ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-03-312017-03-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetruesupplying flooringfalse2016-04-01Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income. Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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. 01796949 2016-04-01 2017-03-31 01796949 2015-04-01 2016-03-31 01796949 2017-03-31 01796949 2016-03-31 01796949 c:Director1 2016-04-01 2017-03-31 01796949 d:PlantMachinery 2016-04-01 2017-03-31 01796949 d:PlantMachinery 2017-03-31 01796949 d:PlantMachinery 2016-03-31 01796949 d:PlantMachinery d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 01796949 d:MotorVehicles 2016-04-01 2017-03-31 01796949 d:MotorVehicles 2017-03-31 01796949 d:MotorVehicles 2016-03-31 01796949 d:MotorVehicles d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 01796949 d:FurnitureFittings 2016-04-01 2017-03-31 01796949 d:FurnitureFittings 2017-03-31 01796949 d:FurnitureFittings 2016-03-31 01796949 d:FurnitureFittings d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 01796949 d:OfficeEquipment 2016-04-01 2017-03-31 01796949 d:OfficeEquipment 2017-03-31 01796949 d:OfficeEquipment 2016-03-31 01796949 d:OfficeEquipment d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 01796949 d:OwnedOrFreeholdAssets 2016-04-01 2017-03-31 01796949 d:CurrentFinancialInstruments 2017-03-31 01796949 d:CurrentFinancialInstruments 2016-03-31 01796949 d:Non-currentFinancialInstruments 2017-03-31 01796949 d:CurrentFinancialInstruments d:WithinOneYear 2017-03-31 01796949 d:CurrentFinancialInstruments d:WithinOneYear 2016-03-31 01796949 d:Non-currentFinancialInstruments d:AfterOneYear 2017-03-31 01796949 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2017-03-31 01796949 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2017-03-31 01796949 d:ShareCapital 2017-03-31 01796949 d:ShareCapital 2016-03-31 01796949 d:RetainedEarningsAccumulatedLosses 2017-03-31 01796949 d:RetainedEarningsAccumulatedLosses 2016-03-31 01796949 d:AcceleratedTaxDepreciationDeferredTax 2017-03-31 01796949 c:FRS102 2016-04-01 2017-03-31 01796949 c:AuditExempt-NoAccountantsReport 2016-04-01 2017-03-31 01796949 c:FullAccounts 2016-04-01 2017-03-31 01796949 c:PrivateLimitedCompanyLtd 2016-04-01 2017-03-31 iso4217:GBP xbrli:pure
Registered number: 01796949






PFC FLOORING SUPPLIES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017










img2eb8.png

 
PFC FLOORING SUPPLIES LIMITED
REGISTERED NUMBER:01796949

BALANCE SHEET
AS AT 31 MARCH 2017

2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 4 
46,309
13,056

  
46,309
13,056

Current assets
  

Stocks
 5 
1,014,000
690,216

Debtors: amounts falling due within one year
 6 
885,864
748,168

Cash at bank and in hand
 7 
148,109
1,297

  
2,047,973
1,439,681

Creditors: amounts falling due within one year
 8 
(1,434,884)
(1,048,590)

Net current assets
  
 
 
613,089
 
 
391,091

Total assets less current liabilities
  
659,398
404,147

Creditors: amounts falling due after more than one year
 9 
(117,691)
-

Provisions for liabilities
  

Deferred tax
 11 
(8,707)
(3,033)

  
 
 
(8,707)
 
 
(3,033)

Net assets
  
533,000
401,114


Capital and reserves
  

Called up share capital 
  
10,000
10,000

Profit and loss account
  
523,000
391,114

  
533,000
401,114



 
PFC FLOORING SUPPLIES LIMITED
REGISTERED NUMBER:01796949
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2017

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 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: 



T R Parker
Director

Date: 4 August 2017

 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

1.


General information

PFC Flooring Supplies Limited is a private company limited by shares, incorporated in England and Wales.  Its registered office is Millhouse, 32-38 East Street, Rochford, Essex SS4 1DB.
The principal of the activity of the company continued to be that of supplying flooring.

