Company registration number 01880477 (England and Wales)
P AND A FENCING AND SHEDS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
P AND A FENCING AND SHEDS LIMITED
COMPANY INFORMATION
Directors
Mr R Hughes
Mr S G Morgan
Ms H Bainbridge
Mr A Baker
Secretary
Mr S G Morgan
Company number
01880477
Registered office
Mold Industrial Estate
Wrexham Road
Mold
CH7 4HE
Auditor
D G Hicks Ltd
Unit 11
Mold Business Park
Wrexham Road
Mold
CH7 1XP
P AND A FENCING AND SHEDS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 22
P AND A FENCING AND SHEDS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 1 -
Business Review
Turnover for the year was £14.7mil and was consistent with the prior year of £14.84mil, margins continue to hold. The Company has been heavily overstocked in recent years but in 2023 progress had been made to reduce the stock levels with an overall reduction of 28.72% and a further reduction in 2024 of 16%, to bring the total down to £1.74mil.
Inflation has created further challenges particularly in relation labour rates. Despite a reduction in headcount labour costs have increased year on year. The recent charges in the rate of employers national insurance will further add to this pressure in 2025. The Company has continued to invest in new technology and process improvements which will make us more efficient going forward.
Principal risks and uncertainties
Foreign currency risk
The company is exposed to foreign currency risk due to its levels of purchases from overseas suppliers. The risk is limited by buying a percentage of currency on forward contracts when the exchange rate is in the company’s favour.
Credit risk
The company has implemented policies that require appropriate credit checks on potential customers before sales are made. The debtors ledger is reviewed on an on-going basis to identify unpaid amounts with overdue debts being chased on a regular basis. Provisions for bad debts are made where appropriate and funds are set-aside to cover cashflow shortages from bad debts.
Liquidity risk
The directors have ultimate responsibility for liquidity risk management in maintaining adequate reserves, banking and borrowing facilities. Active management of the cash position is undertaken with future cash flows being reviewed to ensure that significant liquid resources are available.
Interest rate risk
With the increase in stock, the company has increased its exposure to interest rate risk through the impact of rate changes in interest bearing borrowings. Active management of the company's exposure to interest rate fluctuations is undertaken by managing the borrowings on a group wide basis.
Future Developments
Our goal remains to be product leaders in the market place. We are continually making improvements to existing products and at the same time developing new products to satisfy current and future needs within the markets in which we operate.
Financial key performance indicators
The company measures its financial performance and position by reference to key performance indicators including turnover, profit before tax, net assets and net current assets. An analysis of the performance and position of the company by reference to some of these KPI's is included in the business review above.
Other key performance indicators
The company uses non-financial KPI's to monitor and measure success on a regular basis.
The company has a policy to protect the environment wherever we obtain our source materials, with KPI's being used to measure the proportion of timber purchased from forests that are well managed environmentally according to the Forest Stewardship Council (FSC) Standards, and in the financial year all timber purchased was from FSC approved forests. In addition other non-financial areas of the business such as customer service, staff productivity and wellbeing indicators considered key to the business are also monitored using KPI's.
P AND A FENCING AND SHEDS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 2 -
Mr R Hughes
Director
29 September 2025
P AND A FENCING AND SHEDS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 30 September 2024.
Principal activities
The principal activity of the company continued to be that of both manufacturing and purchasing wooden products for resale and operating a garden centre and cafe.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R Hughes
Mr S G Morgan
Ms H Bainbridge
Mr A Baker
Mrs C Hung
(Resigned 13 September 2024)
Mrs W Yun
(Resigned 13 September 2024)
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £99,200. The directors do not recommend payment of a further dividend.
Auditor
The auditor, D G Hicks Ltd, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.
Statement of disclosure to the auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr R Hughes
Director
29 September 2025
P AND A FENCING AND SHEDS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 4 -
The directors are responsible for preparing the annual report 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; and
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.
P AND A FENCING AND SHEDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF P AND A FENCING AND SHEDS LIMITED
- 5 -
Opinion
We have audited the financial statements of P and A Fencing and Sheds Limited (the 'company') for the year ended 30 September 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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 September 2024 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.
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 Auditor's 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
P AND A FENCING AND SHEDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF P AND A FENCING AND SHEDS LIMITED (CONTINUED)
- 6 -
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 directors' report.
We have nothing to report in respect of the following matters in relation to which 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 directors' responsibilities statement, 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 is 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.
Auditor's 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 an auditor's report 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.
