Acorah Software Products - Accounts Production 16.2.850 false true 31 August 2023 1 September 2022 false 1 September 2023 31 August 2024 31 August 2024 09716578 Mr M V Grundy Mrs K A Grundy Mr M V Grundy iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09716578 2023-08-31 09716578 2024-08-31 09716578 2023-09-01 2024-08-31 09716578 frs-core:CurrentFinancialInstruments 2024-08-31 09716578 frs-core:Non-currentFinancialInstruments 2024-08-31 09716578 frs-core:BetweenOneFiveYears 2024-08-31 09716578 frs-core:ComputerEquipment 2024-08-31 09716578 frs-core:ComputerEquipment 2023-09-01 2024-08-31 09716578 frs-core:ComputerEquipment 2023-08-31 09716578 frs-core:FurnitureFittings 2024-08-31 09716578 frs-core:FurnitureFittings 2023-09-01 2024-08-31 09716578 frs-core:FurnitureFittings 2023-08-31 09716578 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2024-08-31 09716578 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2023-09-01 2024-08-31 09716578 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee 2023-08-31 09716578 frs-core:MotorVehicles 2024-08-31 09716578 frs-core:MotorVehicles 2023-09-01 2024-08-31 09716578 frs-core:MotorVehicles 2023-08-31 09716578 frs-core:PlantMachinery 2024-08-31 09716578 frs-core:PlantMachinery 2023-09-01 2024-08-31 09716578 frs-core:PlantMachinery 2023-08-31 09716578 frs-core:WithinOneYear 2024-08-31 09716578 frs-core:ShareCapital 2024-08-31 09716578 frs-core:RetainedEarningsAccumulatedLosses 2024-08-31 09716578 frs-bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 09716578 frs-bus:FilletedAccounts 2023-09-01 2024-08-31 09716578 frs-bus:SmallEntities 2023-09-01 2024-08-31 09716578 frs-bus:AuditExempt-NoAccountantsReport 2023-09-01 2024-08-31 09716578 frs-bus:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 09716578 frs-bus:Director1 2023-09-01 2024-08-31 09716578 frs-bus:Director2 2023-09-01 2024-08-31 09716578 frs-bus:CompanySecretary1 2023-09-01 2024-08-31 09716578 frs-countries:EnglandWales 2023-09-01 2024-08-31 09716578 2022-08-31 09716578 2023-08-31 09716578 2022-09-01 2023-08-31 09716578 frs-core:CurrentFinancialInstruments 2023-08-31 09716578 frs-core:Non-currentFinancialInstruments 2023-08-31 09716578 frs-core:BetweenOneFiveYears 2023-08-31 09716578 frs-core:WithinOneYear 2023-08-31 09716578 frs-core:ShareCapital 2023-08-31 09716578 frs-core:RetainedEarningsAccumulatedLosses 2023-08-31
Registered number: 09716578
Pro Drainage Limited
Unaudited Financial Statements
For The Year Ended 31 August 2024
Simpson Associates
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—6
Page 1
Balance Sheet
Registered number: 09716578
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 4 1,348,810 770,778
1,348,810 770,778
CURRENT ASSETS
Debtors 5 807,223 667,836
Cash at bank and in hand 2,496,846 1,214,682
3,304,069 1,882,518
Creditors: Amounts Falling Due Within One Year 6 (1,071,216 ) (809,576 )
NET CURRENT ASSETS (LIABILITIES) 2,232,853 1,072,942
TOTAL ASSETS LESS CURRENT LIABILITIES 3,581,663 1,843,720
Creditors: Amounts Falling Due After More Than One Year 7 (754,743 ) (523,012 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (327,882 ) (182,780 )
NET ASSETS 2,499,038 1,137,928
CAPITAL AND RESERVES
Called up share capital 9 3 3
Profit and Loss Account 2,499,035 1,137,925
SHAREHOLDERS' FUNDS 2,499,038 1,137,928
Page 1
Page 2
For the year ending 31 August 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr M V Grundy
Director
08/05/2025
The notes on pages 3 to 6 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Pro Drainage Limited is a private company, limited by shares, incorporated in England & Wales, registered number 09716578 . The registered office is Unit 7 Cedar Trade Park Cobham Road, Ferndown Industrial Estate, Wimborne, BH21 7SD.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. 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 is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
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. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.3. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Leasehold No depreciation provided
Plant & Machinery 25% reducing balance
Motor Vehicles 25% reducing balance
Fixtures & Fittings 25% reducing balance
Office Equipment 25% reducing balance
2.4. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to profit and loss account as incurred.
Page 3
Page 4
2.5. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The company's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 21 (2023: 15)
21 15
4. Tangible Assets
Land & Property
Leasehold Plant & Machinery Motor Vehicles Fixtures & Fittings
£ £ £ £
Cost
As at 1 September 2023 - 1,085,905 328,839 1,260
Additions 14,683 986,408 20,500 -
As at 31 August 2024 14,683 2,072,313 349,339 1,260
Depreciation
As at 1 September 2023 - 449,500 198,611 1,260
Provided during the period - 405,703 37,682 -
As at 31 August 2024 - 855,203 236,293 1,260
Net Book Value
As at 31 August 2024 14,683 1,217,110 113,046 -
As at 1 September 2023 - 636,405 130,228 -
Page 4
Page 5
Office Equipment Total
£ £
Cost
As at 1 September 2023 9,170 1,425,174
Additions 1,149 1,022,740
As at 31 August 2024 10,319 2,447,914
Depreciation
As at 1 September 2023 5,025 654,396
Provided during the period 1,323 444,708
As at 31 August 2024 6,348 1,099,104
Net Book Value
As at 31 August 2024 3,971 1,348,810
As at 1 September 2023 4,145 770,778
5. Debtors
2024 2023
£ £
Due within one year
Trade debtors 417,729 333,588
Amounts owed by group undertakings 380,127 321,016
Other debtors 9,367 13,232
807,223 667,836
6. Creditors: Amounts Falling Due Within One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 272,415 189,242
Trade creditors 51,369 97,484
Bank loans and overdrafts 10,000 10,000
Other creditors 54,947 6,036
Taxation and social security 682,485 506,814
1,071,216 809,576
Page 5
Page 6
7. Creditors: Amounts Falling Due After More Than One Year
2024 2023
£ £
Net obligations under finance lease and hire purchase contracts 747,243 505,512
Bank loans 7,500 17,500
754,743 523,012
8. Obligations Under Finance Leases and Hire Purchase
2024 2023
£ £
The future minimum finance lease payments are as follows:
Not later than one year 272,415 189,242
Later than one year and not later than five years 747,243 505,512
1,019,658 694,754
1,019,658 694,754
9. Share Capital
2024 2023
£ £
Allotted, Called up and fully paid 3 3
Page 6