ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-06-302023-06-30true92022-07-01falseNo description of principal activity9trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 01220297 2022-07-01 2023-06-30 01220297 2021-07-01 2022-06-30 01220297 2023-06-30 01220297 2022-06-30 01220297 2021-07-01 01220297 c:Director1 2022-07-01 2023-06-30 01220297 d:Buildings 2022-07-01 2023-06-30 01220297 d:Buildings 2023-06-30 01220297 d:Buildings 2022-06-30 01220297 d:Buildings d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01220297 d:PlantMachinery 2022-07-01 2023-06-30 01220297 d:PlantMachinery 2023-06-30 01220297 d:PlantMachinery 2022-06-30 01220297 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01220297 d:FurnitureFittings 2022-07-01 2023-06-30 01220297 d:FurnitureFittings 2023-06-30 01220297 d:FurnitureFittings 2022-06-30 01220297 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01220297 d:ComputerEquipment 2022-07-01 2023-06-30 01220297 d:ComputerEquipment 2023-06-30 01220297 d:ComputerEquipment 2022-06-30 01220297 d:ComputerEquipment d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01220297 d:OwnedOrFreeholdAssets 2022-07-01 2023-06-30 01220297 d:CurrentFinancialInstruments 2023-06-30 01220297 d:CurrentFinancialInstruments 2022-06-30 01220297 d:Non-currentFinancialInstruments 2023-06-30 01220297 d:Non-currentFinancialInstruments 2022-06-30 01220297 d:CurrentFinancialInstruments d:WithinOneYear 2023-06-30 01220297 d:CurrentFinancialInstruments d:WithinOneYear 2022-06-30 01220297 d:Non-currentFinancialInstruments d:AfterOneYear 2023-06-30 01220297 d:Non-currentFinancialInstruments d:AfterOneYear 2022-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-06-30 01220297 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-06-30 01220297 d:ShareCapital 2023-06-30 01220297 d:ShareCapital 2022-06-30 01220297 d:RetainedEarningsAccumulatedLosses 2023-06-30 01220297 d:RetainedEarningsAccumulatedLosses 2022-06-30 01220297 c:OrdinaryShareClass1 2022-07-01 2023-06-30 01220297 c:OrdinaryShareClass1 2023-06-30 01220297 c:OrdinaryShareClass1 2022-06-30 01220297 c:FRS102 2022-07-01 2023-06-30 01220297 c:AuditExempt-NoAccountantsReport 2022-07-01 2023-06-30 01220297 c:FullAccounts 2022-07-01 2023-06-30 01220297 c:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 01220297 d:AcceleratedTaxDepreciationDeferredTax 2023-06-30 01220297 d:AcceleratedTaxDepreciationDeferredTax 2022-06-30 01220297 d:TaxLossesCarry-forwardsDeferredTax 2023-06-30 01220297 d:TaxLossesCarry-forwardsDeferredTax 2022-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 01220297










POLYBUILD LIMITED








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 JUNE 2023

 
POLYBUILD LIMITED
REGISTERED NUMBER:01220297

BALANCE SHEET
AS AT 30 JUNE 2023

2023
2022
                                                                      Note
£
£

Fixed assets
  

Tangible assets
 4 
4,571
4,735

  
4,571
4,735

Current assets
  

Stocks
 5 
126,540
123,713

Debtors: amounts falling due within one year
 6 
145,259
246,198

Cash at bank and in hand
  
6,733
48,426

  
278,532
418,337

Current liabilities
  

Creditors: amounts falling due within one year
 7 
(357,751)
(335,443)

Total assets less current liabilities
  
 
 
(74,648)
 
 
87,629

Current liablity
  

Creditors: amounts falling due after more than one year
 8 
(17,250)
(26,250)

Net (liabilities)/assets
  
(91,898)
61,379


Capital and reserves
  

Called up share capital 
 11 
24,000
24,000

Profit and loss account
  
(115,898)
37,379

  
(91,898)
61,379


Page 1

 
POLYBUILD LIMITED
REGISTERED NUMBER:01220297

BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2023

The Directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




G Van Der Hage
Director

Date: 27 October 2023

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

1.


General information

Polybuild Limited is a company limited by shares and was incorporated in England & Wales. The principal place of trade is Upper Chancton Farm, London Road, Washington, Pulborough, RH20 3DH.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Company had net liabilities atthe balance sheet date and made a loss during the year to 30 June 2023.  The Company has the continuing support of the Directors and the bank, therefore the Directors consider it is appropraite to prepare these accounts on a going concern baisis.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
POLYBUILD LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Improvements to property
-
Over period of lease
Plant & machinery
-
10% per annum
Fixtures & fittings
-
15% per annum
Computer equipment
-
33% per annum

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.7

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

Page 4

 
POLYBUILD LIMITED
 

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

2.Accounting policies (continued)

 
2.8

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Short term debtors and creditors are measured at the transaction price. Other financial instruments,
including loans, are measured initially at fair value, net of transaction costs, and are measured
subsequently at amortised cost using the effective interest method, less any impairment.

  
2.9

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of Comprehensive Income on a straight line basis over the lease term.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

  
2.10

Pensions

Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.


3.


Employees

The average monthly number of employees, including directors, during the year was 9 (2022 - 9).

Page 5

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

4.


Tangible fixed assets





Freehold property
Plant & machinery
Fixtures & fittings
Computer equipment
Total

£
£
£
£
£



Cost or valuation


At 1 July 2022
5,758
88,223
21,378
34,933
150,292


Additions
-
-
-
1,234
1,234


Disposals
-
(20,371)
-
(6,486)
(26,857)



At 30 June 2023

5,758
67,852
21,378
29,681
124,669



Depreciation


At 1 July 2022
5,758
85,518
20,891
33,390
145,557


Charge for the year on owned assets
-
435
124
833
1,392


Disposals
-
(20,365)
-
(6,486)
(26,851)



At 30 June 2023

5,758
65,588
21,015
27,737
120,098



Net book value



At 30 June 2023
-
2,264
363
1,944
4,571



At 30 June 2022
-
2,705
487
1,543
4,735


5.


Stocks

2023
2022
£
£

Raw materials and consumables
76,067
75,975

Work in progress
50,473
47,738

126,540
123,713


Page 6

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

6.


Debtors

2023
2022
£
£


Trade debtors
100,841
217,193

Other debtors
47
-

Prepayments and accrued income
1,949
1,292

Deferred taxation
42,422
27,713

145,259
246,198



7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank overdrafts
116,678
100,039

Bank loans
9,000
9,000

Trade creditors
201,868
178,332

Other taxation and social security
20,402
39,239

Other creditors
6,328
5,358

Accruals and deferred income
3,475
3,475

357,751
335,443



8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loans
17,250
26,250


Page 7

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

9.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£

Amounts falling due within one year

Amounts falling due within one year
9,000
9,000

Amounts falling due 1-2 years
9,000
9,000

Amounts falling due 2-5 years
8,250
17,250

26,250
35,250


Interest is charged on the loan at a fixed rate of 2.5% per annum. The Company does not provide any security for the loan and the loan can be repaid at any time without penalty.


10.


Deferred taxation




2023
2022


£

£






At beginning of year
27,713
18,750


Charged to profit or loss
14,709
8,963



At end of year
42,422
27,713

The deferred tax asset is made up as follows:

2023
2022
£
£


Accelerated capital allowances
723
309

Tax losses carried forward
41,699
27,404

42,422
27,713


11.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



24,000 (2022 - 24,000) ordinary shares of £1.00 each
24,000
24,000


Page 8

 
POLYBUILD LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023

12.


Controlling party

The Company is controlled by the Directors by virtue of their shareholdings.


Page 9