M.P._BROTHERS_LIMITED - Accounts


Company registration number 01176469 (England and Wales)
M.P. BROTHERS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
M.P. BROTHERS LIMITED
COMPANY INFORMATION
Directors
Mr S Rabadiya
Mr J N Hirani
Company number
01176469
Registered office
198-206 Acton Lane
Park Royal
London
NW10 7NH
Auditor
Berkeley Finch Limited
2nd Floor
314 Regents Park Road
Finchley
London
N3 2JX
Business address
198-206 Acton Lane
Park Royal
London
NW10 7NH
M.P. BROTHERS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 25
M.P. BROTHERS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2023
- 1 -

The directors present the strategic report for the year ended 31 May 2023.

Review of the business

The results of the company show an operating profit of £564,858 (2022: £393,021) for the year and post-tax profits of £450,098 (2022: £357,933).

 

The directors are satisfied with the financial results for the year. The order book for 2024 is strong and the directors envisage continued growth and profitability for the forthcoming periods.

 

The maintenance of profit margins in the current year has been satisfactory. Our company's dedicated team continue to deliver a consistent, timely and quality service to our valued customers and we expect to continue to generate profit and positive cash flow moving forward.

Principal risks and uncertainties

The principal risks and uncertainties for our company include the following:

 

Credit risk

The company's credit risks are mainly attributable to the amounts receivable from our customers for services carried out. Our policy therefore remains to have a good mix of long standing and established customers and we have a financial and management reporting system that monitors our customers and our debtors book on a day to day basis.

 

Liquidity risk

The company finances its operations through a mixture of trade and intercompany debtors including amounts receivable from contracts less trade creditors and borrowings. Therefore the directors are confident that they can meet their obligations as they fall due.

 

Health and safety risk

Construction is a high risk activity and therefore health and safety procedures and training remains at the top of our business management principles.

Development and performance

The company is confident and foresees that it will maintain, develop and grow the business through its selective project acceptance. It will continue to focus on the residential housing market and in particular on the medium and high-end market.

Key performance indicators

The company relies on a number of Key Performance Indicators as an aid to setting performance targets and for monitoring purposes.

 

 

2023

2022

2021

2020

2019

Gross profit margin (%)

7.80

5.60

5.56

5.73

7.77

Operating profit margin (%)

3.50

2.07

2.44

1.30

2.62

Liquidity ratio

3.08

2.97

3.09

3.27

2.81

Balance sheet strength (£’000)

6,094

5,643

5,286

4,983

4,839

 

Going concern

The company made a profit of £450k (2022: £357k) during the year and it had a £6.09m (2022: £5.64m) balance sheet. Business confidence in the construction industry sector continues to grow and the company has a strong order book from well-established customers. The directors are confident that the company will continue to grow following the recent turbulent period especially as building new homes has remained one of government's main priorities.

M.P. BROTHERS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 2 -
Employee involvement and employment

Our short chain of command keeps us in constant dialogue with our tradesmen and support staff and keeps them abreast of company's activity, performance, quality control, training health and safety, environment issues, planning and future prospects.

 

We remain an equal opportunity employer without reference to age, ethnicity or gender and we are opposed to all forms of discrimination. We continue our policy regarding the employment of disabled persons and fair consideration is given to applications for employment by disabled persons where the requirements of the job can be adequately fulfilled by a handicapped person.

 

We extend our sincere thanks to all our staff for their continuing dedication and commitment and we hope they continue to work on developing a life-long and rewarding career where they feel valued and respected and a part of the on-going success of the company.

 

The future

The board looks forward with confidence to continue the success of the company into the future.

On behalf of the board

Mr S Rabadiya
Director
26 February 2024
M.P. BROTHERS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2023
- 3 -

The directors present their annual report and financial statements for the year ended 31 May 2023.

Principal activities

The principal activity of the company continued to be that of construction and building contractors.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £200,000. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr S Rabadiya
Mr J N Hirani
Future developments

Our plans for the future are to continue to win new contract tenders thus increasing our turnover and in turn profits.

Auditor

The auditor, Berkeley Finch Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principal risks and uncertainties and future prospects.

