DAVID_PAYNE_&_SON_(COACHB - Accounts


Company Registration No. 01044868 (England and Wales)
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
COMPANY INFORMATION
Directors
C D J Payne
J Payne
(Appointed 16 December 2017)
R D J Payne
(Appointed 16 December 2017)
Company number
01044868
Registered office
Beddow Way
Aylesford
Kent
ME20 7BT
Accountants
Perrys Accountants Limited
Chartered Accountants
12 Old Bond Street
London
W1S 4PW
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,624,138
678,299
Current assets
Stocks
71,308
80,115
Debtors
5
415,887
402,575
Cash at bank and in hand
353,585
501,380
840,780
984,070
Creditors: amounts falling due within one year
6
(500,269)
(708,572)
Net current assets
340,511
275,498
Total assets less current liabilities
1,964,649
953,797
Creditors: amounts falling due after more than one year
7
(247,496)
(256,406)
Net assets
1,717,153
697,391
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
10
1,717,053
697,291
Total equity
1,717,153
697,391

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 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act 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.

DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2017
31 March 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 16 December 2017 and are signed on its behalf by:
C D J Payne
Director
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2015
100
649,225
649,325
Year ended 31 March 2016:
Profit and total comprehensive income for the year
-
104,766
104,766
Dividends
-
(56,700)
(56,700)
Balance at 31 March 2016
100
697,291
697,391
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
1,069,762
1,069,762
Dividends
-
(50,000)
(50,000)
Balance at 31 March 2017
100
1,717,053
1,717,153
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 4 -
1
Accounting policies
Company information

David Payne & Son (Coachbuilders) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Beddow Way, Aylesford, Kent, ME20 7BT.

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 £1.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 March 2017 are the first financial statements of David Payne & Son (Coachbuilders) Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 April 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 11.

1.2
Turnover

Turnover represents net invoiced value of work done, excluding value added tax. The company's policy is to recognise a sale when substantively all the risks and records in connection with the work done have been passed to the buyer.

1.3
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.

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:

Freehold land
Not provided
Freehold buildings
2% on cost
Spraybooth installation
10% on cost
Improvements to property
10% on cost
Plant and machinery
25% reducing balance
Fixtures and fittings
15% on reducing balance
Motor vehicles
25% on reducing balance
Computer equipment
33% on cost
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 5 -
1.4
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.

 

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.

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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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.

Retirement benefits

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

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 26 (2016 - 24).

DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 6 -
3
Taxation
2017
2016
£
£
Current tax
UK corporation tax on profits for the current period
27,085
29,993
Adjustments in respect of prior periods
(1)
-
Total current tax
27,084
29,993
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 7 -
4
Tangible fixed assets
Freehold land and buildings
Spraybooth installation
Improvements to property
Plant and machinery
Fixtures and fittings
Motor vehicles
Computer equipment
Total
£
£
£
£
£
£
£
£
Cost
At 1 April 2016
755,260
79,823
29,177
521,321
83,666
97,345
84,329
1,650,921
Additions
-
-
7,751
29,697
3,736
18,000
-
59,184
Disposals
-
-
-
(2,000)
-
(30,490)
-
(32,490)
Fair value adjustment
744,740
-
-
-
-
-
-
744,740
At 31 March 2017
1,500,000
79,823
36,928
549,018
87,402
84,855
84,329
2,422,355
Depreciation and impairment
At 1 April 2016
182,896
79,823
29,177
447,332
77,900
75,707
79,786
972,621
Depreciation charged in the year
7,294
-
388
22,217
880
5,253
2,584
38,616
Eliminated in respect of disposals
-
-
-
(1,967)
-
(20,863)
-
(22,830)
Fair value adjustment
(190,190)
-
-
-
-
-
-
(190,190)
At 31 March 2017
-
79,823
29,565
467,582
78,780
60,097
82,370
798,217
Carrying amount
At 31 March 2017
1,500,000
-
7,363
81,436
8,622
24,758
1,959
1,624,138
At 31 March 2016
572,364
-
-
73,988
5,766
21,638
4,543
678,299
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
368,370
350,444
Other debtors
47,517
52,131
415,887
402,575
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
8,499
7,619
Trade creditors
164,812
149,770
Corporation tax
27,085
29,994
Other taxation and social security
64,859
59,983
Other creditors
235,014
461,206
500,269
708,572
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
247,496
256,406
Amounts included above which fall due after five years are as follows:
Payable by instalments
(213,500)
(225,930)
8
Loans and overdrafts
2017
2016
£
£
Bank loans
255,995
264,025
Payable within one year
8,499
7,619
Payable after one year
247,496
256,406
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
8
Loans and overdrafts
(Continued)
- 9 -

The bank loans and overdraft and secured by a legal mortgage over the company's freehold premises at Pratling Street, Aylesford; a legal mortgage over the company's freehold workshop, buildings and land to the south of Pratling Street, Aylesford and a mortgage debenture creating a fixed and floating charge over all of the company's other assets.

9
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
100
100
10
Profit and loss reserves
2017
2016
£
£
At the beginning of the year
697,291
649,225
Profit for the year
1,069,762
104,766
Dividends declared and paid in the year
(50,000)
(56,700)
At the end of the year
1,717,053
697,291

Included in the profit and loss reserve are non distributable reserves totalling £1,025,961.

