| Murray & Willis Limited |
| Notes to the Accounts |
| for the year ended 31 December 2022 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. |
|
|
Long term contracts |
|
Profit on long term contracts is taken as the work is carried out if the outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of work carried out, by recording turnover and related costs of labour and materials as contract activity progresses. Full provision is made for losses on all contracts in the year in which they are first forseen. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Improvements to leasehold property |
10% straight line |
|
Plant and machinery |
20 -25% |
|
Motor vehicles |
25% reducing balance |
|
|
Stocks |
|
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2022 |
|
2021 |
| Number |
Number |
|
|
Average number of persons employed by the company |
37 |
|
32 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2022 |
74,625 |
|
241,240 |
|
191,328 |
|
507,193 |
|
Additions |
5,750 |
|
13,857 |
|
55,630 |
|
75,237 |
|
Disposals |
- |
|
- |
|
(12,990) |
|
(12,990) |
|
At 31 December 2022 |
80,375 |
|
255,097 |
|
233,968 |
|
569,440 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2022 |
74,625 |
|
236,452 |
|
103,608 |
|
414,685 |
|
Charge for the year |
574 |
|
2,897 |
|
27,960 |
|
31,431 |
|
On disposals |
- |
|
- |
|
(9,494) |
|
(9,494) |
|
At 31 December 2022 |
75,199 |
|
239,349 |
|
122,074 |
|
436,622 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2022 |
5,176 |
|
15,748 |
|
111,894 |
|
132,818 |
|
At 31 December 2021 |
- |
|
4,788 |
|
87,720 |
|
92,508 |
|
|
| 4 |
Debtors |
2022 |
|
2021 |
| £ |
£ |
|
|
Trade debtors |
1,567,938 |
|
2,117,384 |
|
Deferred tax asset |
|
|
|
|
56,100 |
|
- |
|
Other debtors |
250,655 |
|
347,160 |
|
|
|
|
|
|
1,874,693 |
|
2,464,544 |
|
|
|
|
|
|
|
|
|
|
Amounts due after more than one year included above |
8,725 |
|
8,725 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2022 |
|
2021 |
| £ |
£ |
|
|
Bank loans and overdrafts |
96,947 |
|
90,828 |
|
Obligations under finance lease and hire purchase contracts |
15,025 |
|
7,527 |
|
Trade creditors |
1,484,030 |
|
945,215 |
|
Taxation and social security costs |
534,134 |
|
844,371 |
|
Other creditors |
53,346 |
|
47,227 |
|
|
|
|
|
|
2,183,482 |
|
1,935,168 |
|
|
|
|
|
|
|
|
|
|
Of the creditors falling due within and after more than one year, the net obligations under finance leases and hire purchase contracts totalling £41,841 (2021 - £22,491) are secured on the assets concerned. |
|
|
| 6 |
Creditors: amounts falling due after one year |
2022 |
|
2021 |
| £ |
£ |
|
|
Bank loans |
296,366 |
|
388,339 |
|
Obligations under finance lease and hire purchase contracts |
26,816 |
|
14,964 |
|
|
|
|
|
|
323,182 |
|
403,303 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Loans |
2022 |
|
2021 |
| £ |
£ |
|
Creditors include: |
|
|
Secured bank loans |
179,167 |
|
229,167 |
|
|
|
|
|
|
|
|
|
|
The bank loan is secured by way of a fixed and floating charge over all the assets of the company. |
|
|
| 8 |
Pension commitments |
|
|
The company operates a defined contribution pension scheme for its employees. The assets of the scheme are held separately from those of the company in an independently managed fund. At the balance sheet date contributions of £2,341 (2021 - £2,150) were due to the fund. |
|
|
| 9 |
Other financial commitments |
2022 |
|
2021 |
| £ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
24,863 |
|
59,679 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Related party transactions |
|
|
Dividends paid to key management personnel and their family during the year were £37,000 (2021 - £4,000).
At the year end, Mr N Clempson was owed £10,307 (2012 - £6,534) by the company. |
|
|
| 11 |
Controlling party |
|
|
The company is controlled by Mr N Clempson by virtue of his ownership of a majority of the issued share capital. |
|
|
| 12 |
Other information |
|
|
Murray & Willis Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
Plot 5a, Units 4 - 5 |
|
Cannock Wood Industrial Estate |
|
Rawnsley, Cannock |
|
Staffordshire |
|
WS12 0PL |