M.P. BROTHERS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 4 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr S Rabadiya
Director
26 February 2024
M.P. BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF M.P. BROTHERS LIMITED
- 5 -
Opinion

We have audited the financial statements of M.P. Brothers Limited (the 'company') for the year ended 31 May 2023 which comprise the profit and loss account, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 May 2023 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

M.P. BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF M.P. BROTHERS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement (set out on page 4), the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Extent to which the audit was considered capable of detecting irregularities, including fraud

To identify risks of material misstatement due to any irregularities, including fraud and non-compliance with laws and regulations, we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our risk assessment procedures included:-

 

  • the engagement partner ensured that the engagement team collectively had the appropriate competence;

 

  • the capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

 

  • we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sector; and

  • we focused on specific laws and regulations which we considered may have a direct material effect on the operations of the company;

 

  • financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, employment, health and safety legislation and the Building Regulations 2010.

M.P. BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF M.P. BROTHERS LIMITED
- 7 -

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud may occur, by;

 

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

 

  • considered the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

  • performed analytical procedures to identify any unusual or unexpected relationships;

 

  • tested journal entries to identify unusual transactions;

 

  • assessed whether judgements and assumptions made in determining the accounting estimates set out in note 2 were indicative of potential bias; and

 

  • investigated the rationale behind significant or unusual transactions.

To address the risk of non-compliance with laws and regulations, we communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.

Firstly, the company is subject to laws and regulations that directly effect the financial statements including financial reporting legislation (including related company legislation) and taxation legislation (including payroll taxes) and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statements items.

 

Secondly, the company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance the imposition of fines or litigation or the loss of the Company's licence to operate. We identified the following areas as those most likely to have such an effect: Building Regulations,2010 and healthcare and safety legislation regulations. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Directors and other management and inspection of regulatory and legal correspondence, if any. Therefore, if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

M.P. BROTHERS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF M.P. BROTHERS LIMITED
- 8 -

Use of our report

This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member, for our audit work, for this report, or for the opinions we have formed.

Ajay Yadav FCA, FCCA
Senior Statutory Auditor
For and on behalf of Berkeley Finch Limited
26 February 2024
Chartered Accountants
Statutory Auditor
2nd Floor
314 Regents Park Road
Finchley
London
N3 2JX
M.P. BROTHERS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MAY 2023
- 9 -
2023
2022
Notes
£
£
Turnover
3
16,290,312
19,019,461
Cost of sales
(15,020,007)
(17,953,699)
Gross profit
1,270,305
1,065,762
Administrative expenses
(770,447)
(728,296)
Other operating income
65,000
55,555
Operating profit
4
564,858
393,021
Interest payable and similar expenses
8
(59,568)
(48,093)
Profit before taxation
505,290
344,928
Tax on profit
9
(55,192)
13,005
Profit for the financial year
450,098
357,933

The profit and loss account has been prepared on the basis that all operations are continuing operations.

M.P. BROTHERS LIMITED
BALANCE SHEET
AS AT 31 MAY 2023
31 May 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
87,360
91,660
Current assets
Stocks
12
7,500
7,500
Debtors falling due after more than one year
13
62,753
916,267
Debtors falling due within one year
13
10,018,735
8,594,341
Cash at bank and in hand
-
0
615,160
10,088,988
10,133,268
Creditors: amounts falling due within one year
14
(3,335,451)
(3,414,955)
Net current assets
6,753,537
6,718,313
Total assets less current liabilities
6,840,897
6,809,973
Creditors: amounts falling due after more than one year
15
(934,268)
(1,153,641)
Provisions for liabilities
Deferred tax liability
17
12,578
12,379
(12,578)
(12,379)
Net assets
5,894,051
5,643,953
Capital and reserves
Called up share capital
19
30
30
Capital redemption reserve
370
370
Profit and loss reserves
5,893,651
5,643,553
Total equity
5,894,051
5,643,953

