IRIS Accounts Production v24.1.4.33 03830355 Board of Directors 1.12.22 30.11.23 30.11.23 Other service activities not elsewhere classified true false true true false false false true true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh038303552022-11-30038303552023-11-30038303552022-12-012023-11-30038303552021-11-30038303552021-12-012022-11-30038303552022-11-3003830355ns15:EnglandWales2022-12-012023-11-3003830355ns14:PoundSterling2022-12-012023-11-3003830355ns10:Director12022-12-012023-11-3003830355ns10:PrivateLimitedCompanyLtd2022-12-012023-11-3003830355ns10:FRS1022022-12-012023-11-3003830355ns10:Audited2022-12-012023-11-3003830355ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-12-012023-11-3003830355ns10:LargeMedium-sizedCompaniesRegimeForAccounts2022-12-012023-11-3003830355ns10:FullAccounts2022-12-012023-11-300383035512022-12-012023-11-3003830355ns10:OrdinaryShareClass12022-12-012023-11-3003830355ns10:Director22022-12-012023-11-3003830355ns10:Director32022-12-012023-11-3003830355ns10:Director42022-12-012023-11-3003830355ns10:Director62022-12-012023-11-3003830355ns10:RegisteredOffice2022-12-012023-11-3003830355ns10:Director52022-12-012023-11-3003830355ns5:RetainedEarningsAccumulatedLosses2022-11-3003830355ns5:RetainedEarningsAccumulatedLosses2021-11-3003830355ns5:RetainedEarningsAccumulatedLosses2022-12-012023-11-3003830355ns5:RetainedEarningsAccumulatedLosses2021-12-012022-11-3003830355ns5:RetainedEarningsAccumulatedLosses2023-11-3003830355ns5:RetainedEarningsAccumulatedLosses2022-11-3003830355ns5:CurrentFinancialInstruments2023-11-3003830355ns5:CurrentFinancialInstruments2022-11-3003830355ns5:Non-currentFinancialInstruments2023-11-3003830355ns5:Non-currentFinancialInstruments2022-11-3003830355ns5:ShareCapital2023-11-3003830355ns5:ShareCapital2022-11-3003830355ns5:SharePremium2023-11-3003830355ns5:SharePremium2022-11-3003830355ns5:CapitalRedemptionReserve2023-11-3003830355ns5:CapitalRedemptionReserve2022-11-3003830355ns5:ComputerSoftware2022-12-012023-11-3003830355ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-12-012023-11-3003830355ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2021-12-012022-11-300383035512022-12-012023-11-300383035512021-12-012022-11-3003830355ns10:OrdinaryShareClass12021-12-012022-11-3003830355ns5:ComputerSoftware2023-11-3003830355ns5:LongLeaseholdAssetsns5:LandBuildings2022-11-3003830355ns5:LongLeaseholdAssetsns5:LandBuildings2022-12-012023-11-3003830355ns5:LongLeaseholdAssetsns5:LandBuildings2023-11-3003830355ns5:LongLeaseholdAssetsns5:LandBuildings2022-11-3003830355ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-11-3003830355ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-11-3003830355ns5:CurrentFinancialInstruments2022-12-012023-11-3003830355ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-11-3003830355ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-11-3003830355ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-11-3003830355ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-11-3003830355ns10:OrdinaryShareClass12023-11-300383035512022-12-012023-11-30
REGISTERED NUMBER: 03830355 (England and Wales)















STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

AUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2023

FOR

PHOENIX GAS SERVICES LIMITED

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2023










Page

Company Information 1

Strategic Report 2 to 3

Report of the Directors 4 to 5

Report of the Independent Auditors 6 to 9

Statement of Income and Retained Earnings 10

Statement of Financial Position 11

Notes to the Financial Statements 12 to 21


PHOENIX GAS SERVICES LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 NOVEMBER 2023







DIRECTORS: Mrs K E Brazier
Mr K B Grocott
Mrs C D Grocott
Mr N J Jackson
Mr C Grocott



REGISTERED OFFICE: C/O Phoenix Gas Services Limited
Furlong Road
Tunstall
Stoke on Trent
Staffordshire
ST6 5UD



REGISTERED NUMBER: 03830355 (England and Wales)



AUDITORS: Sumer Auditco Limited
Chartered Accountants & Statutory Auditors
Stone House
Stone Road Business Park
Stoke-on-Trent
ST4 6SR



BANKERS: National Westminster
1 Upper Market Square
Hanley
Stoke-on-Trent
ST1 1QA

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2023


The directors present their strategic report for the year ended 30 November 2023.