 

The non distributable reserve relates to the revaluation of the freehold land and buildings. Due to the availability of indexation allowance, no deferred tax has arisen in relation to the revaluation of the freehold property.

DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 10 -
11
Reconciliations on adoption of FRS 102
Reconciliation of equity
At 1 April 2015
At 31 March 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
Fixed assets
Other intangibles
849
-
849
-
-
-
Tangible assets
720,267
-
720,267
678,299
-
678,299
721,116
-
721,116
678,299
-
678,299
Current assets
Stocks
65,546
-
65,546
80,115
-
80,115
Debtors
450,674
-
450,674
402,575
-
402,575
Bank and cash
238,592
-
238,592
501,380
-
501,380
754,812
-
754,812
984,070
-
984,070
Creditors due within one year
Loans and overdrafts
(302,310)
-
(302,310)
(258,295)
-
(258,295)
Taxation
(83,595)
-
(83,595)
(89,977)
-
(89,977)
Other creditors
(440,698)
-
(440,698)
(360,300)
-
(360,300)
(826,603)
-
(826,603)
(708,572)
-
(708,572)
Net current (liabilities)/assets
(71,791)
-
(71,791)
275,498
-
275,498
Total assets less current liabilities
649,325
-
649,325
953,797
-
953,797
Creditors due after one year
Loans and overdrafts
-
-
-
(256,406)
-
(256,406)
Provisions for liabilities
Net assets
649,325
-
649,325
697,391
-
697,391
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
11
Reconciliations on adoption of FRS 102
At 1 April 2015
At 31 March 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
(Continued)
- 11 -
Capital and reserves
Share capital
100
-
100
100
-
100
Revaluation reserve
91,031
(91,031)
-
91,031
(91,031)
-
Profit and loss
558,194
91,031
649,225
606,260
91,031
697,291
Total equity
649,325
-
649,325
697,391
-
697,391
Reconciliation of profit for the financial period
Year ended 31 March 2016
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
Turnover
1,878,401
-
1,878,401
Cost of sales
(1,325,974)
-
(1,325,974)
Gross profit
552,427
-
552,427
Administrative expenses
(410,932)
-
(410,932)
Interest payable and similar expenses
(6,736)
-
(6,736)
Taxation
(29,993)
-
(29,993)
Profit for the financial period
104,766
-
104,766
2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300No description of principal activity16 December 2017010448682016-04-012017-03-3101044868bus:Director22016-04-012017-03-3101044868bus:Director32016-04-012017-03-3101044868bus:Director42016-04-012017-03-3101044868bus:RegisteredOffice2016-04-012017-03-31010448682017-03-31010448682016-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-3101044868core:PlantMachinery2017-03-3101044868core:FurnitureFittings2017-03-3101044868core:ComputerEquipment2017-03-3101044868core:MotorVehicles2017-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2016-03-3101044868core:FurnitureFittings2016-03-3101044868core:ComputerEquipment2016-03-3101044868core:MotorVehicles2016-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2016-03-3101044868core:CurrentFinancialInstruments2017-03-3101044868core:CurrentFinancialInstruments2016-03-3101044868core:Non-currentFinancialInstruments2017-03-3101044868core:Non-currentFinancialInstruments2016-03-3101044868core:ShareCapital2017-03-3101044868core:ShareCapital2016-03-3101044868core:RetainedEarningsAccumulatedLosses2017-03-3101044868core:RetainedEarningsAccumulatedLosses2016-03-3101044868core:ShareCapitalcore:RestatedAmount2015-03-3101044868core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-3101044868core:RestatedAmount2015-03-3101044868core:ShareCapitalOrdinaryShares2017-03-3101044868core:ShareCapitalOrdinaryShares2016-03-31010448682015-04-012016-03-3101044868core:RetainedEarningsAccumulatedLosses2015-04-012016-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2016-04-012017-03-3101044868core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-04-012017-03-3101044868core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2016-04-012017-03-3101044868core:PlantMachinery2016-04-012017-03-3101044868core:FurnitureFittings2016-04-012017-03-3101044868core:ComputerEquipment2016-04-012017-03-3101044868core:MotorVehicles2016-04-012017-03-3101044868core:UKTax2016-04-012017-03-3101044868core:UKTax2015-04-012016-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2016-03-3101044868core:LeaseholdImprovements2016-03-3101044868core:PlantMachinery2016-03-3101044868core:FurnitureFittings2016-03-3101044868core:ComputerEquipment2016-03-3101044868core:MotorVehicles2016-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2016-03-31010448682016-03-3101044868core:LeaseholdImprovements2017-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2016-04-012017-03-3101044868core:CurrentFinancialInstrumentscore:RestatedAmount2016-03-3101044868bus:OrdinaryShareClass12017-03-3101044868bus:OrdinaryShareClass12016-04-012017-03-3101044868core:LandBuildings2016-03-3101044868core:ContinuingOperations2015-04-012016-03-3101044868bus:PrivateLimitedCompanyLtd2016-04-012017-03-3101044868bus:FRS1022016-04-012017-03-3101044868bus:AuditExemptWithAccountantsReport2016-04-012017-03-3101044868bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3101044868bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP