Birmingham Drain Services Limited - Accounts


2022-12-01 2023-11-30 false Capium Accounts Production 1.1 07344240 bus:FullAccounts 2022-12-01 2023-11-30 07344240 bus:FRS102 2022-12-01 2023-11-30 07344240 bus:AuditExemptWithAccountantsReport 2022-12-01 2023-11-30 07344240 bus:SmallCompaniesRegimeForAccounts 2022-12-01 2023-11-30 07344240 bus:PrivateLimitedCompanyLtd 2022-12-01 2023-11-30 07344240 2022-12-01 2023-11-30 07344240 2023-11-30 07344240 bus:RegisteredOffice 2022-12-01 2023-11-30 07344240 core:WithinOneYear 2023-11-30 07344240 core:AfterOneYear 2023-11-30 07344240 bus:Director1 2022-12-01 2023-11-30 07344240 bus:Director1 2023-11-30 07344240 bus:Director1 2021-12-01 2022-11-30 07344240 bus:Director2 2022-12-01 2023-11-30 07344240 bus:Director2 2023-11-30 07344240 bus:Director2 2021-12-01 2022-11-30 07344240 2021-12-01 07344240 bus:CompanySecretary1 2022-12-01 2023-11-30 07344240 bus:LeadAgentIfApplicable 2022-12-01 2023-11-30 07344240 2021-12-01 2022-11-30 07344240 2022-11-30 07344240 core:WithinOneYear 2022-11-30 07344240 core:AfterOneYear 2022-11-30 07344240 bus:EntityAccountantsOrAuditors 2021-12-01 2022-11-30 07344240 bus:OrdinaryShareClass1 2022-12-01 2023-11-30 07344240 bus:OrdinaryShareClass1 2023-11-30 07344240 bus:OrdinaryShareClass1 2021-12-01 2022-11-30 07344240 bus:OrdinaryShareClass1 2022-11-30 07344240 core:PlantMachinery 2022-12-01 2023-11-30 07344240 core:PlantMachinery 2023-11-30 07344240 core:PlantMachinery 2022-11-30 07344240 core:MotorCars 2022-12-01 2023-11-30 07344240 core:MotorCars 2023-11-30 07344240 core:MotorCars 2022-11-30 07344240 core:FurnitureFittings 2022-12-01 2023-11-30 07344240 core:FurnitureFittings 2023-11-30 07344240 core:FurnitureFittings 2022-11-30 07344240 core:ComputerEquipment 2022-12-01 2023-11-30 07344240 core:ComputerEquipment 2023-11-30 07344240 core:ComputerEquipment 2022-11-30 07344240 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2023-11-30 07344240 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2022-11-30 07344240 core:NetGoodwill 2022-12-01 2023-11-30 07344240 core:NetGoodwill 2023-11-30 07344240 core:NetGoodwill 2022-11-30 07344240 core:CostValuation core:Non-currentFinancialInstruments 2023-11-30 07344240 core:CostValuation core:Non-currentFinancialInstruments 2022-11-30 07344240 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2023-11-30 07344240 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2023-11-30 07344240 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2023-11-30 07344240 core:Non-currentFinancialInstruments 2023-11-30 07344240 core:Non-currentFinancialInstruments 2022-11-30 07344240 core:ShareCapital 2023-11-30 07344240 core:ShareCapital 2022-11-30 07344240 core:RetainedEarningsAccumulatedLosses 2023-11-30 07344240 core:RetainedEarningsAccumulatedLosses 2022-11-30 07344240 dpl:Item1 2022-12-01 07344240 dpl:Item1 2023-11-30 07344240 dpl:Item1 2021-12-01 07344240 dpl:Item1 2022-11-30 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 07344240
England and Wales

 

 

 


Unaudited Financial Statements

for the year ended 30 November 2023

for

BIRMINGHAM DRAIN SERVICES LIMITED

 
 
Notes
 
2023
£
  2022
£
Fixed assets      
Tangible fixed assets 4 780,896    611,989 
780,896    611,989 
Current assets      
Stocks 5 11,125    10,250 
Debtors 6 1,175,708    1,044,174 
Cash at bank and in hand 293,943    395,921 
1,480,776    1,450,345 
Creditors: amount falling due within one year 7 (893,075)   (840,927)
Net current assets 587,701    609,418 
 
Total assets less current liabilities 1,368,597    1,221,407 
Creditors: amount falling due after more than one year 8 (233,828)   (224,971)
Provisions for liabilities 9 (131,167)   (116,205)
Net assets 1,003,602    880,231 
 

Capital and reserves
     
Called up share capital 10 2,000    2,000 
Profit and loss account 1,001,602    878,233 
Shareholder's funds 1,003,602    880,233 
 


For the year ended 30 November 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 20 May 2024 and were signed on its behalf by:


-------------------------------
A Buchanan
Director
1
General Information
Birmingham Drain Services Limited is a private company, limited by shares, registered in England and Wales, registration number 07344240, registration address 93 Cato Street, Nechells , Birmingham, West Midlands, B7 4TS.

