Registered number
00949150
Phillips Brothers (Woodshavings) Limited
Unaudited Filleted Accounts
31 March 2023
Phillips Brothers (Woodshavings) Limited
Registered number: 00949150
Balance Sheet
as at 31 March 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 885,597 847,021
Current assets
Stocks 115,430 103,971
Debtors 4 629,421 720,665
Cash at bank and in hand 46,576 89,689
791,427 914,325
Creditors: amounts falling due within one year 5 (598,674) (702,057)
Net current assets 192,753 212,268
Total assets less current liabilities 1,078,350 1,059,289
Creditors: amounts falling due after more than one year 6 (276,435) (264,398)
Provisions for liabilities (145,482) (114,675)
Net assets 656,433 680,216
Capital and reserves
Called up share capital 4,500 4,500
Share premium 500 500
Profit and loss account 651,433 675,216
Shareholders' funds 656,433 680,216
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 Knapp
Director
Approved by the board on 20 November 2023
Phillips Brothers (Woodshavings) Limited
Notes to the Accounts
for the year ended 31 March 2023
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:
Leasehold land and buildings over the lease term
Plant and machinery 25% on reducing balance or 10% on cost
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.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 17 16
3 Tangible fixed assets
Plant and machinery
£
Cost
At 1 April 2022 1,875,003
Additions 226,721
At 31 March 2023 2,101,724
Depreciation
At 1 April 2022 1,027,982
Charge for the year 188,145
At 31 March 2023 1,216,127
Net book value
At 31 March 2023 885,597
At 31 March 2022 847,021
4 Debtors 2023 2022
£ £
Trade debtors 576,003 543,813
Other debtors 53,418 176,852
629,421 720,665
5 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 27,441 34,959
Obligations under finance lease and hire purchase contracts 86,935 83,066
Trade creditors 385,793 453,026
Taxation and social security costs 75,460 62,218
Other creditors 23,045 68,788
598,674 702,057
6 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 77,871 90,736
Obligations under finance lease and hire purchase contracts 198,564 173,662
276,435 264,398
7 Security
The company has granted a debenture in favour of the company's bankers as security for facilities provided. At the year end there was no balance owing to the bank.
HP liabilities are secured on the assets to which they relate.
8 Other financial commitments 2023 2022
£ £
Total future minimum payments under non-cancellable operating leases 555,750 37,398
9 Other information
Phillips Brothers (Woodshavings) Limited is a private company limited by shares and incorporated in England. Its registered office is:
Hangar T2
Raydon Hall Farm
Raydon
Ipswich
IP7 5QE
Phillips Brothers (Woodshavings) Limited 00949150 false 2022-04-01 2023-03-31 2023-03-31 VT Final Accounts October 2023 release 2 J Knapp No description of principal activity 00949150 2021-04-01 2022-03-31 00949150 core:WithinOneYear 2022-03-31 00949150 core:AfterOneYear 2022-03-31 00949150 core:ShareCapital 2022-03-31 00949150 core:SharePremium 2022-03-31 00949150 core:RetainedEarningsAccumulatedLosses 2022-03-31 00949150 core:AllPeriods 2022-03-31 00949150 2022-04-01 2023-03-31 00949150 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 00949150 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 00949150 bus:Director40 2022-04-01 2023-03-31 00949150 1 2022-04-01 2023-03-31 00949150 2 2022-04-01 2023-03-31 00949150 core:PlantMachinery 2022-04-01 2023-03-31 00949150 countries:England 2022-04-01 2023-03-31 00949150 bus:FRS102 2022-04-01 2023-03-31 00949150 bus:FullAccounts 2022-04-01 2023-03-31 00949150 2023-03-31 00949150 core:WithinOneYear 2023-03-31 00949150 core:AfterOneYear 2023-03-31 00949150 core:ShareCapital 2023-03-31 00949150 core:SharePremium 2023-03-31 00949150 core:RetainedEarningsAccumulatedLosses 2023-03-31 00949150 core:PlantMachinery 2023-03-31 00949150 core:AllPeriods 2023-03-31 00949150 2022-03-31 00949150 core:PlantMachinery 2022-03-31 iso4217:GBP xbrli:pure