PAB Rugby Ltd - Accounts to registrar - small 17.2

PAB Rugby Ltd - Accounts to registrar - small 17.2


IRIS Accounts Production v17.2.1.52 02486670 Board of Directors 1.6.16 31.5.17 31.5.17 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure024866702016-05-31024866702017-05-31024866702016-06-012017-05-31024866702015-05-31024866702015-06-012016-05-31024866702016-05-3102486670ns14:PoundSterling2016-06-012017-05-3102486670ns10:Director12016-06-012017-05-3102486670ns10:PrivateLimitedCompanyLtd2016-06-012017-05-3102486670ns10:SmallEntities2016-06-012017-05-3102486670ns10:AuditExempt-NoAccountantsReport2016-06-012017-05-3102486670ns10:SmallCompaniesRegimeForDirectorsReport2016-06-012017-05-3102486670ns10:SmallCompaniesRegimeForAccounts2016-06-012017-05-3102486670ns10:FullAccounts2016-06-012017-05-3102486670ns10:OrdinaryShareClass12016-06-012017-05-3102486670ns10:Director22016-06-012017-05-3102486670ns10:Director32016-06-012017-05-3102486670ns10:CompanySecretary12016-06-012017-05-3102486670ns10:RegisteredOffice2016-06-012017-05-3102486670ns5:CurrentFinancialInstruments2017-05-3102486670ns5:CurrentFinancialInstruments2016-05-3102486670ns5:Non-currentFinancialInstruments2017-05-3102486670ns5:Non-currentFinancialInstruments2016-05-3102486670ns5:ShareCapital2017-05-3102486670ns5:ShareCapital2016-05-3102486670ns5:RevaluationReserve2017-05-3102486670ns5:RevaluationReserve2016-05-3102486670ns5:CapitalRedemptionReserve2017-05-3102486670ns5:CapitalRedemptionReserve2016-05-3102486670ns5:RetainedEarningsAccumulatedLosses2017-05-3102486670ns5:RetainedEarningsAccumulatedLosses2016-05-3102486670ns5:LongLeaseholdAssetsns5:LandBuildings2016-06-012017-05-3102486670ns5:PlantMachinery2016-06-012017-05-3102486670ns5:LongLeaseholdAssetsns5:LandBuildings2016-05-3102486670ns5:PlantMachinery2016-05-3102486670ns5:LongLeaseholdAssetsns5:LandBuildings2017-05-3102486670ns5:PlantMachinery2017-05-3102486670ns5:LongLeaseholdAssetsns5:LandBuildings2016-05-3102486670ns5:PlantMachinery2016-05-3102486670ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2017-05-3102486670ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2016-05-3102486670ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2017-05-3102486670ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2016-05-3102486670ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2017-05-3102486670ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2016-05-3102486670ns5:Secured2017-05-3102486670ns5:Secured2016-05-3102486670ns10:OrdinaryShareClass12017-05-3102486670ns5:RevaluationReserve2016-05-31


REGISTERED NUMBER: 02486670















PAB RUGBY LIMITED

Unaudited Financial Statements for the Year Ended 31 May 2017






PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)






Contents of the Financial Statements
for the Year Ended 31 May 2017




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


PAB RUGBY LIMITED

Company Information
for the Year Ended 31 May 2017







DIRECTORS: Raymond George Floyd
Mark William Brazier
Nicola Thornton





SECRETARY: Nicola Thornton





REGISTERED OFFICE: Midland House
Falkland Close
Charter Avenue Industrial Estate
Coventry
West Midlands
CV4 8AU





REGISTERED NUMBER: 02486670





ACCOUNTANTS: Michael Dufty Partnership Limited
59-61 Charlotte Street
St Pauls Square
Birmingham
West Midlands
B3 1PX

PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)

Balance Sheet
31 May 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 3 675,425 676,592

CURRENT ASSETS
Debtors 4 55,355 48,655
Cash at bank 23,755 13,655
79,110 62,310
CREDITORS
Amounts falling due within one year 5 47,334 44,333
NET CURRENT ASSETS 31,776 17,977
TOTAL ASSETS LESS CURRENT
LIABILITIES

707,201

694,569

CREDITORS
Amounts falling due after more than one
year

6

(223,253

)

(246,076

)

PROVISIONS FOR LIABILITIES (32,530 ) (32,530 )
NET ASSETS 451,418 415,963

CAPITAL AND RESERVES
Called up share capital 8 60 60
Revaluation reserve 9 138,680 138,680
Capital redemption reserve 40 40
Retained earnings 312,638 277,183
SHAREHOLDERS' FUNDS 451,418 415,963

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 May 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 May 2017 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.

PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)

Balance Sheet - continued
31 May 2017


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors on 2 October 2017 and were signed on its behalf by:





Mark William Brazier - Director


PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)

Notes to the Financial Statements
for the Year Ended 31 May 2017

1. STATUTORY INFORMATION

PAB Rugby Limited is a private company, limited by shares , registered in Not specified/Other. The company's
registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Land and buildings - not provided
Plant and machinery - 15% on reducing balance

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

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

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and 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.

3. TANGIBLE FIXED ASSETS
Land and Plant and
buildings machinery Totals
£    £    £   
COST OR VALUATION
At 1 June 2016
and 31 May 2017 667,454 211,141 878,595
DEPRECIATION
At 1 June 2016 - 202,003 202,003
Charge for year - 1,167 1,167
At 31 May 2017 - 203,170 203,170
NET BOOK VALUE
At 31 May 2017 667,454 7,971 675,425
At 31 May 2016 667,454 9,138 676,592

PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2017

3. TANGIBLE FIXED ASSETS - continued

Cost or valuation at 31 May 2017 is represented by:

Land and Plant and
buildings machinery Totals
£    £    £   
Cost 667,454 211,141 878,595

If land and buildings had not been revalued they would have been included at the following historical cost:

2017 2016
£    £   
Cost 606,603 606,603
Aggregate depreciation 264,527 252,395

Value of land in freehold land and buildings 217,454 217,454

Land and buildings were valued on an open market basis on 22 June 2011 by Drake Commercial LLP .

4. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Amounts owed by group undertakings 55,355 48,655

5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Bank loans and overdrafts 25,653 24,380
Trade creditors 1,800 -
Corporation tax 9,060 8,832
Social security and other taxes 2,998 3,298
Directors' current accounts 5,323 5,323
Accrued expenses 2,500 2,500
47,334 44,333

6. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2017 2016
£    £   
Bank loans - 1-2 years 26,377 24,380
Bank loans - 2-5 years 196,876 73,140
Bank loans more 5 yr by instal - 148,556
223,253 246,076

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal - 148,556

PAB RUGBY LIMITED (REGISTERED NUMBER: 02486670)

Notes to the Financial Statements - continued
for the Year Ended 31 May 2017

7. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
£    £   
Bank overdraft 1,273 -
Bank loans 247,633 270,456
248,906 270,456

The bank loan and overdraft are secured by a first legal charge over the leasehold property at Midland House,
Falkland Close, Charter Avenue Industrial Estate, Coventry, an unlimited debenture dated 9 December 2009, an
unlimited all-moneys guarantee from PAB Coventry Limited.

8. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2017 2016
value: £    £   
60 Ordinary £1 60 60

9. RESERVES
Revaluation
reserve
£   
At 1 June 2016
and 31 May 2017 138,680

10. ULTIMATE CONTROLLING PARTY

Mr M Brazier is considered to be the ultimate controlling party