6
576,969
731,011
Cash at bank and in hand
973,780
126,147
1,550,749
1,576,563
Creditors: amounts falling due within one year
7
(364,361)
(550,650)
Net current assets
1,186,388
1,025,913
Total assets less current liabilities
1,576,302
1,445,318
Creditors: amounts falling due after more than one year
8
(10,742)
(89,011)
Provisions for liabilities
9
(64,523)
(69,706)
Net assets
1,501,037
1,286,601
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,500,937
1,286,501
Total equity
1,501,037
1,286,601

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

PAVILION CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2021
31 October 2021
- 2 -

For the financial year ended 31 October 2021 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.

The financial statements were approved and signed by the director and authorised for issue on 25 April 2022
Mr M W Fice
Director
Company Registration No. 02272634
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2021
- 3 -
1
Accounting policies
Company information

Pavilion Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is Michael House, Castle Street, Exeter, Devon, EX4 3LQ.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

Profit is recognised on long-term contracts, if the final outcome can be assessed with reasonable certainty, by including in the profit and loss account turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value, net of VAT, which costs to date bear to total expected costs for that contract.

 

Turnover is recognised on the sale of property and land when there is a formal contract in place and the income becomes receivable.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
13% per annum on cost
Fixtures, fittings & equipment
15% per annum on cost
Motor vehicles
20% per annum on cost

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
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

1.5
Equity instruments

Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
1
Accounting policies
(Continued)
- 4 -
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.

1.7
Retirement benefits

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

1.8
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, 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.

1.9
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
Exceptional item
2021
2020
£
£
Expenditure
Bad debt
270,263
-

During the year, a customer to whom the company was sub-contracted to went into liquidation owing the company £270,263. This amount includes all outstanding monies and retention held. The debt has been written off in full in the year as it is not recoverable.

PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
- 5 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
20
19
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2020
785,263
Additions
85,025
Disposals
(38,312)
At 31 October 2021
831,976
Depreciation and impairment
At 1 November 2020
380,858
Depreciation charged in the year
96,140
Eliminated in respect of disposals
(19,936)
At 31 October 2021
457,062
Carrying amount
At 31 October 2021
374,914
At 31 October 2020
404,405
5
Fixed asset investments
2021
2020
£
£
Other investments other than loans
15,000
15,000
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
- 6 -
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
10,033
22,312
Other debtors
566,936
708,699
576,969
731,011
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
-
0
2,926
Trade creditors
165,437
309,185
Taxation and social security
95,571
63,069
Other creditors
103,353
175,470
364,361
550,650

Included within other creditors is the amount of £31,352 (2020: £40,922) relating to the hire purchase, which is secured upon the assets to which it relates.

8
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
-
0
47,074
Obligations under finance leases
10,742
41,937
10,742
89,011

The hire purchase liabilities are secured upon the assets to which the liabilities relate.

Amounts included above which fall due after five years are as follows:
Payable by instalments
-
9,997
PAVILION CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2021
- 7 -
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
64,523
69,706
2021
Movements in the year:
£
Liability at 1 November 2020
69,706
Credit to profit or loss
(5,183)
Liability at 31 October 2021
64,523
10
Operating lease commitments

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

2021
2020
£
£
15,966
29,651
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The company had borrowed £100,000 from a family relation of the director in the year ended 31 October 2020, which was interest free and repayable on demand. The full balance was repaid during the year.

2021-10-312020-11-01false27 April 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr M W FiceMrs J J Tozer022726342020-11-012021-10-31022726342021-10-31022726342020-10-3102272634core:OtherPropertyPlantEquipment2021-10-3102272634core:OtherPropertyPlantEquipment2020-10-3102272634core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-3102272634core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-3102272634core:CurrentFinancialInstruments2021-10-3102272634core:CurrentFinancialInstruments2020-10-3102272634core:Non-currentFinancialInstruments2021-10-3102272634core:Non-currentFinancialInstruments2020-10-3102272634core:ShareCapital2021-10-3102272634core:ShareCapital2020-10-3102272634core:RetainedEarningsAccumulatedLosses2021-10-3102272634core:RetainedEarningsAccumulatedLosses2020-10-3102272634bus:Director12020-11-012021-10-3102272634core:PlantMachinery2020-11-012021-10-3102272634core:FurnitureFittings2020-11-012021-10-3102272634core:MotorVehicles2020-11-012021-10-31022726342019-11-012020-10-3102272634core:OtherPropertyPlantEquipment2020-10-3102272634core:OtherPropertyPlantEquipment2020-11-012021-10-3102272634core:WithinOneYear2021-10-3102272634core:WithinOneYear2020-10-3102272634bus:PrivateLimitedCompanyLtd2020-11-012021-10-3102272634bus:SmallCompaniesRegimeForAccounts2020-11-012021-10-3102272634bus:FRS1022020-11-012021-10-3102272634bus:AuditExemptWithAccountantsReport2020-11-012021-10-3102272634bus:CompanySecretary12020-11-012021-10-3102272634bus:FullAccounts2020-11-012021-10-31xbrli:purexbrli:sharesiso4217:GBP