Western Air Ducts (UK) Limited - Period Ending 2018-11-30

Western Air Ducts (UK) Limited - Period Ending 2018-11-30


Western Air Ducts (UK) Limited 01387183 false 2017-12-01 2018-11-30 2018-11-30 The principal activity of the company is that of the manufacture and supply of air ducts Digita Accounts Production Advanced 6.24.8820.0 Software true 01387183 2017-12-01 2018-11-30 01387183 2018-11-30 01387183 core:CapitalRedemptionReserve 2018-11-30 01387183 core:RetainedEarningsAccumulatedLosses 2018-11-30 01387183 core:ShareCapital 2018-11-30 01387183 core:CurrentFinancialInstruments 2018-11-30 01387183 core:CurrentFinancialInstruments core:WithinOneYear 2018-11-30 01387183 core:Non-currentFinancialInstruments 2018-11-30 01387183 core:Non-currentFinancialInstruments core:AfterOneYear 2018-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2018-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2018-11-30 01387183 core:MoreThanFiveYears 1 2018-11-30 01387183 core:FurnitureFittingsToolsEquipment 2018-11-30 01387183 core:LandBuildings 2018-11-30 01387183 core:MotorVehicles 2018-11-30 01387183 core:PlantMachinery 2018-11-30 01387183 bus:SmallEntities 2017-12-01 2018-11-30 01387183 bus:AuditExemptWithAccountantsReport 2017-12-01 2018-11-30 01387183 bus:FullAccounts 2017-12-01 2018-11-30 01387183 bus:RegisteredOffice 2017-12-01 2018-11-30 01387183 bus:Director3 2017-12-01 2018-11-30 01387183 bus:PrivateLimitedCompanyLtd 2017-12-01 2018-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2017-12-01 2018-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2017-12-01 2018-11-30 01387183 core:FurnitureFittings 2017-12-01 2018-11-30 01387183 core:FurnitureFittingsToolsEquipment 2017-12-01 2018-11-30 01387183 core:LandBuildings 2017-12-01 2018-11-30 01387183 core:MotorVehicles 2017-12-01 2018-11-30 01387183 core:PlantMachinery 2017-12-01 2018-11-30 01387183 core:Vehicles 2017-12-01 2018-11-30 01387183 countries:AllCountries 2017-12-01 2018-11-30 01387183 2017-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2017-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2017-11-30 01387183 core:FurnitureFittingsToolsEquipment 2017-11-30 01387183 core:LandBuildings 2017-11-30 01387183 core:MotorVehicles 2017-11-30 01387183 core:PlantMachinery 2017-11-30 01387183 2016-12-01 2017-11-30 01387183 2017-11-30 01387183 core:CapitalRedemptionReserve 2017-11-30 01387183 core:RetainedEarningsAccumulatedLosses 2017-11-30 01387183 core:ShareCapital 2017-11-30 01387183 core:CurrentFinancialInstruments 2017-11-30 01387183 core:CurrentFinancialInstruments core:WithinOneYear 2017-11-30 01387183 core:Non-currentFinancialInstruments 2017-11-30 01387183 core:Non-currentFinancialInstruments core:AfterOneYear 2017-11-30 01387183 core:DevelopmentCostsCapitalisedDevelopmentExpenditure 2017-11-30 01387183 core:PatentsTrademarksLicencesConcessionsSimilar 2017-11-30 01387183 core:MoreThanFiveYears 1 2017-11-30 01387183 core:FurnitureFittingsToolsEquipment 2017-11-30 01387183 core:LandBuildings 2017-11-30 01387183 core:MotorVehicles 2017-11-30 01387183 core:PlantMachinery 2017-11-30 iso4217:GBP xbrli:pure

Company registration number: 01387183

Western Air Ducts (UK) Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2018

 

Western Air Ducts (UK) Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Western Air Ducts (UK) Limited

(Registration number: 01387183)
Balance Sheet as at 30 November 2018

Note

2018
 £

2017
 £

Fixed assets

 

Intangible assets

4

1,929

5,053

Tangible assets

5

1,374,004

1,361,227

 

1,375,933

1,366,280

Current assets

 

Stocks

6

68,811

37,446

Debtors

7

368,616

394,097

Cash at bank and in hand

 

194,156

142

 

631,583

431,685

Creditors: Amounts falling due within one year

8

(394,783)

(490,218)

Net current assets/(liabilities)

 

236,800

(58,533)

Total assets less current liabilities

 

1,612,733

1,307,747

Creditors: Amounts falling due after more than one year

8

(491,241)

(505,113)

Provisions for liabilities

 

Deferred tax liabilities

 

(46,155)

(36,000)

Net assets

 

1,075,337

766,634

Capital and reserves

 

Called up share capital

850

850

Capital redemption reserve

150

150

Profit and loss reserve

1,074,337

765,634

Total equity

 

1,075,337

766,634

Page 1

 

Western Air Ducts (UK) Limited

(Registration number: 01387183)
Balance Sheet as at 30 November 2018

For the financial year ending 30 November 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.