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.true

The financial statements were approved by the board of directors and authorised for issue on 26 February 2024 and are signed on its behalf by:
Mr S  Rabadiya
Director
Company registration number 01176469 (England and Wales)
M.P. BROTHERS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2023
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 June 2021
30
370
5,285,620
5,286,020
Year ended 31 May 2022:
Profit and total comprehensive income
-
-
357,933
357,933
Balance at 31 May 2022
30
370
5,643,553
5,643,953
Year ended 31 May 2023:
Profit and total comprehensive income
-
-
450,098
450,098
Dividends
10
-
-
(200,000)
(200,000)
Balance at 31 May 2023
30
370
5,893,651
5,894,051
M.P. BROTHERS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2023
- 12 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
23
(159,173)
622,053
Interest paid
(59,568)
(48,093)
Net cash (outflow)/inflow from operating activities
(218,741)
573,960
Investing activities
Purchase of tangible fixed assets
(18,214)
(71,362)
Proceeds from disposal of tangible fixed assets
3,999
14,749
Net cash used in investing activities
(14,215)
(56,613)
Financing activities
Repayment of borrowings
(128,600)
(289,807)
Repayment of bank loans
(91,155)
(61,417)
Dividends paid
(200,000)
-
0
Net cash used in financing activities
(419,755)
(351,224)
Net (decrease)/increase in cash and cash equivalents
(652,711)
166,123
Cash and cash equivalents at beginning of year
615,160
449,037
Cash and cash equivalents at end of year
(37,551)
615,160
Relating to:
Cash at bank and in hand
-
0
615,160
Bank overdrafts included in creditors payable within one year
(37,551)
-
0
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2023
- 13 -
1
Accounting policies
Company information

M.P. Brothers Limited is a private company limited by shares incorporated in England and Wales. The registered office is 198-206 Acton Lane, Park Royal, London, NW10 7NH.

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.

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
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover for contracting activities is recognised at the fair value of the consideration receivable in the normal course of business, and shown net of VAT.

 

In respect of long term contracts, turnover represents the value of work done in the year including estimates of amounts not invoiced. Turnover in respect of long term contracts is recognised by reference to stage of completion.

1.4
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
25% on reducing balance
Office and computer equipment
25% - 33% on reducing balance
Motor vehicles
25% on 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.

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 14 -
1.5
Impairment of fixed assets

The carrying values of tangible assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.

1.6
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.

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.

1.7
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.

1.8
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.

1.9
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.

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 15 -
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 16 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
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.

1.11
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.

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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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.

1.12
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.

1.13
Retirement benefits

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

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
1
Accounting policies
(Continued)
- 17 -
1.14
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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.15
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.

1.16

Amount recoverable on contracts

Amounts recoverable on contracts, including work-in-progress, are shown within debtors and are stated at the net sales value of the work done after provisions for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Turnover and related costs are recorded as contract activity progresses. An appropriate proportion of the anticipated contract profit or loss is recognised as the contract activity progresses commensurate with performance and anticipated final outcome. Excess payments are included in creditors as payments received on account.

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.

Critical judgements

The following judgements have had the most significant effect on amounts recognised in the financial statements.

Revenue recognition

In order to determine the profit and loss that the Company is able to recognise on its construction contracts in a specific period, the Company has to allocate total costs of the construction contracts between the proportion completing in the period and the proportion to complete in the future period. The assessment of the total costs to be incurred requires a degree of estimation, as does the assessment of a developments's valuation.

3
Turnover and other revenue
2023
2022
£
£
Turnover analysed by class of business
Construction services
16,290,312
19,019,461
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
3
Turnover and other revenue
(Continued)
- 18 -
2023
2022
£
£
Other revenue
Grants received
-
55,555

Construction services turnover is recognised by reference to the percentage of completion. The company has used an external surveyor's report to determine the percentage of completion at the year end.

4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
-
(55,555)
Depreciation of owned tangible fixed assets
21,864
23,197
Profit on disposal of tangible fixed assets
(3,349)
(4,703)
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
23,300
22,500
For other services
All other non-audit services
7,000
6,750
6
Employees

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

2023
2022
Number
Number
Production staff
33
28
Administrative staff
6
3
Total
39
31
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
6
Employees
(Continued)
- 19 -

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
1,102,523
995,234
Social security costs
117,548
98,332
Pension costs
18,977
17,527
1,239,048
1,111,093
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
66,000
59,635
8
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
24,168
17,839
Other interest on financial liabilities
35,400
30,193
59,568
48,032
Other finance costs:
Other interest
-
0
61
59,568
48,093
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
54,993
-
0
Adjustments in respect of prior periods
-
0
(17,263)
Total current tax
54,993
(17,263)
Deferred tax
Origination and reversal of timing differences
199
4,258
Total tax charge/(credit)
55,192
(13,005)
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
9
Taxation
(Continued)
- 20 -

The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
505,290
344,928
Expected tax charge based on the standard rate of corporation tax in the UK of 20.00% (2022: 19.00%)
101,072
65,536
Tax effect of expenses that are not deductible in determining taxable profit
5,811
5,412
Unutilised tax losses carried forward
(47,306)
(57,762)
Adjustments in respect of prior years
-
0
(17,263)
Permanent capital allowances in excess of depreciation
(3,914)
(12,292)
Deferred tax on timing differences
199
4,258
Profit on sale of fixed assets
(670)
(894)
Taxation charge/(credit) for the year
55,192
(13,005)
10
Dividends
2023
2022
£
£
Final paid
200,000
-
0
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 21 -
11
Tangible fixed assets
Plant and machinery
Office and computer equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 June 2022
187,927
34,311
141,770
364,008
Additions
1,082
1,137
15,995
18,214
Disposals
-
0
-
0
(13,124)
(13,124)
At 31 May 2023
189,009
35,448
144,641
369,098
Depreciation and impairment
At 1 June 2022
182,121
20,180
70,047
272,348
Depreciation charged in the year
1,722
3,817
16,325
21,864
Eliminated in respect of disposals
-
0
-
0
(12,474)
(12,474)
At 31 May 2023
183,843
23,997
73,898
281,738
Carrying amount
At 31 May 2023
5,166
11,451
70,743
87,360
At 31 May 2022
5,806
14,131
71,723
91,660
12
Stocks
2023
2022
£
£
Raw materials and consumables
7,500
7,500
13
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,525,905
2,083,525
Gross amounts owed by contract customers
4,897,255
2,045,232
Amounts owed by group undertakings
3,245,162
4,281,439
Other debtors
132,185
75,000
Prepayments and accrued income
218,228
109,145
10,018,735
8,594,341
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
13
Debtors
(Continued)
- 22 -
2023
2022
Amounts falling due after more than one year:
£
£
Gross amounts owed by contract customers
62,753
916,267
Total debtors
10,081,488
9,510,608

Amounts due by group undertakings are unsecured, interest free and repayable on demand.

14
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Bank loans and overdrafts
16
128,983
91,814
Trade creditors
1,353,911
1,720,525
Amounts owed to group undertakings
266,375
243,115
Corporation tax
54,993
-
0
Other taxation and social security
440,899
177,160
Other creditors
45,320
45,129
Accruals and deferred income
1,044,970
1,137,212
3,335,451
3,414,955

Amounts due to group undertakings are unsecured, interest free and payable on demand.

15
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Bank loans and overdrafts
16
255,996
346,769
Other borrowings
16
678,272
806,872
934,268
1,153,641
M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 23 -
16
Loans and overdrafts
2023
2022
£
£
Bank loans
347,428
438,583
Bank overdrafts
37,551
-
0
Other loans
678,272
806,872
1,063,251
1,245,455
Payable within one year
128,983
91,814
Payable after one year
934,268
1,153,641

Other loans are secured by a personal guarantee of the director.

 

The bank loan is secured by a fixed and floating charge over the assets of the business.

17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
12,578
12,379
2023
Movements in the year:
£
Liability at 1 June 2022
12,379
Charge to profit or loss
199
Liability at 31 May 2023
12,578

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 24 -
18
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
18,977
17,527

The company operates a defined contribution retirement benefit scheme for all qualifying employees under the Auto Enrolment Workplace Pension scheme. The assets of the scheme are held separately from those of the company. The company contributes a specified percentage of payroll costs to the retirement benefit scheme to fund the benefits. The only obligation of the company with respect to the scheme is to make the specified contributions.

 

19
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
3,000
3,000
30
30
20
Financial commitments, guarantees and contingent liabilities

There are guarantee bonds in respect of the performance of the company issued in the normal course of business, amounting to £1,441,650 (2022: £1,441,650).

21
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The company has taken advantage of the exemption available in accordance with Financial Reporting Standard 102, Section 33.1A, 'Related Party Disclosures' not to disclose transactions entered into and outstanding balances between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.

 

During the year, sales of £165,333 (2022: £105,767) and purchases of £384,666 (2022: £460,111) were made to and from MPB Joinery Limited, a fellow subsidiary. At the year end, the amount due to MPB Joinery Limited was £266,375 (2022: £243,115).