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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company accounting policies.

The following principal accounting policies have been applied:

 
2.2

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.

 
2.3

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.


 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)


2.3
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant & machinery
-
25% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures & fittings
-
15% reducing balance
Office equipment
-
33% straight line

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 the Statement of Comprehensive Income.

 
2.4

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 outbasis. 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.

 
2.5

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable 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.

 
2.6

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

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to

 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)


2.7
Financial instruments (continued)

realise the asset and settle the liability simultaneously.

 
2.8

Creditors

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

 
2.9

Finance costs

Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

 
2.11

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.

 
2.12

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.

 
2.13

Interest income

Interest income is recognised in the Statement of Comprehensive Income using the effective interest method.

 
2.14

Borrowing costs

All borrowing costs are recognised in the Statement of Comprehensive Income in the year in which they are incurred.


 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

2.Accounting policies (continued)

 
2.15

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 the Statement of Comprehensive Income 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.

 
2.16

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


3.


Employees

The average monthly number of employees, including directors, during the year was 13 (2016 - 11).


 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

4.


Tangible fixed assets





Plant & machinery
Motor vehicles
Fixtures & fittings
Office equipment
Total

£
£
£
£
£



Cost or valuation


At 1 April 2016
37,960
38,303
42,193
11,228
129,684


Additions
290
29,995
3,468
4,344
38,097


Disposals
-
(13,853)
-
(3,482)
(17,335)



At 31 March 2017

38,250
54,445
45,661
12,090
150,446



Depreciation


At 1 April 2016
35,345
35,027
35,452
10,804
116,628


Charge for the year on owned assets
702
1,274
1,138
1,048
4,162


Disposals
-
(13,171)
-
(3,482)
(16,653)



At 31 March 2017

36,047
23,130
36,590
8,370
104,137



Net book value



At 31 March 2017
2,203
31,315
9,071
3,720
46,309



At 31 March 2016
2,615
3,276
6,741
424
13,056


5.


Stocks

2017
2016
£
£

Finished goods and goods for resale
1,014,000
690,216

1,014,000
690,216



6.


Debtors

2017
2016
£
£


Trade debtors
881,371
745,641

Other debtors
1,085
-

Prepayments and accrued income
3,408
2,527

 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
 
6.Debtors (continued)


885,864
748,168



7.


Cash and cash equivalents

2017
2016
£
£

Cash at bank and in hand
148,109
1,297

Less: bank overdrafts
(85,945)
(6,087)

62,164
(4,790)



8.


Creditors: Amounts falling due within one year

2017
2016
£
£

Bank overdrafts
85,945
6,087

Other loans
34,788
-

Trade creditors
1,237,358
922,566

Corporation tax
48,475
34,840

Other taxation and social security
11,962
48,265

Other creditors
11,355
29,197

Accruals and deferred income
5,001
7,635

1,434,884
1,048,590



9.


Creditors: Amounts falling due after more than one year

2017
2016
£
£

Other loans
117,691
-

117,691
-



 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

10.


Loans


Analysis of the maturity of loans is given below:


2017
2016
£
£

Amounts falling due within one year

Other loans
34,788
-


34,788
-

Amounts falling due 1-2 years

Other loans
37,629
-


37,629
-

Amounts falling due 2-5 years

Other loans
80,062
-


80,062
-


152,479
-



11.


Deferred taxation



2017


£






At beginning of year
3,033


Charged to profit or loss
5,674



At end of year
8,707

The provision for deferred taxation is made up as follows:

2017
£


Accelerated capital allowances
8,707

8,707


 
PFC FLOORING SUPPLIES LIMITED
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017

12.


Pension commitments

The company operates a defined contributions pension scheme.  The assets of the scheme are held seperately from those of the company in an independently administered fund.  The pension cost charge represents contributions payable by the company to the fund and amounted to £12,000 (2016 - £12,000) were payable to the fund at the balance sheet date and are included in creditors.


13.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.