PRO_RAIL_SERVICES_LIMITED - Accounts


Company registration number 08036648 (England and Wales)
PRO RAIL SERVICES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
PAGES FOR FILING WITH REGISTRAR
PRO RAIL SERVICES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
PRO RAIL SERVICES LIMITED
BALANCE SHEET
AS AT
30 APRIL 2023
30 April 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
2,912,389
3,050,255
Current assets
Stocks
548,713
136,546
Debtors
6
3,139,042
2,810,138
Cash at bank and in hand
2,172,364
1,856,946
5,860,119
4,803,630
Creditors: amounts falling due within one year
7
(4,382,372)
(3,123,966)
Net current assets
1,477,747
1,679,664
Total assets less current liabilities
4,390,136
4,729,919
Creditors: amounts falling due after more than one year
8
(1,490,135)
(1,958,352)
Provisions for liabilities
(441,023)
(452,529)
Net assets
2,458,978
2,319,038
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
2,458,878
2,318,938
Total equity
2,458,978
2,319,038

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 30 April 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.

PRO RAIL SERVICES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2023
30 April 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 January 2024 and are signed on its behalf by:
Siobhan Maloney
Director
Company registration number 08036648 (England and Wales)
PRO RAIL SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
- 3 -
1
Accounting policies
Company information

Pro Rail Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is 17 Pennine Parade, Pennine Drive, London, NW2 1NT.

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 is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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:

Plant and machinery
15% Reducing Balance Method
Fixtures, fittings & equipment
25% Reducing Balance Method
Computer equipment
25% Reducing Balance Method
Motor vehicles
33% Reducing Balance Method

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

Work in progress is valued at the lower of cost and net realisable value. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work in progress is reflected in the accounts on a contract by contract basis and represents the unbilled direct and indirect costs incurred as at the year end. These typically arise where mid month valuations have occurred and a time apportioned estimate of the cost of measured work has been calculated. Net realisable value represents the certified value of the measured work carried out in a particular period, invoiced subsequent to the year end. .

 

PRO RAIL SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 4 -
1.5
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

1.8
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.

1.9
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.

PRO RAIL SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 5 -
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.

 

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.

1.10
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.

1.11
Retirement benefits

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

1.12
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.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

PRO RAIL SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 39 (2022 - 39).

2023
2022
Number
Number
Total
39
39
4
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2022
4,620,524
2,428
63,944
613,923
5,300,819
Additions
59,285
-
0
3,859
518,469
581,613
Disposals
-
0
-
0
-
0
(79,975)
(79,975)
At 30 April 2023
4,679,809
2,428
67,803
1,052,417
5,802,457
Depreciation and impairment
At 1 May 2022
1,863,837
1,659
39,787
345,281
2,250,564
Depreciation charged in the year
422,396
192
7,004
244,901
674,493
Eliminated in respect of disposals
-
0
-
0
-
0
(34,989)
(34,989)
At 30 April 2023
2,286,233
1,851
46,791
555,193
2,890,068
Carrying amount
At 30 April 2023
2,393,576
577
21,012
497,224
2,912,389
At 30 April 2022
2,756,687
769
24,157
268,642
3,050,255

Plant & Machinery and Motor Vehicles with a net carrying amount of 2,193,065 £ (2022 - £2,528,077) and £363,881 (2022: £96,584) respectively have been pledged to secure finance lease borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity, unless otherwise agreed with the lender or until the liability is settled.

5
Financial instruments
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
2,662,986
2,249,007
Other debtors
476,056
561,131
3,139,042
2,810,138
PRO RAIL SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 7 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
46,875
46,875
Trade creditors
1,785,377
871,836
Amounts owed to group undertakings
1,598,514
1,242,480
Taxation and social security
185,266
104,382
Other creditors
766,340
858,393
4,382,372
3,123,966
8
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Bank loans and overdrafts
80,744
143,244
Obligations under finance leases
1,409,391
1,815,108
1,490,135
1,958,352

Obligations under finance leases falling due within one year amounting to £626,435 (2022: £689,562) are secured - see Note 3.

9
Parent company

The ultimate parent company is Pro Rail Holdings Limited and its registered office is 17 Pennine Parade, Pennine Drive, London NW2 1NT

 

2023-04-302022-05-01false31 January 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activitySiobhan MaloneySteven Maloneyfalse080366482022-05-012023-04-30080366482023-04-30080366482022-04-3008036648core:PlantMachinery2023-04-3008036648core:FurnitureFittings2023-04-3008036648core:ComputerEquipment2023-04-3008036648core:MotorVehicles2023-04-3008036648core:PlantMachinery2022-04-3008036648core:FurnitureFittings2022-04-3008036648core:ComputerEquipment2022-04-3008036648core:MotorVehicles2022-04-3008036648core:CurrentFinancialInstrumentscore:WithinOneYear2023-04-3008036648core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3008036648core:Non-currentFinancialInstrumentscore:AfterOneYear2023-04-3008036648core:Non-currentFinancialInstrumentscore:AfterOneYear2022-04-3008036648core:CurrentFinancialInstruments2023-04-3008036648core:CurrentFinancialInstruments2022-04-3008036648core:Non-currentFinancialInstruments2023-04-3008036648core:Non-currentFinancialInstruments2022-04-3008036648core:ShareCapital2023-04-3008036648core:ShareCapital2022-04-3008036648core:RetainedEarningsAccumulatedLosses2023-04-3008036648core:RetainedEarningsAccumulatedLosses2022-04-3008036648bus:Director12022-05-012023-04-3008036648core:PlantMachinery2022-05-012023-04-3008036648core:FurnitureFittings2022-05-012023-04-3008036648core:ComputerEquipment2022-05-012023-04-3008036648core:MotorVehicles2022-05-012023-04-30080366482021-05-012022-04-3008036648core:PlantMachinery2022-04-3008036648core:FurnitureFittings2022-04-3008036648core:ComputerEquipment2022-04-3008036648core:MotorVehicles2022-04-30080366482022-04-3008036648core:WithinOneYear2023-04-3008036648core:WithinOneYear2022-04-3008036648bus:PrivateLimitedCompanyLtd2022-05-012023-04-3008036648bus:SmallCompaniesRegimeForAccounts2022-05-012023-04-3008036648bus:FRS1022022-05-012023-04-3008036648bus:AuditExemptWithAccountantsReport2022-05-012023-04-3008036648bus:Director22022-05-012023-04-3008036648bus:FullAccounts2022-05-012023-04-30xbrli:purexbrli:sharesiso4217:GBP