2022-12-012023-11-302023-11-30false04855690PAT GRANT LIMITED2024-04-0801610iso4217:GBPxbrli:pure048556902022-12-01048556902023-11-30048556902022-12-012023-11-30048556902021-12-01048556902022-11-30048556902021-12-012022-11-3004855690bus:SmallEntities2022-12-012023-11-3004855690bus:AuditExempt-NoAccountantsReport2022-12-012023-11-3004855690bus:FullAccounts2022-12-012023-11-3004855690bus:PrivateLimitedCompanyLtd2022-12-012023-11-3004855690core:WithinOneYear2023-11-3004855690core:AfterOneYear2023-11-3004855690core:WithinOneYear2022-11-3004855690core:AfterOneYear2022-11-3004855690core:ShareCapital2023-11-3004855690core:SharePremium2023-11-3004855690core:RevaluationReserve2023-11-3004855690core:OtherReservesSubtotal2023-11-3004855690core:RetainedEarningsAccumulatedLosses2023-11-3004855690core:ShareCapital2022-11-3004855690core:SharePremium2022-11-3004855690core:RevaluationReserve2022-11-3004855690core:OtherReservesSubtotal2022-11-3004855690core:RetainedEarningsAccumulatedLosses2022-11-3004855690core:LandBuildings2023-11-3004855690core:PlantMachinery2023-11-3004855690core:Vehicles2023-11-3004855690core:FurnitureFittings2023-11-3004855690core:OfficeEquipment2023-11-3004855690core:NetGoodwill2023-11-3004855690core:IntangibleAssetsOtherThanGoodwill2023-11-3004855690core:ListedExchangeTraded2023-11-3004855690core:UnlistedNon-exchangeTraded2023-11-3004855690core:LandBuildings2022-11-3004855690core:PlantMachinery2022-11-3004855690core:Vehicles2022-11-3004855690core:FurnitureFittings2022-11-3004855690core:OfficeEquipment2022-11-3004855690core:NetGoodwill2022-11-3004855690core:IntangibleAssetsOtherThanGoodwill2022-11-3004855690core:ListedExchangeTraded2022-11-3004855690core:UnlistedNon-exchangeTraded2022-11-3004855690core:LandBuildings2022-12-012023-11-3004855690core:PlantMachinery2022-12-012023-11-3004855690core:Vehicles2022-12-012023-11-3004855690core:FurnitureFittings2022-12-012023-11-3004855690core:OfficeEquipment2022-12-012023-11-3004855690core:NetGoodwill2022-12-012023-11-3004855690core:IntangibleAssetsOtherThanGoodwill2022-12-012023-11-3004855690core:ListedExchangeTraded2022-12-012023-11-3004855690core:UnlistedNon-exchangeTraded2022-12-012023-11-3004855690core:MoreThanFiveYears2022-12-012023-11-3004855690core:Non-currentFinancialInstruments2023-11-3004855690core:Non-currentFinancialInstruments2022-11-3004855690dpl:CostSales2022-12-012023-11-3004855690dpl:DistributionCosts2022-12-012023-11-3004855690core:LandBuildings2022-12-012023-11-3004855690core:PlantMachinery2022-12-012023-11-3004855690core:Vehicles2022-12-012023-11-3004855690core:FurnitureFittings2022-12-012023-11-3004855690core:OfficeEquipment2022-12-012023-11-3004855690dpl:AdministrativeExpenses2022-12-012023-11-3004855690core:NetGoodwill2022-12-012023-11-3004855690core:IntangibleAssetsOtherThanGoodwill2022-12-012023-11-3004855690dpl:GroupUndertakings2022-12-012023-11-3004855690dpl:ParticipatingInterests2022-12-012023-11-3004855690dpl:GroupUndertakingscore:ListedExchangeTraded2022-12-012023-11-3004855690core:ListedExchangeTraded2022-12-012023-11-3004855690dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-12-012023-11-3004855690core:UnlistedNon-exchangeTraded2022-12-012023-11-3004855690dpl:CostSales2021-12-012022-11-3004855690dpl:DistributionCosts2021-12-012022-11-3004855690core:LandBuildings2021-12-012022-11-