Proserve Logistics Limited - Abbreviated accounts 16.3

Proserve Logistics Limited - Abbreviated accounts 16.3


08176587 1.8.15 31.7.16 31.7.16 Company accounts Private Limited Company FY true false true false false true false Ordinary 'A' Shares 1.00000 Ordinary 'B' Shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure081765872015-07-31081765872016-07-31081765872015-08-012016-07-31081765872014-07-31081765872014-08-012015-07-31081765872015-07-3108176587ns12:England2015-08-012016-07-3108176587ns14:PoundSterling2015-08-012016-07-3108176587ns7:Director12015-08-012016-07-3108176587ns7:OrdinaryShareClass12015-08-012016-07-3108176587ns7:OrdinaryShareClass22015-08-012016-07-3108176587ns7:Director22015-08-012016-07-3108176587ns7:Director42015-08-012016-07-3108176587ns7:RegisteredOffice2015-08-012016-07-3108176587ns7:EntityAccountantsOrAuditors2015-08-012016-07-3108176587ns5:NetGoodwill2015-08-012016-07-3108176587ns5:PlantMachinery2015-08-012016-07-3108176587ns5:MotorVehicles2015-08-012016-07-3108176587ns5:ComputerEquipment2015-08-012016-07-3108176587ns7:OrdinaryShareClass12016-07-3108176587ns7:OrdinaryShareClass12015-07-3108176587ns7:OrdinaryShareClass22016-07-3108176587ns7:OrdinaryShareClass22015-07-3108176587ns7:Director22015-07-3108176587ns7:Director22014-07-3108176587ns7:Director22014-08-012015-07-3108176587ns7:Director22016-07-3108176587ns7:Director22015-07-3108176587ns7:Director32015-08-012016-07-3108176587ns7:Director32015-07-3108176587ns7:Director32014-07-3108176587ns7:Director32014-08-012015-07-3108176587ns7:Director32016-07-3108176587ns7:Director32015-07-3108176587ns7:Director12015-07-3108176587ns7:Director12014-07-3108176587ns7:Director12014-08-012015-07-3108176587ns7:Director12016-07-3108176587ns7:Director12015-07-3108176587ns7:Director42015-07-3108176587ns7:Director42014-07-3108176587ns7:Director42014-08-012015-07-3108176587ns7:Director42016-07-3108176587ns7:Director42015-07-31
REGISTERED NUMBER: 08176587 (England and Wales)






















Abbreviated Unaudited Accounts

for the Year Ended 31 July 2016

for

Proserve Logistics Limited

Proserve Logistics Limited (Registered number: 08176587)






Contents of the Abbreviated Accounts
for the year ended 31 July 2016




Page

Company Information 1

Abbreviated Balance Sheet 2

Notes to the Abbreviated Accounts 4

Proserve Logistics Limited

Company Information
for the year ended 31 July 2016







DIRECTORS: J Green
Miss S J Arnold
J Kelsall





REGISTERED OFFICE: 12 Ash Road North
Wrexham Industrial Estate
Wrexham
Clwyd
LL13 9JT





REGISTERED NUMBER: 08176587 (England and Wales)





ACCOUNTANTS: Bennett Brooks & Co Ltd
Chartered Accountants
2 Maple Court
Davenport Street
Macclesfield
Cheshire
SK101JE

Proserve Logistics Limited (Registered number: 08176587)

Abbreviated Balance Sheet
31 July 2016

2016 2015
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 2 - -
Tangible assets 3 207,733 103,301
207,733 103,301

CURRENT ASSETS
Debtors 1,211,808 928,150
Cash at bank and in hand 17,861 29,279
1,229,669 957,429
CREDITORS
Amounts falling due within one year 4 896,848 668,901
NET CURRENT ASSETS 332,821 288,528
TOTAL ASSETS LESS CURRENT
LIABILITIES

540,554

391,829

CREDITORS
Amounts falling due after more than one
year

4

(144,507

)

(42,041

)

PROVISIONS FOR LIABILITIES (39,020 ) (17,179 )
NET ASSETS 357,027 332,609

CAPITAL AND RESERVES
Called up share capital 5 200 200
Profit and loss account 356,827 332,409
SHAREHOLDERS' FUNDS 357,027 332,609

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2016.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2016 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of
each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections
394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial
statements, so far as applicable to the company.

Proserve Logistics Limited (Registered number: 08176587)

Abbreviated Balance Sheet - continued
31 July 2016


The abbreviated accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.


The financial statements were approved by the Board of Directors on 28 April 2017 and were signed on its behalf by:





Miss S J Arnold - Director


Proserve Logistics Limited (Registered number: 08176587)

Notes to the Abbreviated Accounts
for the year ended 31 July 2016

1. ACCOUNTING POLICIES

Accounting convention
The financial statements have been prepared under the historical cost convention and in accordance with the
Financial Reporting Standard for Smaller Entities (effective January 2015).

