PHASE_3_PLASTICS_LIMITED - Accounts


Company Registration No. 01291927 (England and Wales)
PHASE 3 PLASTICS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 JULY 2022
PAGES FOR FILING WITH REGISTRAR
3 Acorn Business Centre
Northarbour Road
Cosham
Portsmouth
Hampshire
PO6 3TH
PHASE 3 PLASTICS LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 8
PHASE 3 PLASTICS LIMITED
COMPANY INFORMATION
- 1 -
Director
Mr M. Grant
(Appointed 19 April 2022)
Company number
01291927
Registered office
2-4 William Street
Northam
Southampton
Hampshire
SO14 5QH
Accountants
TC Group
3 Acorn Business Centre
Northarbour Road
Cosham
Portsmouth
Hampshire
PO6 3TH
PHASE 3 PLASTICS LIMITED
BALANCE SHEET
AS AT
31 JULY 2022
31 July 2022
- 2 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
889,657
910,907
Current assets
Stocks
118,197
125,848
Debtors
4
798,634
226,861
Cash at bank and in hand
71,645
433,337
988,476
786,046
Creditors: amounts falling due within one year
5
(242,835)
(109,028)
Net current assets
745,641
677,018
Total assets less current liabilities
1,635,298
1,587,925
Creditors: amounts falling due after more than one year
6
(229,181)
(248,000)
Provisions for liabilities
7
(53,627)
(44,580)
Net assets
1,352,490
1,295,345
Capital and reserves
Called up share capital
8
25,320
25,320
Share premium account
991
991
Revaluation reserve
9
509,763
509,763
Profit and loss reserves
816,416
759,271
Total equity
1,352,490
1,295,345
PHASE 3 PLASTICS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2022
31 July 2022
- 3 -

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

For the financial year ended 31 July 2022 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 by the board of directors and authorised for issue on 28 April 2023 and are signed on its behalf by:
Mr M. Grant
Director
Company Registration No. 01291927
The notes on pages 4 to 8 form part of these financial statements
PHASE 3 PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
- 4 -
1
Accounting policies
Company information

Phase 3 Plastics Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2-4 William Street, Northam, Southampton, Hampshire, SO14 5QH.

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

Turnover shown in the profit and loss accounts is representative of amounts invoiced excluding VAT.

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:

Freehold land and buildings
2% straight line
Plant and equipment
5% reducing balance
Fixtures and fittings
5% reducing balance

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.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

PHASE 3 PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 5 -
1.5
Cash at bank and in hand

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

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

1.7
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

PHASE 3 PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 6 -
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.

1.9
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.

1.10
Retirement benefits

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

2
Employees

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

2022
2021
Number
Number
Total
9
10
PHASE 3 PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 August 2021
670,000
686,358
1,356,358
Additions
-
0
4,865
4,865
Disposals
-
0
(7,094)
(7,094)
At 31 July 2022
670,000
684,129
1,354,129
Depreciation and impairment
At 1 August 2021
-
0
445,451
445,451
Depreciation charged in the year
-
0
19,021
19,021
At 31 July 2022
-
0
464,472
464,472
Carrying amount
At 31 July 2022
670,000
219,657
889,657
At 31 July 2021
670,000
240,907
910,907
4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
239,747
219,109
Amounts owed by group undertakings
545,908
-
0
Other debtors
12,979
7,752
798,634
226,861
PHASE 3 PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 8 -
5
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
88,975
12,956
Taxation and social security
138,528
90,372
Other creditors
15,332
5,700
242,835
109,028
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans
229,181
248,000
7
Provisions for liabilities
2022
2021
£
£
Deferred tax liabilities
53,627
44,580
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
25,320
25,320
25,320
25,320
9
Revaluation reserve
2022
2021
£
£
At the beginning of the year
509,763
-
0
Revaluation surplus arising in the year
-
0
509,763
At the end of the year
509,763
509,763
2022-07-312021-08-01falseCCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr T. J. LucasMr B. F. LucasMr M. Grant012919272021-08-012022-07-3101291927bus:Director32021-08-012022-07-3101291927bus:Director12021-08-012022-07-3101291927bus:Director22021-08-012022-07-3101291927bus:RegisteredOffice2021-08-012022-07-31012919272022-07-31012919272021-07-3101291927core:LandBuildings2022-07-3101291927core:OtherPropertyPlantEquipment2022-07-3101291927core:LandBuildings2021-07-3101291927core:OtherPropertyPlantEquipment2021-07-3101291927core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3101291927core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3101291927core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-3101291927core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3101291927core:CurrentFinancialInstruments2022-07-3101291927core:CurrentFinancialInstruments2021-07-3101291927core:ShareCapital2022-07-3101291927core:ShareCapital2021-07-3101291927core:SharePremium2022-07-3101291927core:SharePremium2021-07-3101291927core:RevaluationReserve2022-07-3101291927core:RevaluationReserve2021-07-3101291927core:RetainedEarningsAccumulatedLosses2022-07-3101291927core:RetainedEarningsAccumulatedLosses2021-07-3101291927core:RevaluationReserve2021-07-3101291927core:RevaluationReserve2020-07-3101291927core:LandBuildingscore:OwnedOrFreeholdAssets2021-08-012022-07-3101291927core:PlantMachinery2021-08-012022-07-3101291927core:FurnitureFittings2021-08-012022-07-31012919272020-08-012021-07-3101291927core:LandBuildings2021-07-3101291927core:OtherPropertyPlantEquipment2021-07-31012919272021-07-3101291927core:LandBuildings2021-08-012022-07-3101291927core:OtherPropertyPlantEquipment2021-08-012022-07-3101291927core:WithinOneYear2022-07-3101291927core:WithinOneYear2021-07-3101291927core:Non-currentFinancialInstruments2022-07-3101291927core:Non-currentFinancialInstruments2021-07-3101291927core:RevaluationReserve2021-08-012022-07-3101291927bus:PrivateLimitedCompanyLtd2021-08-012022-07-3101291927bus:SmallCompaniesRegimeForAccounts2021-08-012022-07-3101291927bus:FRS1022021-08-012022-07-3101291927bus:AuditExemptWithAccountantsReport2021-08-012022-07-3101291927bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP