Dorian Morgan Limited 12470851 false 2023-03-01 2024-02-29 2024-02-29 The principal activity of the company is Plant Hire/Repairs Digita Accounts Production Advanced 6.30.9574.0 Software true true 12470851 2023-03-01 2024-02-29 12470851 2024-02-29 12470851 bus:Director1 1 2024-02-29 12470851 bus:OrdinaryShareClass1 2024-02-29 12470851 core:RetainedEarningsAccumulatedLosses 2024-02-29 12470851 core:ShareCapital 2024-02-29 12470851 core:CurrentFinancialInstruments 2024-02-29 12470851 core:CurrentFinancialInstruments core:WithinOneYear 2024-02-29 12470851 core:Non-currentFinancialInstruments 2024-02-29 12470851 core:Non-currentFinancialInstruments core:AfterOneYear 2024-02-29 12470851 core:LandBuildings core:OwnedOrFreeholdAssets 2024-02-29 12470851 core:MotorVehicles 2024-02-29 12470851 core:PlantMachinery 2024-02-29 12470851 bus:SmallEntities 2023-03-01 2024-02-29 12470851 bus:AuditExemptWithAccountantsReport 2023-03-01 2024-02-29 12470851 bus:FullAccounts 2023-03-01 2024-02-29 12470851 bus:RegisteredOffice 2023-03-01 2024-02-29 12470851 bus:Director1 2023-03-01 2024-02-29 12470851 bus:Director1 1 2023-03-01 2024-02-29 12470851 bus:OrdinaryShareClass1 2023-03-01 2024-02-29 12470851 bus:PrivateLimitedCompanyLtd 2023-03-01 2024-02-29 12470851 core:LandBuildings 2023-03-01 2024-02-29 12470851 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-01 2024-02-29 12470851 core:MotorVehicles 2023-03-01 2024-02-29 12470851 core:PlantMachinery 2023-03-01 2024-02-29 12470851 countries:Wales 2023-03-01 2024-02-29 12470851 2023-02-28 12470851 bus:Director1 1 2023-02-28 12470851 core:LandBuildings core:OwnedOrFreeholdAssets 2023-02-28 12470851 core:MotorVehicles 2023-02-28 12470851 core:PlantMachinery 2023-02-28 12470851 2022-03-01 2023-02-28 12470851 2023-02-28 12470851 bus:Director1 1 2023-02-28 12470851 bus:OrdinaryShareClass1 2023-02-28 12470851 core:RetainedEarningsAccumulatedLosses 2023-02-28 12470851 core:ShareCapital 2023-02-28 12470851 core:CurrentFinancialInstruments 2023-02-28 12470851 core:CurrentFinancialInstruments core:WithinOneYear 2023-02-28 12470851 core:Non-currentFinancialInstruments 2023-02-28 12470851 core:Non-currentFinancialInstruments core:AfterOneYear 2023-02-28 12470851 core:LandBuildings core:OwnedOrFreeholdAssets 2023-02-28 12470851 core:MotorVehicles 2023-02-28 12470851 core:PlantMachinery 2023-02-28 12470851 bus:Director1 1 2022-03-01 2023-02-28 12470851 bus:Director1 1 2022-02-28 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 12470851

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Annual Report and Unaudited Financial Statements

for the Year Ended 29 February 2024

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Company Information

Director

Mr W D Morgan

Registered office

Llys Deri
Parc Pensarn
Carmarthen
SA31 2NF

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

(Registration number: 12470851)
Balance Sheet as at 29 February 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

217,992

158,524

Current assets

 

Stocks

6

388,017

331,000

Debtors

7

100,678

73,586

Cash at bank and in hand

 

19,782

12,342

 

508,477

416,928

Creditors: Amounts falling due within one year

8

(508,587)

(470,032)

Net current liabilities

 

(110)

(53,104)

Total assets less current liabilities

 

217,882

105,420

Creditors: Amounts falling due after more than one year

8

(86,625)

(28,125)

Net assets

 

131,257

77,295

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

131,157

77,195

Total equity

 

131,257

77,295

For the financial year ending 29 February 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 and the option not to file the Profit and Loss Account has been taken.

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

(Registration number: 12470851)
Balance Sheet as at 29 February 2024

Approved and authorised by the director on 29 November 2024
 

.........................................
Mr W D Morgan
Director

   
     
 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

1

General information

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

The address of its registered office is:
Llys Deri
Parc Pensarn
Carmarthen
SA31 2NF

These financial statements were authorised for issue by the director on 29 November 2024.

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 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.

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.

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.

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

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

Land and buildings

3% straight line

Motor vehicles

20% reducing balance

Plant and machinery

20% 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.

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.

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.

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

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 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 the director) during the year, was 2 (2023 - 2).

4

Profit before tax

Arrived at after charging/(crediting)

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

2024
£

2023
£

Depreciation expense

45,865

25,761

5

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 March 2023

55,902

83,379

74,700

213,981

Additions

3,833

89,500

19,200

112,533

Disposals

-

-

(9,600)

(9,600)

At 29 February 2024

59,735

172,879

84,300

316,914

Depreciation

At 1 March 2023

1,677

25,340

28,440

55,457

Charge for the year

1,792

29,508

14,565

45,865

Eliminated on disposal

-

-

(2,400)

(2,400)

At 29 February 2024

3,469

54,848

40,605

98,922

Carrying amount

At 29 February 2024

56,266

118,031

43,695

217,992

At 28 February 2023

54,225

58,039

46,260

158,524

Included within the net book value of land and buildings above is £56,266 (2023 - £54,225) in respect of freehold land and buildings.
 

6

Stocks

2024
£

2023
£

Work in progress

35,940

41,350

Other inventories

352,077

289,650

388,017

331,000

7

Debtors

2024
£

2023
£

Trade debtors

85,466

61,280

Other debtors

15,212

12,306

100,678

73,586

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Trade creditors

 

66,483

33,567

Taxation and social security

 

2,663

2,662

Other related parties

11

409,213

389,828

Outstanding defined contribution pension costs

 

152

143

Corporation tax liability

 

-

11,027

Other creditors

 

30,076

32,805

 

508,587

470,032

Due after one year

 

Loans and borrowings

10

86,625

28,125

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

86,625

28,125

9

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

10

Loans and borrowings

2024
£

2023
£

Non-current loans and borrowings

HP and finance lease liabilities

86,625

28,125

 

Dorian Morgan Limited

trading as Dorian Morgan Tractors

Notes to the Financial Statements for the Year Ended 29 February 2024

11

Related party transactions

Transactions with directors

2024

At 1 March 2023
£

Other payments made to company by director
£

At 29 February 2024
£

Mr W D Morgan

Interest free loan repayable on demand

(389,828)

(19,386)

(409,213)

       
     

 

2023

At 1 March 2022
£

Other payments made to company by director
£

At 28 February 2023
£

Mr W D Morgan

Interest free loan repayable on demand

(419,676)

29,849

(389,828)