Company registration number 02504893 (England and Wales)
SUMMIT PATTERNMAKING CO. LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
SUMMIT PATTERNMAKING CO. LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
SUMMIT PATTERNMAKING CO. LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
521
781
Tangible assets
5
1,147,401
1,135,788
1,147,922
1,136,569
Current assets
Stocks
2,016,681
1,247,032
Debtors
6
1,311,214
921,606
Cash at bank and in hand
22,532
141,722
3,350,427
2,310,360
Creditors: amounts falling due within one year
7
(2,097,063)
(1,148,744)
Net current assets
1,253,364
1,161,616
Total assets less current liabilities
2,401,286
2,298,185
Creditors: amounts falling due after more than one year
8
(613,451)
(564,463)
Provisions for liabilities
(80,567)
(86,636)
Net assets
1,707,268
1,647,086
Capital and reserves
Called up share capital
11
15,000
15,000
Profit and loss reserves
1,692,268
1,632,086
Total equity
1,707,268
1,647,086
SUMMIT PATTERNMAKING CO. LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2025
30 June 2025
- 2 -

For the financial year ended 30 June 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 directors acknowledge their 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 directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 7 November 2025 and are signed on its behalf by:
Mr D Willetts
Director
Company registration number 02504893 (England and Wales)
SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Summit Patternmaking Co. Limited is a private company limited by shares incorporated in England and Wales. The registered office is Paper Mill End, Off Aldridge Road, Great Barr, Birmingham, United Kingdom, B44 8NH.

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

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.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software
evenly over estimated useful life of three 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.

SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -

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:

Leasehold land and buildings
2% on cost
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Computers
20% on cost
Motor vehicles
25% 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 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.

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.

1.6
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.

1.7
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.

SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
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.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
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 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.

1.10
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.

SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
42
39
4
Intangible fixed assets
Other
£
Cost
At 1 July 2024 and 30 June 2025
41,445
Amortisation and impairment
At 1 July 2024
40,664
Amortisation charged for the year
260
At 30 June 2025
40,924
Carrying amount
At 30 June 2025
521
At 30 June 2024
781
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 July 2024
716,479
2,244,242
2,960,721
Additions
-
0
158,178
158,178
At 30 June 2025
716,479
2,402,420
3,118,899
Depreciation and impairment
At 1 July 2024
114,753
1,710,180
1,824,933
Depreciation charged in the year
14,330
132,235
146,565
At 30 June 2025
129,083
1,842,415
1,971,498
Carrying amount
At 30 June 2025
587,396
560,005
1,147,401
At 30 June 2024
601,726
534,062
1,135,788
SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,217,791
834,814
Other debtors
93,423
86,792
1,311,214
921,606
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
10,354
10,098
Trade creditors
630,313
353,739
Taxation and social security
277,297
412,520
Other creditors
1,179,099
372,387
2,097,063
1,148,744
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
6,160
16,514
Other creditors
607,291
547,949
613,451
564,463
9
Loans and overdrafts
2025
2024
£
£
Bank loans
16,514
26,612
Other loans
440,865
458,272
457,379
484,884
Payable within one year
29,086
27,506
Payable after one year
428,293
457,378
SUMMIT PATTERNMAKING CO. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
9
Loans and overdrafts
(Continued)
- 8 -

The following secured debts are included within creditors:

2025
2024
£
£
Bank overdraft
54,471
247,988
Other loan
60,634
166,962
Hire purchase contracts
119,821
429,961
234,926
844,911

The other loan is secured on the property, Unit 37, Papermill End, Great Barr, Birmingham B44 8NH.

 

The liabilities in respect of Hire Purchase agreements are secured by the assets to which the agreements relate.

 

A bank loan was advanced under the Government's Coronavirus Bounce Back Loan Scheme. The Government has provided the bank with a guarantee in respect of 100% of the loan.

10
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
63,623
51,938
In two to five years
185,158
107,085
248,781
159,023
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
15,000
15,000
15,000
15,000
12
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
59,503
55,142
13
Parent company

Controlling parties:

Mr A J Willetts.

2025-06-302024-07-01falsefalsefalse07 November 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr A J WillettsMrs C J WillettsMr D WillettsMr R WillettsMr R Willetts025048932024-07-012025-06-30025048932025-06-30025048932024-06-3002504893core:IntangibleAssetsOtherThanGoodwill2025-06-3002504893core:IntangibleAssetsOtherThanGoodwill2024-06-3002504893core:LandBuildings2025-06-3002504893core:OtherPropertyPlantEquipment2025-06-3002504893core:LandBuildings2024-06-3002504893core:OtherPropertyPlantEquipment2024-06-3002504893core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3002504893core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3002504893core:ShareCapital2025-06-3002504893core:ShareCapital2024-06-3002504893core:RetainedEarningsAccumulatedLosses2025-06-3002504893core:RetainedEarningsAccumulatedLosses2024-06-3002504893core:ShareCapitalOrdinaryShareClass12025-06-3002504893core:ShareCapitalOrdinaryShareClass12024-06-3002504893bus:Director32024-07-012025-06-3002504893core:IntangibleAssetsOtherThanGoodwill2024-07-012025-06-3002504893core:ComputerSoftware2024-07-012025-06-3002504893core:LandBuildingscore:LongLeaseholdAssets2024-07-012025-06-3002504893core:PlantMachinery2024-07-012025-06-3002504893core:FurnitureFittings2024-07-012025-06-3002504893core:ComputerEquipment2024-07-012025-06-3002504893core:MotorVehicles2024-07-012025-06-30025048932023-07-012024-06-3002504893core:IntangibleAssetsOtherThanGoodwill2024-06-3002504893core:LandBuildings2024-06-3002504893core:OtherPropertyPlantEquipment2024-06-30025048932024-06-3002504893core:LandBuildings2024-07-012025-06-3002504893core:OtherPropertyPlantEquipment2024-07-012025-06-3002504893core:CurrentFinancialInstruments2025-06-3002504893core:CurrentFinancialInstruments2024-06-3002504893core:WithinOneYear2025-06-3002504893core:WithinOneYear2024-06-3002504893core:Non-currentFinancialInstruments2025-06-3002504893core:Non-currentFinancialInstruments2024-06-3002504893core:BetweenTwoFiveYears2025-06-3002504893core:BetweenTwoFiveYears2024-06-3002504893bus:OrdinaryShareClass12024-07-012025-06-3002504893bus:OrdinaryShareClass12025-06-3002504893bus:OrdinaryShareClass12024-06-3002504893bus:PrivateLimitedCompanyLtd2024-07-012025-06-3002504893bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3002504893bus:FRS1022024-07-012025-06-3002504893bus:AuditExemptWithAccountantsReport2024-07-012025-06-3002504893bus:Director12024-07-012025-06-3002504893bus:Director22024-07-012025-06-3002504893bus:Director42024-07-012025-06-3002504893bus:CompanySecretary12024-07-012025-06-3002504893bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP