Company registration number 02993198 (England and Wales)
DAVIES BROTHERS (WALES) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2024
PAGES FOR FILING WITH REGISTRAR
DAVIES BROTHERS (WALES) LIMITED
COMPANY INFORMATION
Director
Mr Colin Davies
Secretary
Mr Colin Davies
Company number
02993198
Registered office
1 Thomas Street
Robertstown
Aberdare
Mid Glamorgan
CF44 8EY
Accountants
Xeinadin South Wales & West Limited
Suite 2d Building 1
Eastern Business Park
St Mellons
Cardiff
CF3 5EA
DAVIES BROTHERS (WALES) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DAVIES BROTHERS (WALES) LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2024
30 November 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
78,200
75,500
Investments
5
75,364
75,364
153,564
150,864
Current assets
Stocks
182,440
182,440
Debtors
6
704,438
611,105
Cash at bank and in hand
188,959
91,126
1,075,837
884,671
Creditors: amounts falling due within one year
7
(992,716)
(763,608)
Net current assets
83,121
121,063
Total assets less current liabilities
236,685
271,927
Creditors: amounts falling due after more than one year
8
(8,028)
-
0
Provisions for liabilities
9
-
0
(6,814)
Net assets
228,657
265,113
Capital and reserves
Called up share capital
2
2
Profit and loss reserves
228,655
265,111
Total equity
228,657
265,113
DAVIES BROTHERS (WALES) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2024
30 November 2024
- 2 -

For the financial year ended 30 November 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has 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 profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 26 November 2025
Mr Colin Davies
Director
Company registration number 02993198 (England and Wales)
DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 3 -
1
Accounting policies
Company information

Davies Brothers (Wales) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Thomas Street, Robertstown, Aberdare, Mid Glamorgan, CF44 8EY.

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 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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues 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.

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.

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.

DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
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:

Plant and equipment
20% on reducing balance
Fixtures and fittings
20% on cost
Computer equipment
20% on cost
Motor vehicles
20% 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
Fixed asset investments

Investments in shares are carried at cost less impairment.

1.6
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.

1.7
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.

1.8
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.

1.9
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.

DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

1.10
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.

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.

1.11
Retirement benefits

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

DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.12
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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
Employees

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

2024
2023
Number
Number
Total
21
27
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 December 2023
44,642
8,402
3,181
323,306
379,531
Additions
-
0
-
0
-
0
64,752
64,752
Disposals
-
0
-
0
-
0
(25,118)
(25,118)
At 30 November 2024
44,642
8,402
3,181
362,940
419,165
Depreciation and impairment
At 1 December 2023
41,024
8,184
3,181
251,642
304,031
Depreciation charged in the year
724
218
-
0
47,295
48,237
Eliminated in respect of disposals
-
0
-
0
-
0
(11,303)
(11,303)
At 30 November 2024
41,748
8,402
3,181
287,634
340,965
DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
(Continued)
- 7 -
Carrying amount
At 30 November 2024
2,894
-
0
-
0
75,306
78,200
At 30 November 2023
3,618
218
-
0
71,664
75,500

At the reporting date, assets held under hire purchase were held at cost of £33,252 (2023: £nil), accumulated depreciation of £3,879 (2023: £nil), and a net book value of £29,373 (2023: £nil).

5
Fixed asset investments
2024
2023
£
£
Other investments other than loans
75,364
75,364
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
14,112
83,284
Other debtors
96,518
73,597
Prepayments and accrued income
593,808
454,224
704,438
611,105
7
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
5,667
-
0
Trade creditors
96,203
108,334
Amounts owed to group undertakings
700,317
490,454
Corporation tax
-
0
9,945
Other taxation and social security
104,517
67,190
Other creditors
76,572
74,602
Accruals and deferred income
9,440
13,083
992,716
763,608
DAVIES BROTHERS (WALES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2024
- 8 -
8
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
8,028
-
0
9
Provisions for liabilities
2024
2023
£
£
Deferred tax liabilities
-
0
6,814
10
Related party transactions

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
700,317
490,454
Other related parties
70,000
70,000

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Other related parties
96,518
-
11
Parent company

The company is a wholly owned subsidiary of Davies Brothers (Holdings) Limited (Company registration number: 07035493).

The ultimate controlling party is Colin Davies by virtue of his shareholding in Davies Brothers (Holdings) Limited.

2024-11-302023-12-01falsefalsefalse27 November 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr Colin DaviesMr Colin Davies029931982023-12-012024-11-3002993198bus:CompanySecretaryDirector12023-12-012024-11-3002993198bus:CompanySecretary12023-12-012024-11-3002993198bus:Director12023-12-012024-11-3002993198bus:RegisteredOffice2023-12-012024-11-30029931982024-11-30029931982023-11-3002993198core:PlantMachinery2024-11-3002993198core:FurnitureFittings2024-11-3002993198core:ComputerEquipment2024-11-3002993198core:MotorVehicles2024-11-3002993198core:PlantMachinery2023-11-3002993198core:FurnitureFittings2023-11-3002993198core:ComputerEquipment2023-11-3002993198core:MotorVehicles2023-11-3002993198core:WithinOneYear2024-11-3002993198core:WithinOneYear2023-11-3002993198core:AfterOneYear2024-11-3002993198core:AfterOneYear2023-11-3002993198core:CurrentFinancialInstruments2024-11-3002993198core:CurrentFinancialInstruments2023-11-3002993198core:ShareCapital2024-11-3002993198core:ShareCapital2023-11-3002993198core:RetainedEarningsAccumulatedLosses2024-11-3002993198core:RetainedEarningsAccumulatedLosses2023-11-3002993198core:PlantMachinery2023-12-012024-11-3002993198core:FurnitureFittings2023-12-012024-11-3002993198core:ComputerEquipment2023-12-012024-11-3002993198core:MotorVehicles2023-12-012024-11-30029931982022-12-012023-11-3002993198core:PlantMachinery2023-11-3002993198core:FurnitureFittings2023-11-3002993198core:ComputerEquipment2023-11-3002993198core:MotorVehicles2023-11-30029931982023-11-3002993198core:Non-currentFinancialInstruments2024-11-3002993198core:Non-currentFinancialInstruments2023-11-3002993198core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-11-3002993198bus:PrivateLimitedCompanyLtd2023-12-012024-11-3002993198bus:SmallCompaniesRegimeForAccounts2023-12-012024-11-3002993198bus:FRS1022023-12-012024-11-3002993198bus:AuditExemptWithAccountantsReport2023-12-012024-11-3002993198bus:FullAccounts2023-12-012024-11-30xbrli:purexbrli:sharesiso4217:GBP