Phoenix Gas Services Limited is a trading subsidiary of the Phoenix Group. Phoenix Gas Services Limited is one of the Midlands key plumbing and heating supply companies in the construction and building Industry and is supported by its sister company Phoenix Renewable Technologies Limited.

There have not been any significant changes to the company principal activities during the year under review. The Directors are not aware, at the date of this report, of any likely changes to the principal activities in the next year.

REVIEW OF BUSINESS
The company continued to invest in its people and infrastructure as we began to move into the next phase of our business plan. We actively pushed for sustainable growth during this period and expanded our coverage into the North East, East Midlands and the South. The company has continued to invest in its infrastructure and people to ensure we have a clear platform for growth and has 4 key divisions to expand in. The company invested in new IT partners Plentific and we are working together to help to build a unique proposition for the market to be able to position the company as a market leader in delivery for the sector.

Our stability this year helped to maintain our group turnover to £12.1m (£11.7m 2022) and we were able to increase GP% for the company to 27.6% (21.5% 2022). We have secured long term contracts with existing and new clients which ensures we have a healthy order book for all of our divisions. Profit for the year for the company was increased to £0.5m (£0.1m 2022) and the increase reflects our continuing investment in our people and the team to help to drive our business growth over the coming years.

Our market is currently experiencing extreme pressures from price increases in materials and labour, following the months of high inflation levels. This has also coincided with an increase in minimum wage which has put pressures on our margins and staff retention. We are managing this as a business by investing in stock to ensure we are procuring at the best price and heavily investing in our internal operating systems to improve efficiencies and allow for us to scale up the business. Alongside this we are increasing our focus on our staff and our engagement levels to improve our staff retention levels and to give us a clear platform for growth. These price increases have had to be passed on to our clients during the 2024 financial year and the business is benefiting from its expertise in multiple areas within the renewables sector both domestic and commercially.

The company continues to have a strong balance sheet as a result of many preceding successful years, with net assets of £0.7m (2022: £0.7m). The directors are satisfied that this places the group in a positive position for future growth and development.

PRINCIPAL RISKS AND UNCERTAINTIES
Liquidity Risk
The company seeks to manage financial risk by ensuring liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. Short term flexibility is achieved by the use of a cash reserve maintained and managed monthly

Credit Risk
The principal credit risk arises from the company's trade debtors.

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provisions are made for doubtful debts where necessary.


PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2023

FUTURE DEVELOPMENTS
The company will continue to provide plumbing and heating services to the construction industry and continue with its progress to gain more profitable long term contracts, to maintain tighter controls over cost management and recoverability of debt, in order to maintain and improve profitability.

We will preserve and develop our relationships with incumbent clients, reach out for new clients and strive to improve market share that will provide new sources of contribution.

We will be focusing on fostering our partnership with our IT partners Plentific and building a market leading software solution that can be a clear platform for stable and sustainable growth for the business in all sectors. With this platform in place the company will be looking to utilize this position and look for possible acquisitions to join the group and increase our coverage in our current locations and potentially extend our delivery nationally.

We have obtained all necessary accreditation and supply chain partners to take advantage of numerous Government led renewable incentives and expect turnover in this market to substantially increase. This has already yielded significant amounts of secured work with many further opportunities currently being tendered.

ON BEHALF OF THE BOARD:





Mr K B Grocott - Director


23 September 2024

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 30 NOVEMBER 2023


The directors present their report with the financial statements of the company for the year ended 30 November 2023.

DIVIDENDS
The total distribution of dividends for the year ended 30 November 2023 will be £500,000.

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 December 2022 to the date of this report.

Mrs K E Brazier
Mr K B Grocott
Mrs C D Grocott
Mr N J Jackson

Other changes in directors holding office are as follows:

Mr C Grocott was appointed as a director after 30 November 2023 but prior to the date of this report.

Mr S Parker ceased to be a director after 30 November 2023 but prior to the date of this report.

DISCLOSURE IN THE STRATEGIC REPORT
The company has chosen in accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out in the company's strategic report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 relating to future developments and financial risk management.

The strategic report can be found on page 2 of these financial statements.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 30 NOVEMBER 2023


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors is deemed to have been re-appointed in accordance with section 487 of the Companies Act 2006.

