PAFG Limited - Period Ending 2023-05-31

PAFG Limited - Period Ending 2023-05-31


PAFG Limited 06285321 false 2022-06-01 2023-05-31 2023-05-31 The principal activity of the company is The service, supply and installation of fire prevention and detection equipment. Digita Accounts Production Advanced 6.30.9574.0 true 06285321 2022-06-01 2023-05-31 06285321 2023-05-31 06285321 bus:OrdinaryShareClass1 2023-05-31 06285321 bus:OrdinaryShareClass2 2023-05-31 06285321 bus:OrdinaryShareClass3 2023-05-31 06285321 bus:OrdinaryShareClass4 2023-05-31 06285321 bus:OrdinaryShareClass5 2023-05-31 06285321 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2023-05-31 06285321 core:CurrentFinancialInstruments 2023-05-31 06285321 core:CurrentFinancialInstruments core:WithinOneYear 2023-05-31 06285321 core:Non-currentFinancialInstruments core:AfterOneYear 2023-05-31 06285321 core:PlantMachinery 2023-05-31 06285321 bus:SmallEntities 2022-06-01 2023-05-31 06285321 bus:AuditExemptWithAccountantsReport 2022-06-01 2023-05-31 06285321 bus:AbridgedAccounts 2022-06-01 2023-05-31 06285321 bus:SmallCompaniesRegimeForAccounts 2022-06-01 2023-05-31 06285321 bus:RegisteredOffice 2022-06-01 2023-05-31 06285321 bus:CompanySecretaryDirector1 2022-06-01 2023-05-31 06285321 bus:Director1 2022-06-01 2023-05-31 06285321 bus:OrdinaryShareClass1 2022-06-01 2023-05-31 06285321 bus:OrdinaryShareClass2 2022-06-01 2023-05-31 06285321 bus:OrdinaryShareClass3 2022-06-01 2023-05-31 06285321 bus:OrdinaryShareClass4 2022-06-01 2023-05-31 06285321 bus:OrdinaryShareClass5 2022-06-01 2023-05-31 06285321 bus:PrivateLimitedCompanyLtd 2022-06-01 2023-05-31 06285321 core:Goodwill 2022-06-01 2023-05-31 06285321 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2022-06-01 2023-05-31 06285321 core:PlantMachinery 2022-06-01 2023-05-31 06285321 countries:EnglandWales 2022-06-01 2023-05-31 06285321 2022-05-31 06285321 core:PlantMachinery 2022-05-31 06285321 2021-06-01 2022-05-31 06285321 2022-05-31 06285321 bus:OrdinaryShareClass1 2022-05-31 06285321 bus:OrdinaryShareClass2 2022-05-31 06285321 bus:OrdinaryShareClass3 2022-05-31 06285321 bus:OrdinaryShareClass4 2022-05-31 06285321 bus:OrdinaryShareClass5 2022-05-31 06285321 core:CurrentFinancialInstruments 2022-05-31 06285321 core:CurrentFinancialInstruments core:WithinOneYear 2022-05-31 06285321 core:Non-currentFinancialInstruments core:AfterOneYear 2022-05-31 06285321 core:PlantMachinery 2022-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06285321

PAFG Limited

Annual Report and Unaudited Abridged Financial Statements

for the Year Ended 31 May 2023

 

PAFG Limited

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 10

 

PAFG Limited

Company Information

Directors

Mr Timothy Mark Warner

Mrs Karen Bullimore

Company secretary

Mrs Karen Bullimore

Registered office

Unit 7 Kestral Park
Finch Drive
Springwood Industrial Estate
Braintree
Essex
CM7 2SF

Accountants

Parry & Co Chartered Accountants
Suite 123 Waterhouse Business Centre
Cromar Way
Chelmsford
Essex
CM1 2QE

 

PAFG Limited

(Registration number: 06285321)
Abridged Balance Sheet as at 31 May 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

4

123,216

164,286

Tangible assets

5

94,811

40,348

Other financial assets

6

103

103

 

218,130

204,737

Current assets

 

Stocks

7

24,693

24,667

Debtors

8

117,870

169,802

Cash at bank and in hand

 

80,182

89,088

 

222,745

283,557

Prepayments and accrued income

 

23,888

10,328

Creditors: Amounts falling due within one year

(135,983)

(179,039)

Net current assets

 

110,650

114,846

Total assets less current liabilities

 

328,780

319,583

Creditors: Amounts falling due after more than one year

(102,332)

(75,043)

Provisions for liabilities

(14,896)

(5,120)

Net assets

 

211,552

239,420

Capital and reserves

 

Called up share capital

9

50,100

50,100

Share premium reserve

87,500

87,500

Retained earnings

73,952

101,820

Shareholders' funds

 

211,552

239,420

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

PAFG Limited

(Registration number: 06285321)
Abridged Balance Sheet as at 31 May 2023

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the Board on 12 October 2023 and signed on its behalf by:
 

.........................................
Mr Timothy Mark Warner
Director

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit 7 Kestral Park
Finch Drive
Springwood Industrial Estate
Braintree
Essex
CM7 2SF

These financial statements were authorised for issue by the Board on 12 October 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These abridged financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% reducing balance basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2022 - 24).

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

4

Intangible assets

Total
£

Cost or valuation

At 1 June 2022

570,420

At 31 May 2023

570,420

Amortisation

At 1 June 2022

406,134

Amortisation charge

41,070

At 31 May 2023

447,204

Carrying amount

At 31 May 2023

123,216

At 31 May 2022

164,286

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

5

Tangible assets

Plant and machinery
£

Total
£

Cost or valuation

At 1 June 2022

166,535

166,535

Additions

86,898

86,898

Disposals

(12,182)

(12,182)

At 31 May 2023

241,251

241,251

Depreciation

At 1 June 2022

126,187

126,187

Charge for the year

31,215

31,215

Eliminated on disposal

(10,962)

(10,962)

At 31 May 2023

146,440

146,440

Carrying amount

At 31 May 2023

94,811

94,811

At 31 May 2022

40,348

40,348

6

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 June 2022

103

103

At 31 May 2023

103

103

Impairment

Carrying amount

At 31 May 2023

103

103

 

PAFG Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2023

7

Stocks

2023
£

2022
£

Other inventories

24,693

24,667

8

Debtors

Debtors includes £Nil (2022 - £Nil) due after more than one year.

9

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary Shares of £1 each

50,000

50,000

50,000

50,000

A Shares of £1 each

24

24

24

24

B Shares of £1 each

25

25

25

25

C Shares of £1 each

48

48

48

48

D Shares of £1 each

2

2

2

2

E Shares of £1 each

1

1

1

1

 

50,100

50,100

50,100

50,100

10

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
£

2022
£

Remuneration

18,192

17,773