Registered number
03996216
SMG Carpentry & Construction LTD
Filleted Accounts
31 July 2023
SMG Carpentry & Construction LTD
Registered number: 03996216
Balance Sheet
as at 31 July 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 126,705 104,230
Current assets
Stocks 250 250
Debtors 4 112,427 155,589
Cash at bank and in hand 36,231 47,737
148,908 203,576
Creditors: amounts falling due within one year 5 (133,913) (70,885)
Net current assets 14,995 132,691
Total assets less current liabilities 141,700 236,921
Creditors: amounts falling due after more than one year 6 (116,916) (110,755)
Provisions for liabilities (7,314) (19,803)
Net assets 17,470 106,363
Capital and reserves
Called up share capital 100 100
Profit and loss account 17,370 106,263
Shareholders' funds 17,470 106,363
The director is 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 director acknowledges his 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.
S M Gane
Director
Approved by the board on 11 April 2024
SMG Carpentry & Construction LTD
Notes to the Accounts
for the year ended 31 July 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:
Plant and machinery 15% reducing balance
Motor Vehicles 25% reducing balance
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.
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.
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 7 7
3 Tangible fixed assets
Plant and machinery etc Motor vehicles Total
£ £ £
Cost
At 1 August 2022 52,960 165,491 218,451
Additions 7,255 87,616 94,871
Disposals - (79,879) (79,879)
At 31 July 2023 60,215 173,228 233,443
Depreciation
At 1 August 2022 39,366 74,855 114,221
Charge for the year 2,653 27,972 30,625
On disposals - (38,108) (38,108)
At 31 July 2023 42,019 64,719 106,738
Net book value
At 31 July 2023 18,196 108,509 126,705
At 31 July 2022 13,594 90,636 104,230
4 Debtors 2023 2022
£ £
Trade debtors 71,683 143,573
Prepayments 2,128 1,943
Other debtors 38,616 10,073
112,427 155,589
5 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 5,904 7,896
Obligations under finance lease and hire purchase contracts 14,352 11,175
Trade creditors 89,087 27,199
Accruals 9,229 14,735
Taxation and social security costs 14,847 8,836
Other creditors 494 1,044
133,913 70,885
6 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 33,428 40,458
Obligations under finance lease and hire purchase contracts 83,488 70,297
116,916 110,755
7 Loans 2023 2022
£ £
Creditors include:
Instalments falling due for payment after more than five years 9,812 15,000
8 Controlling party
The company is a close company according to UK Taxation Law.
9 Other information
SMG Carpentry & Construction LTD is a private company limited by shares and incorporated in England. Its registered office is:
Barberry Farm
Kenn Moor Road
Clevedon
Bristol
BS21 6TZ
SMG Carpentry & Construction LTD 03996216 false 2022-08-01 2023-07-31 2023-07-31 VT Final Accounts April 2022 S M Gane No description of principal activity 03996216 2021-08-01 2022-07-31 03996216 core:WithinOneYear 2022-07-31 03996216 core:AfterOneYear 2022-07-31 03996216 core:ShareCapital 2022-07-31 03996216 core:RetainedEarningsAccumulatedLosses 2022-07-31 03996216 2022-08-01 2023-07-31 03996216 bus:PrivateLimitedCompanyLtd 2022-08-01 2023-07-31 03996216 bus:AuditExempt-NoAccountantsReport 2022-08-01 2023-07-31 03996216 bus:Director40 2022-08-01 2023-07-31 03996216 1 2022-08-01 2023-07-31 03996216 2 2022-08-01 2023-07-31 03996216 core:PlantMachinery 2022-08-01 2023-07-31 03996216 core:Vehicles 2022-08-01 2023-07-31 03996216 countries:England 2022-08-01 2023-07-31 03996216 bus:FRS102 2022-08-01 2023-07-31 03996216 bus:FullAccounts 2022-08-01 2023-07-31 03996216 2023-07-31 03996216 core:WithinOneYear 2023-07-31 03996216 core:AfterOneYear 2023-07-31 03996216 core:ShareCapital 2023-07-31 03996216 core:RetainedEarningsAccumulatedLosses 2023-07-31 03996216 core:PlantMachinery 2023-07-31 03996216 core:Vehicles 2023-07-31 03996216 2022-07-31 03996216 core:PlantMachinery 2022-07-31 03996216 core:Vehicles 2022-07-31 iso4217:GBP xbrli:pure