DAVID_PAYNE_&_SON_(COACHB - Accounts


Company registration number 01044868 (England and Wales)
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET
AS AT 31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,001,258
1,996,820
Current assets
Stocks
167,804
131,683
Debtors
4
839,246
570,197
Cash at bank and in hand
226,874
168,335
1,233,924
870,215
Creditors: amounts falling due within one year
5
(693,644)
(479,261)
Net current assets
540,280
390,954
Total assets less current liabilities
2,541,538
2,387,774
Creditors: amounts falling due after more than one year
7
(220,309)
(236,352)
Provisions for liabilities
(17,901)
(41,390)
Net assets
2,303,328
2,110,032
Capital and reserves
Called up share capital
8
100
100
Non-distributable profits reserve
1,375,147
1,355,858
Distributable profit and loss reserves
928,081
754,074
Total equity
2,303,328
2,110,032

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

For the financial year ended 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 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.

DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 June 2023 and are signed on its behalf by:
C D J Payne
Director
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

David Payne & Son (Coachbuilders) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Beddow Way, Aylesford, Kent, ME20 7BT.

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 £1.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents net invoiced value of work done, excluding value added tax. The company's policy is to recognise a sale when substantively all the risks and records in connection with the work done have been passed to the buyer.

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 property
Not provided on land, 2% on cost on property
Spraybooth installation
10% on cost
Improvements to property
10% on cost
Plant and machinery
25% reducing balance
Fixtures and fittings
15% on reducing balance
Motor vehicles
25% on reducing balance
Computer equipment
33% on cost
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.

 

1.5
Taxation

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

DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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.

 

 

1.6
Retirement benefits

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

1.7
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.

1.8
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Employees

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

2023
2022
Number
Number
Total
30
28
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
2
Employees
(Continued)
- 5 -

Employee Split

 

2023 2022

 

 

  • Production 17 17

  • Operational 7 7

  • Office - 3 1

  • Directors - 3 3

 

DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 6 -
3
Tangible fixed assets
Freehold land and property
Spraybooth installation
Improvements to property
Plant and machinery
Fixtures and fittings
Motor vehicles
Computer equipment
Total
£
£
£
£
£
£
£
£
Cost
At 1 April 2022
1,865,000
105,927
36,929
631,924
123,313
71,720
110,447
2,945,260
Additions
-
0
-
0
-
0
18,300
-
0
32,595
2,128
53,023
At 31 March 2023
1,865,000
105,927
36,929
650,224
123,313
104,315
112,575
2,998,283
Depreciation and impairment
At 1 April 2022
10,000
88,959
33,440
578,363
89,130
41,303
107,245
948,440
Depreciation charged in the year
10,000
2,610
775
16,056
4,062
13,037
2,045
48,585
At 31 March 2023
20,000
91,569
34,215
594,419
93,192
54,340
109,290
997,025
Carrying amount
At 31 March 2023
1,845,000
14,358
2,714
55,805
30,121
49,975
3,285
2,001,258
At 31 March 2022
1,855,000
16,968
3,489
53,561
34,183
30,417
3,202
1,996,820
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
4
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
755,214
534,876
Other debtors
84,032
35,321
839,246
570,197
5
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
17,793
19,720
Trade creditors
370,554
215,563
Taxation and social security
180,032
117,436
Other creditors
125,265
126,542
693,644
479,261
6
Loans and overdrafts
2023
2022
£
£
Bank loans
238,102
256,072
Payable within one year
17,793
19,720
Payable after one year
220,309
236,352

The bank loans and overdraft of £238,102 (2022: £256,702) are secured by a legal mortgage over the company's freehold premises at Pratling Street, Aylesford; a legal mortgage over the company's freehold workshop, buildings and land to the south of Pratling Street, Aylesford and a mortgage debenture creating a fixed and floating charge over all of the company's other assets.

7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
220,309
236,352
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
7
Creditors: amounts falling due after more than one year
(Continued)
- 8 -
Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
162,086
160,141
8
Called up share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
100
100
9
Financial commitments, guarantees and contingent liabilities

During the 2021 accounting period the company borrowed £50,000 from its bankers for a bounce back loan. As part of its loan scheme the UK government guaranteed the advance and have paid the interest and fees due for the first 12 months. At the year end date the balance owed to the company's bankers was £35,586.

2023-03-312022-04-01false30 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityC D J PayneJ PayneR D J PayneJ Payne010448682022-04-012023-03-31010448682023-03-31010448682022-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2023-03-3101044868core:LeaseholdImprovements2023-03-3101044868core:PlantMachinery2023-03-3101044868core:FurnitureFittings2023-03-3101044868core:ComputerEquipment2023-03-3101044868core:MotorVehicles2023-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3101044868core:LeaseholdImprovements2022-03-3101044868core:PlantMachinery2022-03-3101044868core:FurnitureFittings2022-03-3101044868core:ComputerEquipment2022-03-3101044868core:MotorVehicles2022-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-03-3101044868core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3101044868core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3101044868core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3101044868core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3101044868core:CurrentFinancialInstruments2023-03-3101044868core:CurrentFinancialInstruments2022-03-3101044868core:ShareCapital2023-03-3101044868core:ShareCapital2022-03-3101044868core:FurtherSpecificReserve1ComponentTotalEquity2023-03-3101044868core:FurtherSpecificReserve1ComponentTotalEquity2022-03-3101044868core:RetainedEarningsAccumulatedLosses2023-03-3101044868core:RetainedEarningsAccumulatedLosses2022-03-3101044868core:ShareCapitalOrdinaryShares2023-03-3101044868core:ShareCapitalOrdinaryShares2022-03-3101044868bus:Director12022-04-012023-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2022-04-012023-03-3101044868core:LeaseholdImprovements2022-04-012023-03-3101044868core:PlantMachinery2022-04-012023-03-3101044868core:FurnitureFittings2022-04-012023-03-3101044868core:ComputerEquipment2022-04-012023-03-3101044868core:MotorVehicles2022-04-012023-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-04-012023-03-31010448682021-04-012022-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3101044868core:LeaseholdImprovements2022-03-3101044868core:PlantMachinery2022-03-3101044868core:FurnitureFittings2022-03-3101044868core:ComputerEquipment2022-03-3101044868core:MotorVehicles2022-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-03-31010448682022-03-3101044868core:WithinOneYear2023-03-3101044868core:WithinOneYear2022-03-3101044868core:Non-currentFinancialInstruments2023-03-3101044868core:Non-currentFinancialInstruments2022-03-3101044868bus:OrdinaryShareClass12023-03-3101044868bus:OrdinaryShareClass12022-04-012023-03-3101044868bus:PrivateLimitedCompanyLtd2022-04-012023-03-3101044868bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3101044868bus:FRS1022022-04-012023-03-3101044868bus:AuditExemptWithAccountantsReport2022-04-012023-03-3101044868bus:Director22022-04-012023-03-3101044868bus:Director32022-04-012023-03-3101044868bus:CompanySecretary12022-04-012023-03-3101044868bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP