SILCOCK_DAWSON_&_PARTNERS - Accounts

Company registration number 05740863 (England and Wales)
SILCOCK DAWSON & PARTNERS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
Century House
Wargrave Road
Henley-on-Thames
Oxfordshire
United Kingdom
RG9 2LT
SILCOCK DAWSON & PARTNERS LTD
CONTENTS
Page
Company information
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
SILCOCK DAWSON & PARTNERS LTD
COMPANY INFORMATION
- 1 -
Directors
Mr. N. Purdy
Mr. P. Lindsay
Company number
05740863
Registered office
4-5 Tower Court
Horns Lane
Princes Risborough
Buckinghamshire
HP27 0AJ
Accountants
Verallo
Century House
Wargrave Road
Henley-on-Thames
Oxfordshire
United Kingdom
RG9 2LT
SILCOCK DAWSON & PARTNERS LTD
BALANCE SHEET
AS AT 31 MARCH 2023
31 March 2023
- 2 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
4
48,926
57,110
Current assets
Stocks
129,440
71,886
Debtors
5
843,822
1,010,482
Cash at bank and in hand
700,503
714,617
1,673,765
1,796,985
Creditors: amounts falling due within one year
6
(578,465)
(624,564)
Net current assets
1,095,300
1,172,421
Total assets less current liabilities
1,144,226
1,229,531
Creditors: amounts falling due after more than one year
7
(145,425)
(277,002)
Net assets
998,801
952,529
Capital and reserves
Called up share capital
8
40
40
Capital redemption reserve
60
60
Profit and loss reserves
998,701
952,429
Total equity
998,801
952,529
SILCOCK DAWSON & PARTNERS LTD
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023
31 March 2023
- 3 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 19 December 2023 and are signed on its behalf by:
Mr. N. Purdy
Director
Company Registration No. 05740863
The notes on pages 4 to 11 form part of these financial statements
SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 4 -
1
Accounting policies
Company information

Silcock Dawson & Partners Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 4-5 Tower Court, Horns Lane, Princes Risborough, Buckinghamshire, HP27 0AJ.

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, 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.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 3 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
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.

SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -

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 improvements
Straight line over the term of the lease
Plant and equipment
30% reducing balance
Fixtures and fittings
33% 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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

1.7
Stocks

Work in progress is valued on the basis of direct costs plus attributable overheads based on normal level of activity. Provision is made for any foreseeable losses where appropriate. No element of profit is included in the valuation of work in progress.

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.

SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 6 -
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.

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
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.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 7 -
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.

1.12
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.

1.13
Retirement benefits

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

1.14
Leases

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.

SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 8 -
1.15
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.

1.16
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
Employees

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

2023
2022
Number
Number
Total
39
45
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2022 and 31 March 2023
104,561
Amortisation and impairment
At 1 April 2022 and 31 March 2023
104,561
Carrying amount
At 31 March 2023
-
0
At 31 March 2022
-
0
SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 9 -
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 April 2022
19,999
160,241
658
180,898
Additions
-
0
13,910
-
0
13,910
At 31 March 2023
19,999
174,151
658
194,808
Depreciation and impairment
At 1 April 2022
15,935
107,225
628
123,788
Depreciation charged in the year
1,355
20,729
10
22,094
At 31 March 2023
17,290
127,954
638
145,882
Carrying amount
At 31 March 2023
2,709
46,197
20
48,926
At 31 March 2022
4,064
53,016
30
57,110
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
680,209
626,573
Corporation tax recoverable
52,498
185,607
Other debtors
5,991
2,909
Prepayments and accrued income
105,124
195,393
843,822
1,010,482
SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 10 -
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
131,135
130,693
Trade creditors
76,238
140,028
Taxation and social security
177,937
170,577
Other creditors
50,915
67,960
Accruals and deferred income
142,240
115,306
578,465
624,564

The aggregate amount of creditors for which security has been given by the company amounted to

£131,135 (2022 - £130,693).

7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans
145,425
277,002

The aggregate amount of creditors for which security has been given by the company amounted to

£145,425 (2022 - £277,002).

8
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 10p each
400
400
40
40
9
Operating lease commitments
Lessee

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

2023
2022
£
£
390,171
447,043
SILCOCK DAWSON & PARTNERS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 11 -
10
Directors' transactions

During the year the directors maintained a loan account with the company. Throughout the year drawings were paid amounting to £4,000 (2022 - £nil). At the balance sheet date, the directors owed the company £4,000 (2022 - £nil).

2023-03-312022-04-01false19 December 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr. N. PurdyMr. P. Lindsay057408632022-04-012023-03-3105740863bus:Director12022-04-012023-03-3105740863bus:Director22022-04-012023-03-3105740863bus:RegisteredOffice2022-04-012023-03-31057408632023-03-31057408632022-03-3105740863core:LeaseholdImprovements2023-03-3105740863core:PlantMachinery2023-03-3105740863core:FurnitureFittings2023-03-3105740863core:LeaseholdImprovements2022-03-3105740863core:PlantMachinery2022-03-3105740863core:FurnitureFittings2022-03-3105740863core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3105740863core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3105740863core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3105740863core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3105740863core:ShareCapital2023-03-3105740863core:ShareCapital2022-03-3105740863core:CapitalRedemptionReserve2023-03-3105740863core:CapitalRedemptionReserve2022-03-3105740863core:RetainedEarningsAccumulatedLosses2023-03-3105740863core:RetainedEarningsAccumulatedLosses2022-03-3105740863core:Goodwill2022-04-012023-03-3105740863core:LeaseholdImprovements2022-04-012023-03-3105740863core:PlantMachinery2022-04-012023-03-3105740863core:FurnitureFittings2022-04-012023-03-31057408632021-04-012022-03-3105740863core:Goodwill2022-03-3105740863core:Goodwill2023-03-3105740863core:Goodwill2022-03-3105740863core:LeaseholdImprovements2022-03-3105740863core:PlantMachinery2022-03-3105740863core:FurnitureFittings2022-03-31057408632022-03-3105740863core:CurrentFinancialInstruments2023-03-3105740863core:CurrentFinancialInstruments2022-03-3105740863core:Non-currentFinancialInstruments2023-03-3105740863core:Non-currentFinancialInstruments2022-03-3105740863bus:PrivateLimitedCompanyLtd2022-04-012023-03-3105740863bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3105740863bus:FRS1022022-04-012023-03-3105740863bus:AuditExemptWithAccountantsReport2022-04-012023-03-3105740863bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP