MSM Fabrications Limited 04445796 false 2022-01-01 2022-12-31 2022-12-31 The principal activity of the company is the fabrication of metal products Digita Accounts Production Advanced 6.30.9574.0 true true 04445796 2022-01-01 2022-12-31 04445796 2022-12-31 04445796 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-12-31 04445796 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-12-31 04445796 core:CurrentFinancialInstruments 2022-12-31 04445796 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 04445796 core:Non-currentFinancialInstruments 2022-12-31 04445796 core:Non-currentFinancialInstruments core:AfterOneYear 2022-12-31 04445796 core:FurnitureFittingsToolsEquipment 2022-12-31 04445796 core:MotorVehicles 2022-12-31 04445796 bus:SmallEntities 2022-01-01 2022-12-31 04445796 bus:AuditExemptWithAccountantsReport 2022-01-01 2022-12-31 04445796 bus:FullAccounts 2022-01-01 2022-12-31 04445796 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 04445796 bus:RegisteredOffice 2022-01-01 2022-12-31 04445796 bus:Director1 2022-01-01 2022-12-31 04445796 bus:Director3 2022-01-01 2022-12-31 04445796 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 04445796 core:FurnitureFittings 2022-01-01 2022-12-31 04445796 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 04445796 core:MotorVehicles 2022-01-01 2022-12-31 04445796 core:OfficeEquipment 2022-01-01 2022-12-31 04445796 core:PlantMachinery 2022-01-01 2022-12-31 04445796 countries:EnglandWales 2022-01-01 2022-12-31 04445796 2021-12-31 04445796 core:FurnitureFittingsToolsEquipment 2021-12-31 04445796 core:MotorVehicles 2021-12-31 04445796 2021-01-01 2021-12-31 04445796 2021-12-31 04445796 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-12-31 04445796 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-12-31 04445796 core:CurrentFinancialInstruments 2021-12-31 04445796 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 04445796 core:Non-currentFinancialInstruments 2021-12-31 04445796 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 04445796 core:FurnitureFittingsToolsEquipment 2021-12-31 04445796 core:MotorVehicles 2021-12-31 iso4217:GBP xbrli:pure

Registration number: 04445796

MSM Fabrications Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2022

 

MSM Fabrications Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 8

 

MSM Fabrications Limited

(Registration number: 04445796)
Balance Sheet as at 31 December 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

1,228,707

848,915

Current assets

 

Stocks

5

117,558

57,500

Debtors

6

1,675,878

895,715

Cash at bank and in hand

 

319,867

244,468

 

2,113,303

1,197,683

Creditors: Amounts falling due within one year

7

(1,452,743)

(907,854)

Net current assets

 

660,560

289,829

Total assets less current liabilities

 

1,889,267

1,138,744

Creditors: Amounts falling due after more than one year

7

(527,899)

(305,309)

Net assets

 

1,361,368

833,435

Capital and reserves

 

Called up share capital

201

201

Retained earnings

1,361,167

833,234

Shareholders' funds

 

1,361,368

833,435

 

MSM Fabrications Limited

(Registration number: 04445796)
Balance Sheet as at 31 December 2022

For the financial year ending 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 30 September 2023 and signed on its behalf by:
 

.........................................
Mr M Russell
Director

.........................................
Mr A Wilcox
Director

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Waidshouse Mill
Townsley Street
Nelson
Lancashire
BB9 0RY
England

These financial statements were authorised for issue by the Board on 30 September 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared in sterling (£) using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Government grants in relation to tangible fixed assets are credited to the profit and loss account over the useful lives of the related assets, whereas those in relation to expenditure are credited when the expenditure is charged to the profit and loss.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

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

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

10% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

25% reducing balance

Office equipment

25% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are 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.

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 59 (2021 - 55).

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2022

1,404,921

61,366

1,466,287

Additions

483,103

52,775

535,878

At 31 December 2022

1,888,024

114,141

2,002,165

Depreciation

At 1 January 2022

580,438

36,934

617,372

Charge for the year

136,784

19,302

156,086

At 31 December 2022

717,222

56,236

773,458

Carrying amount

At 31 December 2022

1,170,802

57,905

1,228,707

At 31 December 2021

824,483

24,432

848,915

5

Stocks

2022
£

2021
£

Other inventories

117,558

57,500

6

Debtors

Current

2022
£

2021
£

Trade debtors

1,653,848

852,199

Prepayments

9,680

26,931

Other debtors

12,350

16,585

 

1,675,878

895,715

 

MSM Fabrications Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2022

7

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

8

185,095

125,760

Trade creditors

 

811,360

390,536

Amounts owed to group undertakings and undertakings in which the company has a participating interest

150,798

141,198

Taxation and social security

 

255,790

209,065

Accruals and deferred income

 

49,700

40,000

Other creditors

 

-

1,295

 

1,452,743

907,854

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

8

527,899

305,309

8

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

35,074

45,653

Hire purchase contracts

492,825

259,656

527,899

305,309

2022
£

2021
£

Current loans and borrowings

Hire purchase contracts

185,095

125,760

9

Financial commitments, guarantees and contingencies

Amounts disclosed in the balance sheet

Included in the balance sheet are financial commitments of £677,920 (2021 - £385,416). The HP contracts are secured against the assets they relate to.