3004855690core:PlantMachinery2021-12-012022-11-3004855690core:Vehicles2021-12-012022-11-3004855690core:FurnitureFittings2021-12-012022-11-3004855690core:OfficeEquipment2021-12-012022-11-3004855690dpl:AdministrativeExpenses2021-12-012022-11-3004855690core:NetGoodwill2021-12-012022-11-3004855690core:IntangibleAssetsOtherThanGoodwill2021-12-012022-11-3004855690dpl:GroupUndertakings2021-12-012022-11-3004855690dpl:ParticipatingInterests2021-12-012022-11-3004855690dpl:GroupUndertakingscore:ListedExchangeTraded2021-12-012022-11-3004855690core:ListedExchangeTraded2021-12-012022-11-3004855690dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2021-12-012022-11-3004855690core:UnlistedNon-exchangeTraded2021-12-012022-11-3004855690core:NetGoodwill2023-11-3004855690core:IntangibleAssetsOtherThanGoodwill2023-11-3004855690core:LandBuildings2023-11-3004855690core:PlantMachinery2023-11-3004855690core:Vehicles2023-11-3004855690core:FurnitureFittings2023-11-3004855690core:OfficeEquipment2023-11-3004855690core:AfterOneYear2023-11-3004855690core:WithinOneYear2023-11-3004855690core:ListedExchangeTraded2023-11-3004855690core:UnlistedNon-exchangeTraded2023-11-3004855690core:ShareCapital2023-11-3004855690core:SharePremium2023-11-3004855690core:RevaluationReserve2023-11-3004855690core:OtherReservesSubtotal2023-11-3004855690core:RetainedEarningsAccumulatedLosses2023-11-3004855690core:NetGoodwill2022-11-3004855690core:IntangibleAssetsOtherThanGoodwill2022-11-3004855690core:LandBuildings2022-11-3004855690core:PlantMachinery2022-11-3004855690core:Vehicles2022-11-3004855690core:FurnitureFittings2022-11-3004855690core:OfficeEquipment2022-11-3004855690core:AfterOneYear2022-11-3004855690core:WithinOneYear2022-11-3004855690core:ListedExchangeTraded2022-11-3004855690core:UnlistedNon-exchangeTraded2022-11-3004855690core:ShareCapital2022-11-3004855690core:SharePremium2022-11-3004855690core:RevaluationReserve2022-11-3004855690core:OtherReservesSubtotal2022-11-3004855690core:RetainedEarningsAccumulatedLosses2022-11-3004855690core:NetGoodwill2021-12-0104855690core:IntangibleAssetsOtherThanGoodwill2021-12-0104855690core:LandBuildings2021-12-0104855690core:PlantMachinery2021-12-0104855690core:Vehicles2021-12-0104855690core:FurnitureFittings2021-12-0104855690core:OfficeEquipment2021-12-0104855690core:AfterOneYear2021-12-0104855690core:WithinOneYear2021-12-0104855690core:ListedExchangeTraded2021-12-0104855690core:UnlistedNon-exchangeTraded2021-12-0104855690core:ShareCapital2021-12-0104855690core:SharePremium2021-12-0104855690core:RevaluationReserve2021-12-0104855690core:OtherReservesSubtotal2021-12-0104855690core:RetainedEarningsAccumulatedLosses2021-12-0104855690core:AfterOneYear2022-12-012023-11-3004855690core:WithinOneYear2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:CostValuation2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2022-12-012023-11-3004855690core:Non-currentFinancialInstrumentscore:CostValuation2023-11-3004855690core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-11-3004855690core:Non-currentFinancialInstrumentscore:CostValuation2022-11-3004855690core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2022-11-3004855690core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2022-11-3004855690bus:Director12022-12-012023-11-3004855690bus:Director22022-12-012023-11-30