P AND A FENCING AND SHEDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF P AND A FENCING AND SHEDS LIMITED (CONTINUED)
- 7 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We obtained an understanding of the legal and regulatory framework applicable to the company and the sector in which they operate. We determined that the following laws and regulations were most significant: the Companies Act 2006, UK Generally Accepted Accounting Practice and UK corporate taxation laws.
We obtained an understanding of how the company is complying with those legal and regulatory frameworks by making inquiries to the management and by observing the oversight of management, the culture of honesty and ethical behavior and whether strong emphasis is placed on fraud prevention, which may reduce the opportunities for fraud to take place, and fraud deterrence, which could persuade individuals not to commit fraud in the first instance . We corroborated our inquiries through our review of all relevant available audit information.
We assessed and understood the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. The audit procedures performed by the engagement team included:
- Identifying and assessing the design and effectiveness of controls management has in place to prevent and detect fraud;
- Understanding of how senior management considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;
-Challenging assumptions and judgements made by management in its significant accounting estimates;
- Performing audit work over the risk of management override of controls, including testing of joumal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for bias; and,
- Assessing the extent of compliance with relevant laws and regulations.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
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 an auditor's report 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.
Daniel Hicks FCA
Senior Statutory Auditor
For and on behalf of D G Hicks Ltd
29 September 2025
Chartered Accountants
Statutory Auditor
Unit 11
Mold Business Park
Wrexham Road
Mold
CH7 1XP
P AND A FENCING AND SHEDS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
14,683,658
14,841,227
Cost of sales
(9,316,512)
(9,323,014)
Gross profit
5,367,146
5,518,213
Distribution costs
(1,401,449)
(1,558,854)
Administrative expenses
(3,868,101)
(3,632,760)
Other operating income
217,152
171,955
Operating profit
4
314,748
498,554
Interest receivable and similar income
7
16,109
17,266
Interest payable and similar expenses
8
(166,021)
(196,761)
Profit before taxation
164,836
319,059
Tax on profit
9
(97,901)
(37,652)
Profit for the financial year
66,935
281,407
The profit and loss account has been prepared on the basis that all operations are continuing operations.
P AND A FENCING AND SHEDS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
66,935
281,407
Other comprehensive income
-
-
Total comprehensive income for the year
66,935
281,407
P AND A FENCING AND SHEDS LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
525,737
611,105
Current assets
Stocks
12
1,742,770
2,080,135
Debtors
13
6,130,336
6,369,379
Cash at bank and in hand
31,670
8,949
7,904,776
8,458,463
Creditors: amounts falling due within one year
14
(2,188,575)
(2,527,036)
Net current assets
5,716,201
5,931,427
Total assets less current liabilities
6,241,938
6,542,532
Creditors: amounts falling due after more than one year
15
(1,793,461)
(2,100,806)
Provisions for liabilities
Deferred tax liability
18
131,434
92,418
(131,434)
(92,418)
Net assets
4,317,043
4,349,308
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
4,316,943
4,349,208
Total equity
4,317,043
4,349,308
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr A Baker
Director
Company registration number 01880477 (England and Wales)
P AND A FENCING AND SHEDS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 October 2022
100
4,169,266
4,169,366
Year ended 30 September 2023:
Profit and total comprehensive income
-
281,407
281,407
Dividends
10
-
(101,465)
(101,465)
Balance at 30 September 2023
100
4,349,208
4,349,308
Year ended 30 September 2024:
Profit and total comprehensive income
-
66,935
66,935
Dividends
10
-
(99,200)
(99,200)
Balance at 30 September 2024
100
4,316,943
4,317,043
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 12 -
1
Accounting policies
Company information
P and A Fencing and Sheds Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mold Industrial Estate, Wrexham Road, Mold, CH7 4HE.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
- Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
- Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
The financial statements of the company are consolidated in the financial statements of George Morgan Holdings Limited. These consolidated financial statements are available from its registered office, George Morgan Holdings Limited, Mold Industrial Estate, Wrexham Road, Mold, CH7 4HE.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
20% on cost
Fixtures and fittings
25% on cost
Computers
25% on cost
Motor vehicles
25% on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 14 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes 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 reporting end date.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date 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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.13
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.14
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
14,359,156
14,687,828
Europe
245,323
111,008
Isle of Man/Channel Isles
79,179
42,391
14,683,658
14,841,227
2024
2023
£
£
Other revenue
Interest income
16,109
17,266
Grants received
22,535
23,285
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
101,354
(13,092)
Government grants
(22,535)
(23,285)
Fees payable to the company's auditor for the audit of the company's financial statements
12,326
11,158
Depreciation of owned tangible fixed assets
238,468
204,547
Operating lease charges
93,425
81,548
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 17 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
125
134
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,208,954
3,226,424
Social security costs
278,411
283,904
Pension costs
179,395
152,109
3,666,760
3,662,437
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
154,689
147,933
Company pension contributions to defined contribution schemes
56,239
40,111
210,928
188,044
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
17
Other interest income
16,109
17,249
Total income
16,109
17,266
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
117,137
127,389
Interest on invoice finance arrangements
22,098
50,470
Other interest on financial liabilities
11,500
12,000
Interest on finance leases and hire purchase contracts
15,286
6,902
166,021
196,761
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 18 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
58,885
37,652
Deferred tax
Origination and reversal of timing differences
39,016
Total tax charge
97,901
37,652
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
164,836
319,059
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
41,209
60,621
Tax effect of expenses that are not deductible in determining taxable profit
385
2,930
Tax effect of income not taxable in determining taxable profit
(5,301)
(36,264)
Depreciation on assets not qualifying for tax allowances
22,592
5,709
Deferred tax adjustments in respect of prior years
39,016
Tax at marginal rate
4,656
Taxation charge for the year
97,901
37,652
10
Dividends
2024
2023
£
£
Final paid
99,200
101,465
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 19 -
11
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2023
2,163,067
758,334
284,047
182,106
3,387,554
Additions
112,250
22,980
17,870
153,100
Disposals
(16,500)
(16,500)
At 30 September 2024
2,275,317
781,314
284,047
183,476
3,524,154
Depreciation and impairment
At 1 October 2023
1,927,911
560,647
172,224
115,667
2,776,449
Depreciation charged in the year
110,767
53,593
48,543
25,565
238,468
Eliminated in respect of disposals
(16,500)
(16,500)
At 30 September 2024
2,038,678
614,240
220,767
124,732
2,998,417
Carrying amount
At 30 September 2024
236,639
167,074
63,280
58,744
525,737
At 30 September 2023
235,156
197,687
111,823
66,439
611,105
The net book value of assets held under finance leases or hire purchase contracts included above are Plant and equipment £276,974 (2023: £206,076) and Motor vehicles £40,930 (2023: £37,538), and depreciation charge in the year was Plant and equipment £76,602 (2023: £56,181) and Motor vehicles £14,478 (2023: £2,502).
12
Stocks
2024
2023
£
£
Raw materials and consumables
450,473
377,894
Finished goods and goods for resale
1,292,297
1,702,241
1,742,770
2,080,135
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,916,216
3,492,958
Amounts owed by group undertakings
2,402,095
2,402,095
Other debtors
1,682,574
334,233
Prepayments and accrued income
129,451
140,093
6,130,336
6,369,379
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
13
Debtors
(Continued)
- 20 -
Trade debtors are stated after provision for impairment of £9,715 (2023: £202).
Included in other debtors is £106,552 (2023: £106,552) which is due after 1 year.
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
16
320,000
297,000
Obligations under finance leases
17
88,035
97,160
Trade creditors
763,135
941,323
Corporation tax
95,591
36,738
Other taxation and social security
491,017
276,657
Government grants
19
2,535
22,535
Other creditors
123,415
552,262
Accruals and deferred income
304,847
303,361
2,188,575
2,527,036
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
16
1,582,646
1,915,381
Obligations under finance leases
17
104,584
76,659
Government grants
19
106,231
108,766
1,793,461
2,100,806
16
Loans and overdrafts
2024
2023
£
£
Bank loans
1,902,646
2,212,381
Payable within one year
320,000
297,000
Payable after one year
1,582,646
1,915,381
The long-term loans are secured by fixed and floating charges over the company and parent company's assets.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 21 -
17
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
88,034
97,160
In two to five years
104,585
76,659
192,619
173,819
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
131,434
92,418
2024
Movements in the year:
£
Liability at 1 October 2023
92,418
Charge to profit or loss
39,016
Liability at 30 September 2024
131,434
19
Government grants
2024
2023
£
£
Arising from government grants
108,766
131,301
Included in the financial statements as follows:
Current liabilities
2,535
22,535
Non-current liabilities
106,231
108,766
108,766
131,301
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
179,395
152,109
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
P AND A FENCING AND SHEDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2024
- 22 -
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
ordinary shares of £1 each
100
100
100
100
22
Related party transactions
Mr S G Morgan is the proprietor of St Andrews Park, a business which owns and rents property. During the year the company paid rent to St Andrews Park amounting to £21,873 (2023: £21,873). At the balance sheet date the amount owed to St Andrews Park amounted to £22,701 (2023: £3,650).
