Company registration number 4745756 (England and Wales)
DAVID B FRANCIS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
DAVID B FRANCIS LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
DAVID B FRANCIS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
312,955
216,797
Current assets
Stocks
35,000
30,000
Debtors
5
74,097
60,690
Cash at bank and in hand
138,709
95,372
247,806
186,062
Creditors: amounts falling due within one year
6
(235,047)
(185,198)
Net current assets
12,759
864
Total assets less current liabilities
325,714
217,661
Creditors: amounts falling due after more than one year
7
(155,423)
(116,651)
Provisions for liabilities
8
(55,924)
(31,506)
Net assets
114,367
69,504
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
114,267
69,404
Total equity
114,367
69,504
DAVID B FRANCIS LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 AUGUST 2025
31 August 2025
- 2 -
For the financial year ended 31 August 2025 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 of its financial statements for the year in question in accordance with section 476.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the income statement within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 31 May 2026
Mr E D Francis
Director
Company registration number 4745756 (England and Wales)
DAVID B FRANCIS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 September 2023
100
119,628
119,728
Year ended 31 August 2024:
Loss and total comprehensive income
-
(30,224)
(30,224)
Dividends
-
(20,000)
(20,000)
Balance at 31 August 2024
100
69,404
69,504
Year ended 31 August 2025:
Profit and total comprehensive income
-
64,863
64,863
Dividends
-
(20,000)
(20,000)
Balance at 31 August 2025
100
114,267
114,367
DAVID B FRANCIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
1
Accounting policies
Company information
David B Francis Limited is a private company limited by shares incorporated in England and Wales. The registered office is Court House, Court Road, Bridgend, Wales, CF31 1BE.
1.1
Basis of preparation
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Turnover is recognised on invoice.
1.3
Intangible fixed assets - goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2004, was amortised evenly over its estimated useful life of ten years.
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
15% on reducing balance
Motor vehicles
20% on reducing balance
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
Stocks
Stocks are stated at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items
1.6
Cash and cash equivalents
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.
DAVID B FRANCIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
1.7
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 statement of financial position 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.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
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 income statement 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.
DAVID B FRANCIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 6 -
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 income statement, 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
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
As lessee
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 statement of financial position 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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
14
13
DAVID B FRANCIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
55,650
Amortisation and impairment
At 1 September 2024 and 31 August 2025
55,650
Carrying amount
At 31 August 2025
At 31 August 2024
4
Tangible fixed assets
Plant and equipment
Motor vehicles
Total
£
£
£
Cost
At 1 September 2024
122,517
267,814
390,331
Additions
103,582
87,428
191,010
Disposals
(45,000)
(50,704)
(95,704)
At 31 August 2025
181,099
304,538
485,637
Depreciation and impairment
At 1 September 2024
62,198
111,336
173,534
Depreciation charged in the year
10,935
25,671
36,606
Eliminated in respect of disposals
(14,878)
(22,580)
(37,458)
At 31 August 2025
58,255
114,427
172,682
Carrying amount
At 31 August 2025
122,844
190,111
312,955
At 31 August 2024
60,319
156,478
216,797
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
Plant and equipment - £95,625 (2024 - £0)
Motor vehicles - £181,229 (2024 - £145,376)
DAVID B FRANCIS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 8 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
44,097
29,591
Gross amounts owed by contract customers
30,000
25,000
Corporation tax recoverable
6,099
74,097
60,690
6
Creditors: amounts falling due within one year
2025
2024
£
£
Obligations under finance leases
46,784
36,903
Trade creditors
107,558
83,049
Taxation and social security
22,428
24,065
Other creditors
51,296
34,217
Accruals and deferred income
6,981
6,964
235,047
185,198
Hire purchase liabilities are secured on the assets to which they relate.
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
155,423
116,651
Creditors which fall due after five years are payable as follows:
Payable by instalments
10,537
-
Hire purchase liabilities are secured on the assets to which they relate
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
55,924
31,506
2025-08-312024-09-01falsefalsefalse31 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Eamon Francis47457562024-09-012025-08-3147457562025-08-3147457562024-08-314745756core:PlantMachinery2025-08-314745756core:MotorVehicles2025-08-314745756core:PlantMachinery2024-08-314745756core:MotorVehicles2024-08-314745756core:WithinOneYear2025-08-314745756core:WithinOneYear2024-08-314745756core:AfterOneYear2025-08-314745756core:AfterOneYear2024-08-314745756core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-314745756core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-314745756core:ShareCapital2025-08-314745756core:ShareCapital2024-08-314745756core:RetainedEarningsAccumulatedLosses2025-08-314745756core:RetainedEarningsAccumulatedLosses2024-08-314745756core:ShareCapital2023-08-314745756core:RetainedEarningsAccumulatedLosses2023-08-314745756bus:Director12024-09-012025-08-314745756core:RetainedEarningsAccumulatedLosses2023-09-012024-08-3147457562023-09-012024-08-314745756core:RetainedEarningsAccumulatedLosses2024-09-012025-08-314745756core:Goodwill2024-09-012025-08-314745756core:PlantMachinery2024-09-012025-08-314745756core:MotorVehicles2024-09-012025-08-314745756core:Goodwill2024-08-314745756core:Goodwill2025-08-314745756core:Goodwill2024-08-314745756core:PlantMachinery2024-08-314745756core:MotorVehicles2024-08-3147457562024-08-314745756core:CurrentFinancialInstruments2025-08-314745756core:CurrentFinancialInstruments2024-08-314745756core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-314745756core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-314745756bus:PrivateLimitedCompanyLtd2024-09-012025-08-314745756bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-314745756bus:FRS1022024-09-012025-08-314745756bus:AuditExemptWithAccountantsReport2024-09-012025-08-314745756bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP