IRIS Accounts Production v23.4.0.336 05597710 Board of Directors 1.5.23 30.4.24 30.4.24 false true true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh055977102023-04-30055977102024-04-30055977102023-05-012024-04-30055977102022-04-30055977102022-05-012023-04-30055977102023-04-3005597710ns15:EnglandWales2023-05-012024-04-3005597710ns14:PoundSterling2023-05-012024-04-3005597710ns10:Director12023-05-012024-04-3005597710ns10:PrivateLimitedCompanyLtd2023-05-012024-04-3005597710ns10:SmallEntities2023-05-012024-04-3005597710ns10:Audited2023-05-012024-04-3005597710ns10:SmallCompaniesRegimeForDirectorsReport2023-05-012024-04-3005597710ns10:SmallCompaniesRegimeForAccounts2023-05-012024-04-3005597710ns10:FullAccounts2023-05-012024-04-300559771012023-05-012024-04-3005597710ns10:Director22023-05-012024-04-3005597710ns10:Director32023-05-012024-04-3005597710ns10:Director42023-05-012024-04-3005597710ns10:RegisteredOffice2023-05-012024-04-3005597710ns5:CurrentFinancialInstruments2024-04-3005597710ns5:CurrentFinancialInstruments2023-04-3005597710ns5:Non-currentFinancialInstruments2024-04-3005597710ns5:Non-currentFinancialInstruments2023-04-3005597710ns5:ShareCapital2024-04-3005597710ns5:ShareCapital2023-04-3005597710ns5:RetainedEarningsAccumulatedLosses2024-04-3005597710ns5:RetainedEarningsAccumulatedLosses2023-04-3005597710ns5:IntangibleAssetsOtherThanGoodwill2023-05-012024-04-3005597710ns5:PlantMachinery2023-05-012024-04-3005597710ns5:OwnedAssets2023-05-012024-04-3005597710ns5:OwnedAssets2022-05-012023-04-3005597710ns5:NetGoodwill2023-04-3005597710ns5:NetGoodwill2024-04-3005597710ns5:NetGoodwill2023-04-3005597710ns5:LandBuildings2023-04-3005597710ns5:PlantMachinery2023-04-3005597710ns5:LandBuildings2023-05-012024-04-3005597710ns5:LandBuildings2024-04-3005597710ns5:PlantMachinery2024-04-3005597710ns5:LandBuildings2023-04-3005597710ns5:PlantMachinery2023-04-3005597710ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-04-3005597710ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-04-3005597710ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-04-3005597710ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-04-3005597710ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-04-3005597710ns5:Secured2024-04-3005597710ns5:Secured2023-04-30
REGISTERED NUMBER: 05597710 (England and Wales)















Report of the Directors and

Audited Financial Statements for the Year Ended 30 April 2024

for

F W Morgan (TBS) Limited

F W Morgan (TBS) Limited (Registered number: 05597710)






Contents of the Financial Statements
for the Year Ended 30 April 2024




Page

Company Information 1

Report of the Directors 2

Report of the Independent Auditors 4

Income Statement 8

Balance Sheet 9

Notes to the Financial Statements 10


F W Morgan (TBS) Limited

Company Information
for the Year Ended 30 April 2024







DIRECTORS: M J Britton
C Britton
J A Herrmann
P D Spillane



REGISTERED OFFICE: Unit 4
Wharfedale Road
Pentwyn
Cardiff
CF23 7HB



REGISTERED NUMBER: 05597710 (England and Wales)



SENIOR STATUTORY AUDITOR: Dawn Bray Bsc ACA ATII



INDEPENDENT AUDITORS: DHB Accountants Limited
Chartered Accountants
Statutory Auditors
110 Whitchurch Road
Cardiff
CF14 3LY

F W Morgan (TBS) Limited (Registered number: 05597710)

Report of the Directors
for the Year Ended 30 April 2024

The directors present their report with the financial statements of the company for the year ended 30 April 2024.

PRINCIPAL ACTIVITY
timber and builders merchants with effect from 24 March 2022.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 May 2023 to the date of this report.

M J Britton
C Britton
J A Herrmann
P D Spillane

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing 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.

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 ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors , DHB Accountants Limited, DHB Accountants Limitedwill be proposed for re-appointment at the forthcoming Annual General Meeting.


F W Morgan (TBS) Limited (Registered number: 05597710)

Report of the Directors
for the Year Ended 30 April 2024

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

ON BEHALF OF THE BOARD:



M J Britton - Director


8 January 2025

Report of the Independent Auditors to the Members of
F W Morgan (TBS) Limited

Opinion
We have audited the financial statements of F W Morgan (TBS) Limited (the 'company') for the year ended 30 April 2024 which comprise the Income Statement, Balance Sheet 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 April 2024 and of its loss 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 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 Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Report of the Directors has been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
F W Morgan (TBS) 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 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; or
- the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption from the requirement to prepare a Strategic Report or in preparing the Report of the Directors.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page two, 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
F W Morgan (TBS) 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:

As part of planning our audit, we determined materiality and assessed the risks of material misstatement in the financial statement's, including how fraud may occur by enquiring of management of its own consideration of fraud. In particular we looked at where management made subjective judgements, for example in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. We also considered potential financial or other pressures , opportunity and motivations for fraud. As part of this discussion we identified the internal controls to mitigate risks related to fraud or non-compliance with laws and regulations and how management monitor these processes. Appropriate procedures included the review and testing of manual journals and key estimates and judgements made by management.

We gained an understanding of the legal and regulatory frameworks that are applicable to the company and the industry in which it operates, drawing on our wide experience, and considered whether there had been any acts by the company that may have been contrary to these laws and regulations, including fraud. We focused on laws and regulations that could give rise to material misstatement in the financial statements, including, but not limited to, the Companies Act 2006, UK tax legislation and relevant local laws and regulations. We made enquiries of management with regards to compliance with the above laws and regulations and corroborated where necessary to other necessary evidence.

Our audit tests included agreeing the financial statements disclosures to underlying supporting documentation and enquiries with management.

We did not identify any key audit matters relating to irregularities, including fraud. As in all of our audits, we also addressed the risk of management override on internal controls including testing journals and evaluation of whether there was any evidence of bias by management that represented a risk of material misstatement due to fraud.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognizing that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment, for example, forgery, misrepresentation or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statement's, the less likely we are to become aware of it.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
F W Morgan (TBS) Limited


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.




Dawn Bray Bsc ACA ATII (Senior Statutory Auditor)
for and on behalf of DHB Accountants Limited
Chartered Accountants
Statutory Auditors
110 Whitchurch Road
Cardiff
CF14 3LY

8 January 2025

F W Morgan (TBS) Limited (Registered number: 05597710)

Income Statement
for the Year Ended 30 April 2024

2024 2023
Notes £    £    £    £   

TURNOVER 1,776,289 737,657

Cost of sales 1,261,319 513,796
GROSS PROFIT 514,970 223,861

Distribution costs 179,580 94,733
Administrative expenses 282,891 141,863
462,471 236,596
52,499 (12,735 )

Other operating income - 13,000
OPERATING PROFIT 4 52,499 265


Interest payable and similar expenses 7,168 886
PROFIT/(LOSS) BEFORE TAXATION 45,331 (621 )

Tax on profit/(loss) 48,178 -
LOSS FOR THE FINANCIAL YEAR (2,847 ) (621 )

F W Morgan (TBS) Limited (Registered number: 05597710)

Balance Sheet
30 April 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 5 - -
Tangible assets 6 301,640 252,409
301,640 252,409

CURRENT ASSETS
Stocks 266,871 260,757
Debtors 7 420,622 380,784
Cash in hand 9,380 -
696,873 641,541
CREDITORS
Amounts falling due within one year 8 641,348 532,407
NET CURRENT ASSETS 55,525 109,134
TOTAL ASSETS LESS CURRENT
LIABILITIES