PAT GRANT LIMITED

Registered Number
04855690
(England and Wales)

Unaudited Financial Statements for the Year ended
30 November 2023

PAT GRANT LIMITED
Company Information
for the year from 1 December 2022 to 30 November 2023

Directors

GRANT, Julie Diane
GRANT, Patrick Bell

Company Secretary

GRANT, Julie Diane

Registered Address

Field House Farm
Wickenby
Lincoln
LN3 5AB

Registered Number

04855690 (England and Wales)
PAT GRANT LIMITED
Balance Sheet as at
30 November 2023

Notes

2023

2022

£

£

£

£

Fixed assets
Tangible assets3322,581237,933
322,581237,933
Current assets
Stocks4394,454392,715
Debtors591,10268,660
Cash at bank and on hand11,8074,737
497,363466,112
Creditors amounts falling due within one year6(341,807)(246,029)
Net current assets (liabilities)155,556220,083
Total assets less current liabilities478,137458,016
Creditors amounts falling due after one year7(46,161)(54,438)
Provisions for liabilities9(37,929)(28,353)
Net assets394,047375,225
Capital and reserves
Called up share capital22
Profit and loss account394,045375,223
Shareholders' funds394,047375,225
The financial statements were approved and authorised for issue by the Board of Directors on 8 April 2024, and are signed on its behalf by:
GRANT, Patrick Bell
Director
Registered Company No. 04855690
PAT GRANT LIMITED
Notes to the Financial Statements
for the year ended 30 November 2023

1.Accounting policies
Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
Statement of compliance
The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.
Revenue from sale of goods
Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.
Employee benefits
Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.
Foreign currency translation
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
Deferred tax
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.
Tangible fixed assets and depreciation
All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Reducing balance (%)
Plant and machinery25
Vehicles25
Office Equipment25
Finance leases and hire purchase contracts
Assets held under finance leases which are leases where substantially all the risks and rewards of ownership of the asset have passed to the company, and hire purchase contracts are capitalised in the balance sheet. They are depreciated over the shorter of their useful lives or the term of the lease.
Stocks and work in progress
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.
2.Average number of employees

20232022
Average number of employees during the year11
3.Tangible fixed assets

Land & buildings

Plant & machinery

Vehicles

Office Equipment

Total

£££££
Cost or valuation
At 01 December 2288,703202,456257,2972,111550,567
Additions-149,650--149,650
Disposals--(53,755)-(53,755)
At 30 November 2388,703352,106203,5422,111646,462
Depreciation and impairment
At 01 December 22-132,874177,8341,926312,634
Charge for year-34,30816,2724650,626
On disposals--(39,379)-(39,379)
At 30 November 23-167,182154,7271,972323,881
Net book value
At 30 November 2388,703184,92448,815139322,581
At 30 November 2288,70369,58279,463185237,933
4.Stocks

2023

2022

££
Other stocks394,454392,715
Total394,454392,715
5.Debtors: amounts due within one year

2023

2022

££
Trade debtors / trade receivables-3,486
Other debtors70,22747,189
Prepayments and accrued income20,87517,985
Total91,10268,660
6.Creditors: amounts due within one year

2023

2022

££
Trade creditors / trade payables59,6572,795
Bank borrowings and overdrafts176,190137,921
Taxation and social security-43,900
Finance lease and HP contracts30,33531,274
Other creditors70,3051,652
Accrued liabilities and deferred income5,32028,487
Total341,807246,029
7.Creditors: amounts due after one year

2023

2022

££
Bank borrowings and overdrafts21,05341,938
Other creditors25,10812,500
Total46,16154,438
The bank borrowings and finance lease liabilities are secured creditors
8.Obligations under finance leases

2023

2022

££
Finance lease and HP contracts25,10712,500
9.Provisions for liabilities

2023

2022

££
Net deferred tax liability (asset)37,92928,353
Total37,92928,353