A_&_M_ELECTRICALS_LIMITED - Accounts


Company registration number 05718298 (England and Wales)
A & M ELECTRICALS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
PAGES FOR FILING WITH REGISTRAR
A & M ELECTRICALS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
A & M ELECTRICALS LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2023
31 August 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
129,651
122,707
Current assets
Stocks
-
83,698
Debtors
6
1,490,651
2,154,338
Cash at bank and in hand
328,638
188,990
1,819,289
2,427,026
Creditors: amounts falling due within one year
7
(929,512)
(1,546,231)
Net current assets
889,777
880,795
Total assets less current liabilities
1,019,428
1,003,502
Creditors: amounts falling due after more than one year
8
(51,499)
(76,055)
Provisions for liabilities
(19,733)
(15,214)
Net assets
948,196
912,233
Capital and reserves
Called up share capital
150,004
150,004
Profit and loss reserves
798,192
762,229
Total equity
948,196
912,233

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

A & M ELECTRICALS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2023
31 August 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 20 May 2024 and are signed on its behalf by:
P O'Donnell
A Smiles (Junior)
Director
Director
Company registration number 05718298 (England and Wales)
A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2023
- 3 -
1
Accounting policies
Company information

A & M Electricals Limited is a private company limited by shares incorporated in England and Wales. The registered office is 17 Pennine Parade, Pennine Drive, London, NW2 1NT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, 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 represents amounts receivable for goods and services net of VAT and trade discounts.

 

Turnover is recognised as follows:

 

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.contract.

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.

A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
1
Accounting policies
(Continued)
- 4 -

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% Reducing Balance
Motor vehicles
25% 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.

1.5
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.

 

Work in progress is reflected in the accounts on a contract by contract basis and represents the unbilled direct and indirect costs incurred as at the year end. These typically arise where invoices are raised mid month and a time apportioned estimate of the cost of measured work has been calculated.

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.

1.6
Cash and cash equivalents

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

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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.

1.8
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.

A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
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.

1.10
Retirement benefits

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

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.12
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.

A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 6 -
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 (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Revenue recognition - stage of completion for ongoing contracts

Revenue recognition is a key area of judgement especially in companies operating in the construction industry. The calculation of contract turnover, gross amounts due from customers and work in progress is contingent on the accurate measurement of work done and internal valuations by key management personnel. The amounts due from contract customers requires the company to make a judgement in relation to the stage of completion of the contracts ongoing at the year end. Management are provided with internal valuations by experienced personnel based on the costs incurred to date and the terms and conditions of the contract.

 

The directors have ensured that generally accepted industry practices and methodologies are followed by all relevant personnel and that accounting and quality management systems are regularly evaluated and certified.

3
Employees

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

2023
2022
Number
Number
Total
20
20
A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2022
268,898
Additions
49,365
Disposals
(75,417)
At 31 August 2023
242,846
Depreciation and impairment
At 1 September 2022
146,191
Depreciation charged in the year
32,949
Eliminated in respect of disposals
(65,945)
At 31 August 2023
113,195
Carrying amount
At 31 August 2023
129,651
At 31 August 2022
122,707
5
Construction contracts
2023
2022
£
£
Contracts in progress at the reporting date
Gross amounts owed by contract customers included in debtors
586,073
851,733

At 31 August 2023, retentions held by customers for contract work amounted to £125,091 (2022 - £186,139).

6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
605,287
850,237
Other debtors
885,364
1,304,101
1,490,651
2,154,338
A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 8 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
9,806
9,566
Trade creditors
481,153
1,063,102
Amounts owed to group undertakings and undertakings in which the company has a participating interest
57,000
57,000
Taxation and social security
111,674
42,853
Other creditors
269,879
373,710
929,512
1,546,231

There is a Debenture dated the 18th April 2013 in favour of Pod-Trak Limited, to secure lending facilities. This comprises fixed and floating charges over the undertaking, together with the freehold and leasehold property, now or in the future, all Intellectual property, future patents, trade marks, service marks, trade names, designs, copyrights, domains, inventions or similar rights.

 

Included in other creditors falling due within one year and after more than one year, are net obligations under hire purchase contracts totalling £42,134 (2022: £56,824) that are secured.

The amounts owed to group undertakings are unsecured, interest-free, have no fixed date of repayment and are repayable on demand.

 

The amounts owed to related parties (included in other creditors) are interest-free, unsecured, and with no fixed repayment terms.

8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
24,035
33,901
Other creditors
27,464
42,154
51,499
76,055

During 2021 the company obtained a Government backed Bounce Back Loan from its bankers. The loan is repayable over 6 years. The loan is unsecured and interest is payable at the rate of 2.5% per annum.

A & M ELECTRICALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2023
- 9 -
9
Operating lease commitments
Lessee

Operating lease payments represent payable by the company for its premises and for equipment. Leases are negotiated for an average term of 3 years and rentals are fixed for an average of 1 year when rent reviews are carried out.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2023
2022
£
£
26,903
4,930
10
Directors' transactions

Loans have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Director's loan
2.00
87,303
14,905
(4,560)
97,648
87,303
14,905
(4,560)
97,648

The maximum amount outstanding during the year on the loan was £97,648. The loan is unsecured and repayable on demand, Interest totalling £1,876 has been charged at 2% on the above loan.

2023-08-312022-09-01false20 May 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityP O'DonnellA Smiles (Senior)A Smiles (Junior)A Smiles (Junior)falsefalse057182982022-09-012023-08-31057182982023-08-31057182982022-08-3105718298core:OtherPropertyPlantEquipment2023-08-3105718298core:OtherPropertyPlantEquipment2022-08-3105718298core:CurrentFinancialInstrumentscore:WithinOneYear2023-08-3105718298core:CurrentFinancialInstrumentscore:WithinOneYear2022-08-3105718298core:Non-currentFinancialInstrumentscore:AfterOneYear2023-08-3105718298core:Non-currentFinancialInstrumentscore:AfterOneYear2022-08-3105718298core:CurrentFinancialInstruments2023-08-3105718298core:CurrentFinancialInstruments2022-08-3105718298core:Non-currentFinancialInstruments2023-08-3105718298core:Non-currentFinancialInstruments2022-08-3105718298core:ShareCapital2023-08-3105718298core:ShareCapital2022-08-3105718298core:RetainedEarningsAccumulatedLosses2023-08-3105718298core:RetainedEarningsAccumulatedLosses2022-08-3105718298bus:Director12022-09-012023-08-3105718298bus:CompanySecretaryDirector12022-09-012023-08-3105718298core:PlantMachinery2022-09-012023-08-3105718298core:MotorVehicles2022-09-012023-08-31057182982021-09-012022-08-3105718298core:OtherPropertyPlantEquipment2022-08-3105718298core:OtherPropertyPlantEquipment2022-09-012023-08-3105718298core:WithinOneYear2023-08-3105718298core:WithinOneYear2022-08-3105718298bus:PrivateLimitedCompanyLtd2022-09-012023-08-3105718298bus:SmallCompaniesRegimeForAccounts2022-09-012023-08-3105718298bus:FRS1022022-09-012023-08-3105718298bus:AuditExemptWithAccountantsReport2022-09-012023-08-3105718298bus:Director22022-09-012023-08-3105718298bus:Director32022-09-012023-08-3105718298bus:CompanySecretary12022-09-012023-08-3105718298bus:FullAccounts2022-09-012023-08-31xbrli:purexbrli:sharesiso4217:GBP