357,165

361,543

CREDITORS
Amounts falling due after more than one
year

9

(307,626

)

(357,335

)

PROVISIONS FOR LIABILITIES (48,178 ) -
NET ASSETS 1,361 4,208

CAPITAL AND RESERVES
Called up share capital 120,100 120,100
Retained earnings (118,739 ) (115,892 )
1,361 4,208

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Board of Directors and authorised for issue on 8 January 2025 and were signed on its behalf by:





M J Britton - Director


F W Morgan (TBS) Limited (Registered number: 05597710)

Notes to the Financial Statements
for the Year Ended 30 April 2024

1. STATUTORY INFORMATION

F W Morgan (TBS) 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.

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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are prepared in Pounds Sterling which is the functional currency of the company.

The accounts, which disclose a trading loss for the year, have been prepared on a going concern basis and make no allowance for any losses or additional costs that might prove necessary if this were found to be inappropriate. The directors have reviewed future trading prospects and available financial resources and with the continued support of the holding company are satisfied that the company will be able to meet its obligations as they fall due for at least twelve months after the date of signing these accounts. The directors are satisfied that the going concern concept is entirely appropriate.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery etc - 20% on cost

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

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 balance sheet date.


F W Morgan (TBS) Limited (Registered number: 05597710)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

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

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 6 (2023 - 3 ) .

4. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Depreciation - owned assets 2,816 20,481

F W Morgan (TBS) Limited (Registered number: 05597710)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

5. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 May 2023
and 30 April 2024 30,000
AMORTISATION
At 1 May 2023
and 30 April 2024 30,000
NET BOOK VALUE
At 30 April 2024 -
At 30 April 2023 -

6. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 May 2023 4,675 289,348 294,023
Additions 39,276 12,771 52,047
At 30 April 2024 43,951 302,119 346,070
DEPRECIATION
At 1 May 2023 4,480 37,134 41,614
Charge for year 1,371 1,445 2,816
At 30 April 2024 5,851 38,579 44,430
NET BOOK VALUE
At 30 April 2024 38,100 263,540 301,640
At 30 April 2023 195 252,214 252,409

F W Morgan (TBS) Limited (Registered number: 05597710)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

6. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and
machinery
etc
£   
COST
At 1 May 2023
and 30 April 2024 24,568
DEPRECIATION
At 1 May 2023
and 30 April 2024 1,024
NET BOOK VALUE
At 30 April 2024 23,544
At 30 April 2023 23,544

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 311,837 335,673
Other debtors 108,785 45,111
420,622 380,784

8. CREDITORS LESS THAN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts 171,711 89,950
Hire purchase contracts 8,189 8,189
Trade creditors 450,764 419,211
Taxation and social security 10,684 15,057
641,348 532,407

9. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
£    £   
Hire purchase contracts 1,893 11,602
Amounts owed to group undertakings 305,733 345,733
307,626 357,335

F W Morgan (TBS) Limited (Registered number: 05597710)

Notes to the Financial Statements - continued
for the Year Ended 30 April 2024

10. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank overdrafts 171,711 89,950

Bank loans and overdrafts are secured by way of a fixed and floating charge over the assets of the company and a cross guarantee by the holding company , Brittons Holdings Limited, in favour of the company bank.

11. RELATED PARTY DISCLOSURES

Sales and purchases includes £34,477 and £657,044 respectively relating to transactions with companies in which a director and/or a shareholder have an interest.


The directors are of the view these transactions have been entered into in the normal course of business and on an arms length basis.

12. ULTIMATE CONTROLLING PARTY

The ultimate controlling party of the company is considered by the directors to be the shareholders of its holding company, Brittons Holdings Limited, a company incorporated in England and Wales. A copy of their accounts can be obtained from the Registrar of Companies.