22
Ultimate controlling party

The ultimate parent company is M P Bros Holdings Limited, a company incorporated in England and Wales. These accounts can be obtained from the UK Companies House website.

The ultimate controlling party is Mr S Rabadiya by virtue of his majority shareholding in M P Bros Holdings Limited.

M.P. BROTHERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2023
- 25 -
23
Cash (absorbed by)/generated from operations
2023
2022
£
£
Profit for the year after tax
450,098
357,933
Adjustments for:
Taxation charged/(credited)
55,192
(13,005)
Finance costs
59,568
48,093
Gain on disposal of tangible fixed assets
(3,349)
(4,703)
Depreciation and impairment of tangible fixed assets
21,864
23,197
Movements in working capital:
(Increase)/decrease in debtors
(570,880)
34,132
(Decrease)/increase in creditors
(171,666)
176,406
Cash (absorbed by)/generated from operations
(159,173)
622,053
24
Analysis of changes in net debt
2023
£
Opening net funds/(debt)
Cash at bank and in hand
615,160
Borrowings excluding overdrafts
(1,245,455)
(630,295)
Changes in net debt arising from:
Cash flows of the entity
(432,956)
Closing net debt as analysed below
(1,063,251)
Closing net debt
Cash at bank and in hand
(37,551)
Borrowings excluding overdrafts
(1,025,700)
(1,063,251)
2023-05-312022-06-01falseCCH SoftwareCCH Accounts Production 2023.300Mr S RabadiyaMr J N Hiranifalse011764692022-06-012023-05-3101176469bus:Director12022-06-012023-05-3101176469bus:Director22022-06-012023-05-3101176469bus:RegisteredOffice2022-06-012023-05-31011764692023-05-31011764692021-06-012022-05-3101176469core:RetainedEarningsAccumulatedLosses2021-06-012022-05-3101176469core:RetainedEarningsAccumulatedLosses2022-06-012023-05-31011764692022-05-3101176469core:PlantMachinery2023-05-3101176469core:FurnitureFittings2023-05-3101176469core:MotorVehicles2023-05-3101176469core:PlantMachinery2022-05-3101176469core:FurnitureFittings2022-05-3101176469core:MotorVehicles2022-05-3101176469core:Non-currentFinancialInstrumentscore:AfterOneYear2023-05-3101176469core:Non-currentFinancialInstrumentscore:AfterOneYear2022-05-3101176469core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3101176469core:CurrentFinancialInstrumentscore:WithinOneYear2022-05-3101176469core:CurrentFinancialInstruments2023-05-3101176469core:CurrentFinancialInstruments2022-05-3101176469core:Non-currentFinancialInstruments2023-05-3101176469core:Non-currentFinancialInstruments2022-05-3101176469core:ShareCapital2023-05-3101176469core:ShareCapital2022-05-3101176469core:CapitalRedemptionReserve2023-05-3101176469core:CapitalRedemptionReserve2022-05-3101176469core:RetainedEarningsAccumulatedLosses2023-05-3101176469core:RetainedEarningsAccumulatedLosses2022-05-3101176469core:ShareCapital2021-05-3101176469core:CapitalRedemptionReserve2021-05-3101176469core:RetainedEarningsAccumulatedLosses2021-05-310117646912022-06-012023-05-310117646912021-06-012022-05-31011764692022-05-31011764692021-05-3101176469core:WithinOneYear2023-05-3101176469core:WithinOneYear2022-05-3101176469core:PlantMachinery2022-06-012023-05-3101176469core:FurnitureFittings2022-06-012023-05-3101176469core:MotorVehicles2022-06-012023-05-3101176469core:UKTax2022-06-012023-05-3101176469core:UKTax2021-06-012022-05-310117646922022-06-012023-05-310117646922021-06-012022-05-3101176469core:PlantMachinery2022-05-3101176469core:FurnitureFittings2022-05-3101176469core:MotorVehicles2022-05-3101176469bus:PrivateLimitedCompanyLtd2022-06-012023-05-3101176469bus:FRS1022022-06-012023-05-3101176469bus:Audited2022-06-012023-05-3101176469bus:FullAccounts2022-06-012023-05-31xbrli:purexbrli:sharesiso4217:GBP