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 2018
PAGES FOR FILING WITH REGISTRAR
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
4 - 8
DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,644,963
1,624,138
Current assets
Stocks
51,085
71,308
Debtors
5
518,737
415,887
Cash at bank and in hand
164,875
353,585
734,697
840,780
Creditors: amounts falling due within one year
6
(397,975)
(500,269)
Net current assets
336,722
340,511
Total assets less current liabilities
1,981,685
1,964,649
Creditors: amounts falling due after more than one year
8
(238,729)
(247,496)
Net assets
1,742,956
1,717,153
Capital and reserves
Called up share capital
9
100
100
Non-distributable profits reserve
1,025,961
1,025,961
Distributable profit and loss reserves
716,895
691,092
Total equity
1,742,956
1,717,153
DAVID PAYNE & SON (COACHBUILDERS) LIMITED (REGISTERED NUMBER: 01044868)
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2018
31 March 2018
- 2 -

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 2018 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.

The financial statements were approved by the board of directors and authorised for issue on 17 December 2018 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 2018
- 3 -
Non
Share capital
Revaluation reserve
Distributable reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2016
100
91,031
-
606,260
697,391
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
-
934,930
134,832
1,069,762
Dividends
-
-
-
(50,000)
(50,000)
Transfers
-
(91,031)
91,031
-
-
Balance at 31 March 2017
100
-
1,025,961
691,092
1,717,153
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
-
-
25,803
25,803
Balance at 31 March 2018
100
-
1,025,961
716,895
1,742,956
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 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.

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
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.

DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -
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.

 

 

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 28 (2017 - 26).

3
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
-
27,085
Adjustments in respect of prior periods
-
(1)
Total current tax
-
27,084
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 6 -
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 2017
1,500,000
79,823
36,929
549,018
87,403
84,855
84,329
2,422,357
Additions
-
-
-
48,241
9,076
1,550
8,755
67,622
Disposals
-
-
-
-
-
(18,320)
-
(18,320)
At 31 March 2018
1,500,000
79,823
36,929
597,259
96,479
68,085
93,084
2,471,659
Depreciation and impairment
At 1 April 2017
-
79,823
29,565
467,582
78,781
60,097
82,370
798,218
Depreciation charged in the year
10,000
-
775
25,656
1,262
6,383
2,584
46,660
Eliminated in respect of disposals
-
-
-
-
-
(18,182)
-
(18,182)
At 31 March 2018
10,000
79,823
30,340
493,238
80,043
48,298
84,954
826,696
Carrying amount
At 31 March 2018
1,490,000
-
6,589
104,021
16,436
19,787
8,130
1,644,963
At 31 March 2017
1,500,000
-
7,363
81,436
8,622
24,758
1,959
1,624,138
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 7 -
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
479,046
368,370
Other debtors
39,691
47,517
518,737
415,887
6
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
8,499
8,499
Trade creditors
198,348
164,812
Corporation tax
1
27,085
Other taxation and social security
76,915
64,859
Other creditors
114,212
235,014
397,975
500,269
7
Loans and overdrafts
2018
2017
£
£
Bank loans
247,228
255,995
Payable within one year
8,499
8,499
Payable after one year
238,729
247,496

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.

8
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
238,729
247,496
DAVID PAYNE & SON (COACHBUILDERS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
8
Creditors: amounts falling due after more than one year
(Continued)
- 8 -
Creditors which fall due after five years are as follows:
2018
2017
£
£
Payable by instalments
(202,956)
(213,500)
9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
100
100
10
Directors' transactions

Included in other creditors are director's loan account balances totalling £67,970 (2017: £179,915).

2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity17 December 2018D A PayneC D J PayneJ PayneR D J Payne010448682017-04-012018-03-31010448682018-03-31010448682017-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2018-03-3101044868core:PlantMachinery2018-03-3101044868core:FurnitureFittings2018-03-3101044868core:ComputerEquipment2018-03-3101044868core:MotorVehicles2018-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-3101044868core:PlantMachinery2017-03-3101044868core:FurnitureFittings2017-03-3101044868core:ComputerEquipment2017-03-3101044868core:MotorVehicles2017-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-03-3101044868core:CurrentFinancialInstruments2018-03-3101044868core:CurrentFinancialInstruments2017-03-3101044868core:Non-currentFinancialInstruments2018-03-3101044868core:Non-currentFinancialInstruments2017-03-3101044868core:ShareCapital2018-03-3101044868core:ShareCapital2017-03-3101044868core:FurtherSpecificReserve1ComponentTotalEquity2018-03-3101044868core:FurtherSpecificReserve1ComponentTotalEquity2017-03-3101044868core:RetainedEarningsAccumulatedLosses2018-03-3101044868core:RetainedEarningsAccumulatedLosses2017-03-3101044868core:ShareCapitalOrdinaryShares2018-03-3101044868core:ShareCapitalOrdinaryShares2017-03-3101044868bus:Director22017-04-012018-03-31010448682016-04-012017-03-3101044868core:RetainedEarningsAccumulatedLosses2017-04-012018-03-3101044868core:RetainedEarningsAccumulatedLosses2016-04-012017-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2017-04-012018-03-3101044868core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-04-012018-03-3101044868core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2017-04-012018-03-3101044868core:PlantMachinery2017-04-012018-03-3101044868core:FurnitureFittings2017-04-012018-03-3101044868core:ComputerEquipment2017-04-012018-03-3101044868core:MotorVehicles2017-04-012018-03-3101044868core:UKTax2016-04-012017-03-3101044868core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-3101044868core:LeaseholdImprovements2017-03-3101044868core:PlantMachinery2017-03-3101044868core:FurnitureFittings2017-03-3101044868core:ComputerEquipment2017-03-3101044868core:MotorVehicles2017-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-03-31010448682017-03-3101044868core:LeaseholdImprovements2018-03-3101044868core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2017-04-012018-03-3101044868bus:OrdinaryShareClass12018-03-3101044868bus:OrdinaryShareClass12017-04-012018-03-3101044868bus:PrivateLimitedCompanyLtd2017-04-012018-03-3101044868bus:FRS1022017-04-012018-03-3101044868bus:AuditExemptWithAccountantsReport2017-04-012018-03-3101044868bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-3101044868bus:Director12017-04-012018-03-3101044868bus:Director32017-04-012018-03-3101044868bus:Director42017-04-012018-03-3101044868bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP