Registered number
03171493
Protronics Limited
Filleted Accounts
31 December 2021
Protronics Limited
Registered number: 03171493
Balance Sheet
as at 31 December 2021
Notes 2021 2020
£ £
Fixed assets
Tangible assets 3 636 410
Current assets
Stocks (4,006) (6,506)
Debtors 4 90,907 104,980
Cash at bank and in hand 467,109 518,301
554,010 616,775
Creditors: amounts falling due within one year 5 (126,961) (127,639)
Net current assets 427,049 489,136
Total assets less current liabilities 427,685 489,546
Creditors: amounts falling due after more than one year 6 (289,500) (309,500)
Net assets 138,185 180,046
Capital and reserves
Called up share capital 68,543 68,543
Revaluation reserve 7 (20,763) (20,763)
Profit and loss account 90,405 132,266
Shareholders' funds 138,185 180,046
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
J Kempson
Director
Approved by the board on 19 April 2022
Protronics Limited
Notes to the Accounts
for the year ended 31 December 2021
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 50 years
Leasehold land and buildings over the lease term
Plant and machinery over 5 years
Fixtures, fittings, tools and equipment over 5 years
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2021 2020
Number Number
Average number of persons employed by the company 5 6
3 Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2021 93,109
Additions 745
Disposals (80,818)
At 31 December 2021 13,036
Depreciation
At 1 January 2021 92,699
Charge for the year 519
On disposals (80,818)
At 31 December 2021 12,400
Net book value
At 31 December 2021 636
At 31 December 2020 410
4 Debtors 2021 2020
£ £
Trade debtors 87,730 103,641
Other debtors 3,177 1,339
90,907 104,980
5 Creditors: amounts falling due within one year 2021 2020
£ £
Trade creditors 6,625 972
Corporation tax 4,227 10,173
Other taxes and social security costs 24,140 20,726
Other creditors 91,969 95,768
126,961 127,639
6 Creditors: amounts falling due after one year 2021 2020
£ £
Other creditors 289,500 309,500
7 Revaluation reserve 2021 2020
£ £
At 1 January 2021 (20,763) (20,763)
At 31 December 2021 (20,763) (20,763)
8 Other information
Protronics Limited is a private company limited by shares and incorporated in England. Its registered office is:
Temple Court Mews
109 Oxford Road
Oxford
Oxon
OX4 2ER
Protronics Limited 03171493 false 2021-01-01 2021-12-31 2021-12-31 VT Final Accounts April 2021 J Kempson No description of principal activity 03171493 2020-01-01 2020-12-31 03171493 core:WithinOneYear 2020-12-31 03171493 core:AfterOneYear 2020-12-31 03171493 core:ShareCapital 2020-12-31 03171493 core:OtherReservesSubtotal 2020-12-31 03171493 core:RetainedEarningsAccumulatedLosses 2020-12-31 03171493 core:RevaluationReserve 2019-12-31 03171493 2021-01-01 2021-12-31 03171493 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 03171493 bus:AuditExempt-NoAccountantsReport 2021-01-01 2021-12-31 03171493 bus:Director40 2021-01-01 2021-12-31 03171493 1 2021-01-01 2021-12-31 03171493 2 2021-01-01 2021-12-31 03171493 core:PlantMachinery 2021-01-01 2021-12-31 03171493 countries:England 2021-01-01 2021-12-31 03171493 bus:FRS102 2021-01-01 2021-12-31 03171493 bus:FullAccounts 2021-01-01 2021-12-31 03171493 2021-12-31 03171493 core:WithinOneYear 2021-12-31 03171493 core:AfterOneYear 2021-12-31 03171493 core:ShareCapital 2021-12-31 03171493 core:OtherReservesSubtotal 2021-12-31 03171493 core:RetainedEarningsAccumulatedLosses 2021-12-31 03171493 core:PlantMachinery 2021-12-31 03171493 core:RevaluationReserve 2021-12-31 03171493 2020-12-31 03171493 core:PlantMachinery 2020-12-31 03171493 core:RevaluationReserve 2020-12-31 iso4217:GBP xbrli:pure