Approved and authorised by the Board on 13 March 2019 and signed on its behalf by:
 


C J S Lintern
Director

   

Page 2

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

1

General information

The company is a private company limited by share capital, incorporated in England, United Kingdom.

The address of its registered office is:
Environment House
Imperial Way
Commerce Park
FROME
Somerset
BA11 2FD

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.
102.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Sterling (£).

Turnover recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of the supply of air ducts and associated products and services. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Page 3

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

Deferred tax is recognised on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation of tangible assets

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold land and buildings

2% straight line

Plant and machinery

25% reducing balance

Fixtures and fittings

25% reducing balance

Motor vehicles

25% reducing balance

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Patents and trademarks

Straight line over 10 years

Development costs

Straight line over 4 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Page 4

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Page 5

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 21 (2017 - 21).

Page 6

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

4

Intangible assets

Trademarks, patents and licenses
 £

Internally generated software development costs
 £

Total
£

Cost or valuation

At 1 December 2017

4,150

116,607

120,757

At 30 November 2018

4,150

116,607

120,757

Amortisation

At 1 December 2017

2,075

113,629

115,704

Amortisation charge

415

2,709

3,124

At 30 November 2018

2,490

116,338

118,828

Carrying amount

At 30 November 2018

1,660

269

1,929

At 30 November 2017

2,075

2,978

5,053

The aggregate amount of research and development expenditure recognised as an expense during the period is £7,450 (2017 - £Nil).
 

Page 7

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 December 2017

1,293,542

50,899

68,955

185,012

1,598,408

Additions

19,156

12,189

33,180

3,000

67,525

Disposals

-

(6,165)

(16,700)

-

(22,865)

At 30 November 2018

1,312,698

56,923

85,435

188,012

1,643,068

Depreciation

At 1 December 2017

-

24,548

45,580

167,053

237,181

Charge for the year

22,052

9,639

13,273

5,239

50,203

Eliminated on disposal

-

(5,088)

(13,232)

-

(18,320)

At 30 November 2018

22,052

29,099

45,621

172,292

269,064

Carrying amount

At 30 November 2018

1,290,646

27,824

39,814

15,720

1,374,004

At 30 November 2017

1,293,542

26,351

23,375

17,959

1,361,227

Included within the net book value of land and buildings above is £1,290,646 (2017 - £1,293,542) in respect of freehold land and buildings and £Nil (2017 - £Nil) in respect of short leasehold land and buildings.
 

6

Stocks

2018
£

2017
£

Other stocks

68,811

37,446

7

Debtors

2018
 £

2017
 £

Trade debtors

363,670

380,898

Other debtors

4,946

13,199

Total current trade and other debtors

368,616

394,097

Page 8

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

8

Creditors

Creditors: amounts falling due within one year

Note

2018
£

2017
£

Due within one year

 

Loans and borrowings

9

28,836

74,828

Trade creditors

 

144,378

303,933

Taxation and social security

 

91,744

14,867

Corporation tax

 

115,000

35,000

Other creditors

 

14,825

61,590

 

394,783

490,218

Due after one year

 

Loans and borrowings

9

491,241

505,113

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

9

491,241

505,113

2018
£

2017
£

Due after more than five years

After more than five years by instalments

387,468

353,144

-

-

Page 9

 

Western Air Ducts (UK) Limited

Notes to the Financial Statements
for the Year Ended 30 November 2018

9

Loans and borrowings

2018
£

2017
£

Current loans and borrowings

Bank borrowings

25,614

10,565

Bank overdrafts

-

58,172

Obligations under finance leases and hire purchase contracts

3,222

6,091

28,836

74,828

2018
£

2017
£

Non-current loans and borrowings

Bank borrowings

491,241

501,889

Obligations under finance leases and hire purchase contracts

-

3,224

491,241

505,113

Bank borrowings

The bank loans are secured by a fixed and floating legal charge with a negative pledge. The security provided relates to the freehold land and property held by the company.

Loans and borrowings due in greater than five years

Included in the loans and borrowings are the following amounts due after more than five years:

2018
£

2017
£

After more than five years by instalments

387,468

353,144

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £20,179 (2017 - £25,451). The commitments are in the form of operating leases. These are secured over the assets to which they relate.

Page 10