ON BEHALF OF THE BOARD:





Mr K B Grocott - Director


23 September 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PHOENIX GAS SERVICES LIMITED


Opinion
We have audited the financial statements of PHOENIX GAS SERVICES LIMITED (the 'company') for the year ended 30 November 2023 which comprise the Statement of Income and Retained Earnings, Statement of Financial Position and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 November 2023 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PHOENIX GAS SERVICES LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PHOENIX GAS SERVICES LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit
evidence that is sufficient and appropriate to provide a basis for our opinion.

Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

the nature of the industry and sector, control environment and business performance including the design of the company remuneration policies, key drivers for directors' remuneration, bonus levels and performance targets;
results of our enquiries of management about their own identification and assessment of the risks of irregularities;
any matters we identified having obtained and reviewed the company documentation of their policies and procedures relating to:
- identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of noncompliance;
- detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

Based on this approach, we were able to assess the company risks and ensure the risks were considered throughout all areas of audit testing. The audit team was professionally sceptical throughout the audit and remained alert for inaccurate or misleading information.

Audit response to risks identified

As a result of performing the above, we did not identify any key audit matters related to the potential risk of
fraud or irregularities. Our procedures to respond to risks identified included the following:

• reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
• enquiring of management concerning actual and potential litigation and claims;
• performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
• obtaining an understanding of provisions and held discussions with management to understand the basis of recognition or non-recognition of tax provisions; and
• in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.


REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PHOENIX GAS SERVICES LIMITED

Audit testing was completed on a targeted sample basis based on our assessment of risk and materiality. Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.

As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
- Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Report of the Auditors to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Report of the Auditors. However, future events or conditions may cause the company to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Helen Tidyman (Senior Statutory Auditor)
for and on behalf of Sumer Auditco Limited
Chartered Accountants & Statutory Auditors
Stone House
Stone Road Business Park
Stoke-on-Trent
ST4 6SR

23 September 2024

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 30 NOVEMBER 2023

30.11.23 30.11.22
Notes £    £   

TURNOVER 12,114,267 11,673,650

Cost of sales (8,774,654 ) (9,164,218 )
GROSS PROFIT 3,339,613 2,509,432

Administrative expenses (2,710,070 ) (2,329,241 )
629,543 180,191

Other operating income - 13,009
OPERATING PROFIT 4 629,543 193,200

Interest receivable and similar income 3,918 413
633,461 193,613

Interest payable and similar expenses 6 (29,333 ) (30,590 )
PROFIT BEFORE TAXATION 604,128 163,023

Tax on profit 7 (111,840 ) (31,739 )
PROFIT FOR THE FINANCIAL YEAR 492,288 131,284

Retained earnings at beginning of year 723,472 592,188

Dividends 8 (500,000 ) -

RETAINED EARNINGS AT END OF
YEAR

715,760

723,472

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

STATEMENT OF FINANCIAL POSITION
30 NOVEMBER 2023

30.11.23 30.11.22
Notes £    £   
FIXED ASSETS
Intangible assets 9 50,200 -
Tangible assets 10 - -
50,200 -

CURRENT ASSETS
Stocks 11 427,713 365,960
Debtors 12 2,291,482 3,411,676
Cash at bank and in hand 1,111,115 912,568
3,830,310 4,690,204
CREDITORS
Amounts falling due within one year 13 (2,625,697 ) (3,223,403 )
NET CURRENT ASSETS 1,204,613 1,466,801
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,254,813

1,466,801

CREDITORS
Amounts falling due after more than one
year

14

(537,531

)

(741,807

)
NET ASSETS 717,282 724,994

CAPITAL AND RESERVES
Called up share capital 16 65 65
Share premium 17 1,422 1,422
Capital redemption reserve 17 35 35
Retained earnings 17 715,760 723,472
SHAREHOLDERS' FUNDS 717,282 724,994

The financial statements were approved by the Board of Directors and authorised for issue on 23 September 2024 and were signed on its behalf by:





Mr K B Grocott - Director


PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2023


1. STATUTORY INFORMATION

PHOENIX GAS SERVICES LIMITED is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


The principal activity of the company is plumbing and heating supply.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

GOING CONCERN
The accounts have been prepared on the going concern basis. The directors believe this to be appropriate as they have expressed their willingness to support the business for the foreseeable future.