The presentation currency is £ sterling.
1.

Accounting policies

Significant accounting policies
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard)
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
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.
Finance lease and hire purchase charges
The finance element of the rental payment is charged to the income statement on a straight line basis.
Taxation
Taxation represents the sum of tax currently payable and deferred tax. Tax is recognised in the statement of income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves.
The company’s liability for current tax is calculated using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Current and deferred tax assets and liabilities are not discounted
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the reporting date.
Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Current and deferred tax assets and liabilities are not discounted.
Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2010, is being amortised evenly over its estimated useful life of ten years.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Motor Vehicles 25% Reducing Balance
Plant and Machinery 15% Reducing Balance
Fixtures and Fittings 25% Reducing Balance
Computer Equipment 33% Reducing Balance
Assets on finance lease and hire purchase
Assets held under finance lease or hire purchase contracts i.e. those contracts where substantially all the risks and rewards of ownership have passed to the company, are included in the appropriate category of tangible fixed assets and depreciated over the shorter of the lease term and their estimated expected useful lives.
Future obligations under such contracts are included in creditors net of the finance charge allocated to future periods.
Stocks
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Debtors and creditors receivable/ payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in the other administrative expenses.

Cash and cash equivalents
Cash at bank and in hand 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.
Provisions
Provisions are recognised when the company has a present obligation as a result of a past event which it is more probable than not will result in an outflow of economic benefits that can be reasonably estimated.
2.

Average number of employees

Average number of employees during the year was 65 (2022 : 56).
3.

Intangible fixed assets

Cost Goodwill   Total
  £   £
At 01 December 2022 130,000    130,000 
Additions  
Disposals  
At 30 November 2023 130,000    130,000 
Amortisation
At 01 December 2022 130,000    130,000 
Charge for year  
On disposals  
At 30 November 2023 130,000    130,000 
Net book values
At 30 November 2023  
At 30 November 2022  


4.

Tangible fixed assets

Cost or valuation Plant and Machinery   Motor Vehicles   Fixtures and Fittings   Computer Equipment   Total
  £   £   £   £   £
At 01 December 2022 387,903    757,280    15,163    34,204    1,194,550 
Additions 19,166    334,398    9,560    4,867    367,991 
Disposals   (118,076)       (118,076)
At 30 November 2023 407,069    973,602    24,723    39,071    1,444,465 
Depreciation
At 01 December 2022 229,157    309,802    14,849    28,743    582,551 
Charge for year 25,158    126,911    1,017    2,381    155,467 
On disposals   (74,449)       (74,449)
At 30 November 2023 254,315    362,264    15,866    31,124    663,569 
Net book values
Closing balance as at 30 November 2023 152,754    611,338    8,857    7,947    780,896 
Opening balance as at 01 December 2022 158,736    447,478    314    5,461    611,989 

The net book value of Plant and Machinery, Motor Vehicles includes £ 582,800 (2022 £405,865) in respect of assets leased under finance leases or hire purchase contracts.

5.

Stocks

2023
£
  2022
£
Stocks 11,125    10,250 
11,125    10,250 

6.

Debtors: amounts falling due within one year

2023
£
  2022
£
Trade Debtors 945,932    889,682 
Other Debtors 229,776    145,890 
1,175,708    1,035,572 

6.

Debtors: amounts falling due after one year

2023
£
  2022
£
Other Debtors   8,602 
  8,602 

7.

Creditors: amount falling due within one year

2023
£
  2022
£
Trade Creditors 305,824    235,788 
Taxation and Social Security 308,827    273,613 
Obligations under HP/Financial Leases 75,013    140,275 
Other Creditors 203,411    191,251 
893,075    840,927 

8.

Creditors: amount falling due after more than one year

2023
£
  2022
£
Bank Loans & Overdrafts 17,217    26,709 
Obligations under HP/Financial Leases 216,611    198,262 
233,828    224,971 

9.

Provisions for liabilities

2023
£
  2022
£
Deferred Tax 124,249    110,209 
Pension Provisions 6,918    5,996 
131,167    116,205 

10.

Share Capital

Allotted, called up and fully paid
2023
£
  2022
£
2,000 Class A shares of £1.00 each 2,000    2,000 
2,000    2,000 

2