Mr S G Morgan maintained a current account with the company during the year which is included within other debtors. The amount owed from Mr S G Morgan at the year end was £15,947 (2023: £22,013)
Mr R Hughes maintained a current account with the company during the year which is included within other creditors. The amount owed to Mr R Hughes at the year end was £21,261 (2023: £20,996).
Mr A Baker maintained a current account with the company during the year which is included within other creditors. The amount owed to Mr A Baker at the year end was £nil (2023: £148).
Included in other debtors due over 1 year is a loan to Bryn Tegid Ltd, a company of which Mr S G Morgan is a director and shareholder. At the balance sheet date the amount due from Bryn Tegid Ltd was £106,552 (2023: £106,552).
23
Controlling Party
The company is under the control of Mr S G Morgan, director, by virtue of his controlling interest in the ordinary share capital of the ultimate parent company, George Morgan Holdings Limited (Company number 09790679).
2024-09-302023-10-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr R HughesMs H BainbridgeMr A BakerMrs C HungMrs W YunMrs W YungMr S G Morgan018804772023-10-012024-09-3001880477bus:Director12023-10-012024-09-3001880477bus:CompanySecretaryDirector12023-10-012024-09-3001880477bus:Director22023-10-012024-09-3001880477bus:Director32023-10-012024-09-3001880477bus:CompanySecretary12023-10-012024-09-3001880477bus:Director42023-10-012024-09-3001880477bus:Director52023-10-012024-09-3001880477bus:Director62023-10-012024-09-3001880477bus:RegisteredOffice2023-10-012024-09-30018804772024-09-30018804772022-10-012023-09-3001880477core:RetainedEarningsAccumulatedLosses2022-10-012023-09-3001880477core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30018804772023-09-3001880477core:PlantMachinery2024-09-3001880477core:FurnitureFittings2024-09-3001880477core:ComputerEquipment2024-09-3001880477core:MotorVehicles2024-09-3001880477core:PlantMachinery2023-09-3001880477core:FurnitureFittings2023-09-3001880477core:ComputerEquipment2023-09-3001880477core:MotorVehicles2023-09-3001880477core:ShareCapital2024-09-3001880477core:ShareCapital2023-09-3001880477core:RetainedEarningsAccumulatedLosses2024-09-3001880477core:RetainedEarningsAccumulatedLosses2023-09-3001880477core:ShareCapital2022-09-3001880477core:RetainedEarningsAccumulatedLosses2022-09-3001880477core:ShareCapitalOrdinaryShareClass12024-09-3001880477core:ShareCapitalOrdinaryShareClass12023-09-3001880477core:PlantMachinery2023-10-012024-09-3001880477core:FurnitureFittings2023-10-012024-09-3001880477core:ComputerEquipment2023-10-012024-09-3001880477core:MotorVehicles2023-10-012024-09-3001880477core:UKTax2023-10-012024-09-3001880477core:UKTax2022-10-012023-09-300188047712023-10-012024-09-300188047712022-10-012023-09-300188047722023-10-012024-09-300188047722022-10-012023-09-3001880477core:PlantMachinery2023-09-3001880477core:FurnitureFittings2023-09-3001880477core:ComputerEquipment2023-09-3001880477core:MotorVehicles2023-09-30018804772023-09-3001880477core:CurrentFinancialInstruments2024-09-3001880477core:CurrentFinancialInstruments2023-09-3001880477core:Non-currentFinancialInstruments2024-09-3001880477core:Non-currentFinancialInstruments2023-09-3001880477core:WithinOneYear2024-09-3001880477core:WithinOneYear2023-09-3001880477core:BetweenTwoFiveYears2024-09-3001880477core:BetweenTwoFiveYears2023-09-3001880477bus:OrdinaryShareClass12023-10-012024-09-3001880477bus:OrdinaryShareClass12024-09-3001880477bus:OrdinaryShareClass12023-09-3001880477bus:PrivateLimitedCompanyLtd2023-10-012024-09-3001880477bus:FRS1022023-10-012024-09-3001880477bus:Audited2023-10-012024-09-3001880477bus:FullAccounts2023-10-012024-09-30xbrli:purexbrli:sharesiso4217:GBP