Registered number: 407289 | ||||||||
FOR THE YEAR ENDED 31/07/2015 | ||||||||
Prepared By: | ||||||||
Chartered Accountants | ||||||||
Birmingham | ||||||||
Dowding and Plummer Limited | ||||||||
ABBREVIATED ACCOUNTS | ||||||||
FOR THE YEAR ENDED | ||||||||
INDEX TO THE ACCOUNTS | ||||||||
Abbreviated Balance Sheet | 2 | |||||||
Notes to the Abbreviated Accounts | 3 | |||||||
The company's registered number is 407289 | ||||||||
Dowding and Plummer Limited | ||||||||
Registered Number: 407289 | ||||||||||
BALANCE SHEET AT 31/07/2015 | ||||||||||
2015 | 2014 | |||||||||
Notes | £ | £ | ||||||||
FIXED ASSETS | ||||||||||
Intangible assets | 2 | |||||||||
Tangible assets | 3 | |||||||||
Investments | 4 | |||||||||
CURRENT ASSETS | ||||||||||
Stock | ||||||||||
Debtors (amounts falling due within one year) | 5 | |||||||||
Cash at bank and in hand | ||||||||||
969,814 | ||||||||||
CREDITORS: Amounts falling due within one year | ||||||||||
NET CURRENT ASSETS | ||||||||||
TOTAL ASSETS LESS CURRENT LIABILITIES | ||||||||||
PROVISIONS FOR LIABILITIES | ||||||||||
NET ASSETS | ||||||||||
CAPITAL AND RESERVES | ||||||||||
Called up share capital | 6 | |||||||||
Revaluation reserve | 1k,7 | |||||||||
Capital redemption reserve | ||||||||||
Profit and loss account | ( | ( | ||||||||
SHAREHOLDERS' FUNDS | ||||||||||
Approved by the board on | ||||||||||
Director | ||||||||||
Dowding and Plummer Limited | ||||||||
NOTES TO THE ACCOUNTS | ||||||||||
FOR THE YEAR ENDED 31/07/2015 | ||||||||||
1. ACCOUNTING POLICIES |
1a. Basis Of Accounting | ||||||||
1b. Cash Flow Statement | ||||||||
1c. Depreciation | ||||||||
Land And Buildings | ||||||||
Plant and Machinery | ||||||||
Commercial Vehicles | ||||||||
Fixtures and Fittings | ||||||||
Equipment |
1d. Intangible Assets | ||||||||
1e. Stocks | ||||||||
1f. Taxation | ||||||||
Provision is made for deferred taxation in so far as a liability or asset has arisen as a result of transactions that had occurred by the balance sheet date and have given rise to an obligation to pay more tax in the future, or the right to pay less tax in the future. An asset has not been recognised to the extent that the transfer of economic benefits in the future is uncertain. Deferred tax assets and liabilities recognised have not been discounted. |
Dowding and Plummer Limited | ||||||||
1g. Pension Costs | ||||||||
Pension scheme liabilities are measured on an actuarial basis using the defined accrued benefit method.Pension scheme assets are valued at market value at the balance sheet date. | ||||||||
At the date of the last valuation on 1st July 2010, the actuarial valuation of the assets was £4,048,000 excluding money purchase AVC's, being 75% of the value of the benefits accrued to members. The company also operates a defined contribution scheme and the financial statements show the contributions payable by the company during the year. |
1h. Foreign Currency | ||||||||
1i. Turnover | ||||||||
1j. Investments | ||||||||
Fixed asset investments are shown at cost less amounts written off. | ||||||||
Provisions are made for permanent fluctuations in value. |
1k. Revaluation Reserve | ||||||||
Surpluses or deficits arising on the revaluation of individual fixed assets other than investment properties are credited or debited to a non-distributible reserve known as the revaluation reserve (see also note 7). | ||||||||
Revaluation deficits in excess of the amount of prior revaluation surpluses on the same asset are charged to the profit and loss account. |
1l. Group Accounts | ||||||||
The company is entitled to the exemption under Section 398 of the Companies Act 2006 from the obligation to prepare group accounts. |
Dowding and Plummer Limited | ||||||||
2. INTANGIBLE FIXED ASSETS | ||||
Patents | Total | |||
£ | £ | |||
Cost | ||||
At 01/08/2014 | ||||
At 31/07/2015 | ||||
Depreciation | ||||
At 01/08/2014 | ||||
For the year | ||||
At 31/07/2015 | ||||
Net Book Amounts | ||||
At 31/07/2015 | - | - | ||
At 31/07/2014 | ||||
3. TANGIBLE FIXED ASSETS | ||||||||||||
Land & Buildings | Plant & Machinery | Vehicles | Fixtures & Fittings | Equipment | ||||||||
Total | ||||||||||||
£ | £ | £ | £ | £ | £ | |||||||
Cost | ||||||||||||
At 01/08/2014 | ||||||||||||
Additions | ||||||||||||
Disposals | ( | ( | ||||||||||
At 31/07/2015 | 988,320 | 766,373 | 29,576 | 95,047 | 131,871 | 2,011,187 | ||||||
Depreciation | ||||||||||||
At 01/08/2014 | ||||||||||||
Disposals | ( | ( | ||||||||||
For the year | ||||||||||||
At 31/07/2015 | ||||||||||||
Net Book Amounts | ||||||||||||
At 31/07/2015 | ||||||||||||
At 31/07/2014 | ||||||||||||
Dowding and Plummer Limited | ||||||||
4. INVESTMENT FIXED ASSETS | |||||||||
Shares in group companies | |||||||||
and participating interests | Total | ||||||||
£ | £ | ||||||||
Cost | |||||||||
At 01/08/2014 | |||||||||
At 31/07/2015 | |||||||||
Amortisation | |||||||||
Net Book Amounts | |||||||||
At 31/07/2015 | |||||||||
At 31/07/2014 | |||||||||
5. DEBTORS | 2015 | 2014 | ||||||
£ | £ | |||||||
Amounts falling due within one year: | ||||||||
Trade debtors | ||||||||
Other debtors | ||||||||
6. SHARE CAPITAL | 2015 | 2014 | ||||||
£ | £ | |||||||
Allotted, issued and fully paid: | ||||||||
87,673 | 87,673 | |||||||
7. REVALUATION RESERVE | 2015 | 2014 | ||||||
£ | £ | |||||||
Revaluation reserve | 639,866 | 639,866 | ||||||
Dowding and Plummer Limited | ||||||||
8. RELATED PARTY TRANSACTIONS | ||||||||
Debtor at year end Victor France SARL £68,225 (2014- £57,536) | ||||||||
9. FIXED ASSET INVESTMENTS | ||||||||
Shares in Group Companies | Total | |||||||
£ | £ | |||||||
Cost: | ||||||||
At 01/08/2014 | 4,879 | 4,879 | ||||||
__________ | __________ | |||||||
At 31/07/2015 | 4,879 | 4,879 | ||||||
__________ | __________ | |||||||
Net book amounts: | ||||||||
At 31/07/2015 | 4,879 | 4,879 | ||||||
__________ | __________ | |||||||
At 31/07/2014 | 4,879 | 4,879 | ||||||
__________ | __________ | |||||||
Dowding and Plummer Limited | ||||||||
10. PENSIONS AND OTHER POST-RETIREMENT BENEFITS | ||||||||
The company operates a group personal pension plan for the majority of it's employees. Contributions payable for the year were £26,220 (2014 - £28,892) | ||||||||
The company also has a closed pension scheme providing benefits based on final pensionable pay. The assets of the scheme are held separately from those of the company. The company contributions to the scheme for the year were £20,800 (2014 - £50,400) | ||||||||
The main assumptions used by the actuary were: | ||||||||
2015 | 2014 | |||||||
% | % | |||||||
Rate of increase in pensions in payment | 2.6 | 2.5 | ||||||
Discount rate | 3.5 | 4.3 | ||||||
Inflation assumption | 3.3 | 3.2 | ||||||
The fair value of the scheme assets and the expected rate of return, the present value of scheme liabilities and the resulting deficit are : | ||||||||
2015 | 2014 | |||||||
£ | £ | |||||||
Total market value of assets | 4,556,000 | 4,332,000 | ||||||
Present value of scheme liabilities | (5,253,000) | (5,497,000) | ||||||
____________ | ____________ | |||||||
Net pension liability | (697,000) | (1,165,000) | ||||||
____________ | ____________ | |||||||
An analysis of the movements in the deficit during the year are shown below: | ||||||||
2015 | 2014 | |||||||
£ | £ | |||||||
Deficit brought forward | (1,165,000) | (939,000) | ||||||
Total finance cost | (23,000) | (29,000) | ||||||
Actuarial gain/(loss) | 471,000 | (247,000) | ||||||
Contributions | 21,000 | 50,000 | ||||||
___________ | ____________ | |||||||
Deficit carried forward | (696,000) | (1,165,000) | ||||||
___________ | ___________ | |||||||
Dowding and Plummer Limited | ||||||||
11. ANALYSIS OF THE AMOUNT CHARGED TO OPERATING LOSS | ||||||||
2015 | 2014 | |||||||
£ | £ | |||||||
Actual return less expected return on pension scheme assets | 235,000 | 3,000 | ||||||
Experience gains/( losses) arising on the scheme liabilities | 757,000 | (2,000) | ||||||
Losses arising from changes in assumptions underlying the present value of the scheme liabilities | (500,000) | (198,000) | ||||||
__________ | ________ | |||||||
492,000 | (197,000) | |||||||
__________ | ________ | |||||||
12. FINANCIAL COMMITMENTS | ||||||||
At 31 July 2015 the company had annual commitments under non-cancellable operating leases as follows: | ||||||||
2015 | 2014 | |||||||
£ | £ | |||||||
Expiry Date: | ||||||||
Within one year | 26,879 | 69,549 | ||||||
Between one and five years | 43,489 | 47,328 | ||||||
After five years | - | 216 | ||||||
____________ | ____________ | |||||||
70,368 | 117,093 |
13. CONTINGENT LIABILITIES | ||||||||
A guarantee to HMRC in respect of duty deferment amounting to £10,000. | ||||||||
14. CAPITAL AND RESERVES OF SUBSIDIARY UNDERTAKINGS | ||||||||
The aggregate amount of capital and reserves and the results of the subsidiaries for the last relevant financial year were as follows: | ||||||||
Capital and reserves | Loss for the year | |||||||
£ | £ | |||||||
Victor France SARL | (4,636) | (46,508) | ||||||
Green River Technologies Limited | 1 | 0 | ||||||
Dowding and Plummer Limited | ||||||||
15. HOLDINGS OF 20% OR MORE | ||||||||
The company holds 20% or more of the share capital of the following companies: | ||||||||
Company | Country of registration or incorporation | Nature of business | Class of shares held | Proportion of shares held | ||||
Subsidiary undertaking: | ||||||||
Victor France SARL | France | Distributors | Ordinary | 100% | ||||
Green River Technologies Limited | England | Dormant | Ordinary | 100% | ||||
16. LAND AND BUILDINGS HISTORICAL COST | ||||||||
Tangible fixed assets includes land and buildings at valuation , the historical cost is: | ||||||||
2015 | 2014 | |||||||
£ | £ | |||||||
Cost | 761,386 | 761,386 | ||||||
Depreciation | 473,907 | 458,679 | ||||||
____________ | ___________ | |||||||
287,479 | 302,707 | |||||||
____________ | ___________ |