Financial Reporting Standard 102 - reduced disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102. Its financial statements are consolidated into the financial statements of Phoenix Gas Holdings Limited which can be obtained from Companies House. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102:

(a) Disclosures in respect of each class of share capital have not been presented.
(b) No cash flow statement has been presented for the company.
(d) No disclosure has been given for the aggregate remuneration of key management personnel.

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


2. ACCOUNTING POLICIES - continued

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Judgements

The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as follows:

There are no such judgements.

Key sources of estimation uncertainty

Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:

(i) Impairment of debtors

The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience. See note 12 for the net carrying amount of the debtors.

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


2. ACCOUNTING POLICIES - continued

Revenue recognition
The turnover shown in the profit and loss account represents amounts invoiced during the year, exclusive of Value Added Tax.

Phoenix Gas Services Limited offers heating servicing and installation to the domestic and commercial market. Turnover and profit are recognised as follows:

Servicing

Turnover is recognised when the outcome of a job or contract can be estimated reliably. The outcome of the transaction is deemed to be able to be estimated reliably when all of the following conditions are satisfied; 1) The amount of turnover can be measured reliably. 2) It is probable that the economic benefits associated with the transaction will flow to the company: and 3) The costs incurred for the transaction and the costs to complete the transaction can be measured.

Contract Installations

Turnover is recognised when the installation has been completed. The outcome of the transaction is deemed to be able to be estimated as completed when all of the following conditions are satisfied; 1) The amount of turnover can be measured reliably 2) It is probable that the economic benefits associated with the transaction will flow to the company: and 3) The costs incurred for the transaction and the costs to complete the transaction can be measured.

(i) Schedule of rates ("SOR") contracts
SOR contracts are set based on predetermined rates for a list of services and duties required by the customer. The billing arrangements can range from an all-encompassing price for each direct works, including an element of local site overhead, central overhead and associated profit; to the price of the direct works alone, with (where relevant) a separately agreed annual fee for local site and central overheads. The quantum of work performed in each period is captured and valued either against the agreed contract terms or with reference to costs incurred to date as a percentage of total expected costs, and the resulting turnover is recognised.

(ii) Fixed price (or lump sum) service contracts
Certain contracts, in particular for gas servicing and maintenance, are procured on a fixed price basis. Turnover for maintenance/ reactive activities is recognised on straight line basis over the life of the contract. Turnover for servicing activities is recognised when the service is performed; however when it is impractical for the customer and householder to sign off every job sheet, turnover is recognised on a straight line basis. Where the contract contains servicing and maintenance/ reactive elements and the turnover cannot be split reliably between each element of the contract, it is recognised on a basis that most closely reflects the phasing of the servicing provision. Costs are recognised as incurred.

Mobilisation costs
Mobilisation costs consist of the payroll costs associated with the staff undertaking specific work on the mobilisation of new contracts once they are won. It is the set up and successful delivery of multi-year long term contracts, which bring in sales and profit into the Phoenix Group over the life of the contracts. The costs are spread over the life of the contract and matched against the sales and profit of those multi-year contracts. Phoenix takes the costs over the term of the contract secured, with a typical length of term of 3 years.

Tangible fixed assets
Tangible assets are initially recorded at costs, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value as the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


2. ACCOUNTING POLICIES - continued

Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Debt instruments are subsequently measured at amortised cost.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.

For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.

Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.


PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.

Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.

3. EMPLOYEES AND DIRECTORS
30.11.23 30.11.22
£    £   
Wages and salaries 3,212,948 3,025,660
Social security costs 295,934 398
Other pension costs 66,944 54,639
3,575,826 3,080,697

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


3. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
30.11.23 30.11.22

Admin 54 55
Engineers 75 59
129 114

30.11.23 30.11.22
£    £   
Directors' remuneration - -

4. OPERATING PROFIT

The operating profit is stated after charging:

30.11.23 30.11.22
£    £   
Hire of plant and machinery 17,672 15,769

5. AUDITORS' REMUNERATION
30.11.23 30.11.22
£    £   
Fees payable to the company's auditors for the audit of the
company's financial statements

7,500

4,239
Other non- audit services 7,333 3,649

6. INTEREST PAYABLE AND SIMILAR EXPENSES
30.11.23 30.11.22
£    £   
Bank loan interest 6,987 5,914
Other interest payable 22,346 24,676
29,333 30,590

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
30.11.23 30.11.22
£    £   
Current tax:
UK corporation tax 111,840 31,739
Tax on profit 111,840 31,739

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


7. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

30.11.23 30.11.22
£    £   
Profit before tax 604,128 163,023
Profit multiplied by the standard rate of corporation tax in the UK of
23% (2022 - 19%)

138,949

30,974

Effects of:
Expenses not deductible for tax purposes 8,852 765
Changes in future taxation rate 54 -
Group relief (36,015 ) -
Total tax charge 111,840 31,739

8. DIVIDENDS
30.11.23 30.11.22
£    £   
Ordinary shares of £1 each
Interim 500,000 -

9. INTANGIBLE FIXED ASSETS
Mobilisation
costs
£   
COST
Additions 50,200
At 30 November 2023 50,200
NET BOOK VALUE
At 30 November 2023 50,200

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


10. TANGIBLE FIXED ASSETS
Long
leasehold
£   
COST
At 1 December 2022 17,254
Disposals (17,254 )
At 30 November 2023 -
DEPRECIATION
At 1 December 2022 17,254
Eliminated on disposal (17,254 )
At 30 November 2023 -
NET BOOK VALUE
At 30 November 2023 -
At 30 November 2022 -

11. STOCKS
30.11.23 30.11.22
£    £   
Finished goods 427,713 365,960

12. DEBTORS
30.11.23 30.11.22
£    £   
Amounts falling due within one year:
Trade debtors 1,751,486 2,342,569
Amounts owed by group undertakings - 711,538
Other debtors 43,970 262,066
Prepayments and accrued income 496,026 76,282
2,291,482 3,392,455

Amounts falling due after more than one year:
Other debtors - 19,221

Aggregate amounts 2,291,482 3,411,676

Amounts owed by group undertakings are unsecured, interest free and are repayable on demand.

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30.11.23 30.11.22
£    £   
Bank loans and overdrafts (see note 15) - 50,001
Trade creditors 1,008,970 1,238,122
Amounts owed to group undertakings 193,275 708,160
Tax 143,578 91,428
Social security and other taxes 108,043 188,416
VAT 448,910 372,545
Other creditors 416,828 316,676
Pension fund 13,079 19,929
Accruals and deferred income 293,014 238,126
2,625,697 3,223,403

Amounts owed to group undertakings are unsecured, interest free and are repayable on demand.

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
30.11.23 30.11.22
£    £   
Bank loans (see note 15) - 120,832
Other creditors 537,531 620,975
537,531 741,807

15. LOANS

An analysis of the maturity of loans is given below:

30.11.23 30.11.22
£    £   
Amounts falling due within one year or on demand:
Bank loans - 50,001

Amounts falling due between one and two years:
Bank loans - 1-2 years - 49,999

Amounts falling due between two and five years:
Bank loans - 2-5 years - 70,833

16. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 30.11.23 30.11.22
value: £    £   
65 Ordinary £1 65 65

PHOENIX GAS SERVICES LIMITED (REGISTERED NUMBER: 03830355)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 NOVEMBER 2023


17. RESERVES

Share premium - This reserve records the amount above the nominal value received for shares sold less transaction costs.

Capital redemption reserve - This reserve records the nominal value of shares repurchased by the
company.

Profit and loss account - This reserve records retained earnings and accumulated losses.

18. ULTIMATE PARENT UNDERTAKING

The directors consider Phoenix Gas Holdings Limited, a company registered in England and Wales, to be the company's ultimate parent undertaking. The registered office and principal business address of the ultimate parent undertaking is C/O Phoenix Gas Holdings Limited, Furlong Road, Tunstall, Stoke-On-Trent, ST6 5UD.

19. OTHER FINANCIAL COMMITMENTS

A cross guarantee exists between the company and the other group entities totalling £733,632 (2022: £Nil).

20. RELATED PARTY DISCLOSURES

All transactions undertaken with the directors are deemed to be conducted under normal market conditions and/or are not material.

The company has taken advantage of the exemption from the disclosures according to FRS 102 Section 33.1A, regarding the transactions between fellow group companies, where the subsidiary party to the transaction is wholly owned by such a member.

21. POST BALANCE SHEET EVENTS

There were no material events up to the date of approval of the financial statements by the board.

22. ULTIMATE CONTROLLING PARTY

There is no one controlling party.

23. GOING CONCERN

The accounts have been prepared on the going concern basis. The directors believe this to be appropriate as they have expressed their willingness to support the business for the foreseeable future.