Exemption from preparing a cash flow statement
Exemption has been taken from preparing a cash flow statement on the grounds that the company qualifies as a
small company.

Turnover
Turnover represents net invoiced sales of goods and services, excluding value added tax.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business has now been fully amortised.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

Plant and machinery - 33% on cost
Motor vehicles - 20% on cost
Computer equipment - 33% on cost

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance
sheet date.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held
under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases
are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to the profit and loss account over the relevant period. The
capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to the profit and loss account on a straight line basis over the
period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to the profit and loss account in the period to which they relate.

Invoice discounting
Amounts due in respect of invoice discounting are separately disclosed as current liabilities. The company can
use these facilities to draw down a percentage of the value of certain sales invoices. The management and
collection of trade receivables remains with the company.

Proserve Logistics Limited (Registered number: 08176587)

Notes to the Abbreviated Accounts - continued
for the year ended 31 July 2016

2. INTANGIBLE FIXED ASSETS
Total
£   
COST
At 1 August 2015
and 31 July 2016 3,000
AMORTISATION
At 1 August 2015
and 31 July 2016 3,000
NET BOOK VALUE

At 31 July 2016 -
At 31 July 2015 -

3. TANGIBLE FIXED ASSETS
Total
£   
COST
At 1 August 2015 170,965
Additions 167,882
Disposals (3,570 )
At 31 July 2016 335,277
DEPRECIATION
At 1 August 2015 67,664
Charge for year 60,416
Eliminated on disposal (536 )
At 31 July 2016 127,544
NET BOOK VALUE
At 31 July 2016 207,733
At 31 July 2015 103,301

4. CREDITORS

Creditors include an amount of £ 497,523 (2015 - £ 237,622 ) for which security has been given.

5. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2016 2015
value: £    £   
100 Ordinary 'A' Shares £1 100 100
100 Ordinary 'B' Shares £1 100 100
200 200

Proserve Logistics Limited (Registered number: 08176587)

Notes to the Abbreviated Accounts - continued
for the year ended 31 July 2016

6. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 July 2016 and 31 July 2015:

2016 2015
£    £   
J Green
Balance outstanding at start of year 152,276 -
Amounts advanced 177,496 152,276
Amounts repaid (330,177 ) -
Balance outstanding at end of year (405 ) 152,276

M Huxley
Balance outstanding at start of year 152,035 -
Amounts advanced 172,876 152,035
Amounts repaid (325,000 ) -
Balance outstanding at end of year (89 ) 152,035

Miss S J Arnold
Balance outstanding at start of year - -
Amounts advanced 55,367 -
Amounts repaid (56,000 ) -
Balance outstanding at end of year (633 ) -

J Kelsall
Balance outstanding at start of year - -
Amounts advanced 55,912 -
Amounts repaid (56,000 ) -
Balance outstanding at end of year (88 ) -

The loans are repayable on demand. Interest is charged at 3.75% p.a. on outstanding overdrawn balances. All
loan accounts were in credit at the year end.

7. RELATED PARTY DISCLOSURES

During the year, total dividends of £389,121 (2015 - £188,009) were paid to the directors .

Proserve Logistics Limited (Registered number: 08176587)

Notes to the Abbreviated Accounts - continued
for the year ended 31 July 2016

7. RELATED PARTY DISCLOSURES - continued

During the year the company purchased goods and services from Proserve Industrial Limited, a company
controlled by the directors, to the value of £33,600 (2015:£nil). At the Balance Sheet date the amount owed to
Proserve Industrial Limited amounted to £25,001 (2015:£22,895 due from Proserve Industrial Limited). A rent
recharge of £20,000 was made during the year between the companies.

Also during the year a further amount of £172,000 (2015:£50,000) was loaned to Ash and Abbey Limited. The
loan is interest free and repayable on demand. The directors in Ash and Abbey Limited are also the directors in
Proserve Logistics Limited. An amount of £125,777 was owed to the company at the year end.

At the Balance Sheet date there was an amount owed to BNT Supplies Ltd totalling £22,941 (2015 £29,819). Mr
J Kelsall who is a shareholder in Proserve Logistics Limited controls this company . The company purchased
goods and services from BNT Supplies Ltd during the year to the value of £17,600.

At the Balance Sheet date there was an amount owed to the company from Proserve BRC Limited totalling
£302,000 (2015:£nil). The shareholders controlling this company are also the shareholders of Proserve Logistics
Limited. The loan is interest free and repayable on demand.

The company currently operates from two premises, one of the premises is owned by Ash and Abbey Limited
and during the year rent of £87,338 was charged to the company. The other is owned by J and M Properties, a
partnership involving J Green and M Huxley, and during the year rent of £36,500 was charged. At the Balance
Sheet date there was an amount owed to the company by J and M Properties totalling £55,000 (2015 £nil).




8. ULTIMATE CONTROLLING PARTY

The company is controlled by the directors.