WMD_HOLDINGS_LIMITED - Accounts


WMD HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
Company Registration No. SC315711 (Scotland)
WMD HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr James Wilson
Mr William Wilson
Mr Logan Collins
Mr Derek Johnstone
Secretary
Mrs Yvonne Ward
Company number
SC315711
Registered office
Bld 11C Spirit Aerosystems
Tarbolton Road
Monkton
Ayrshire
KA9 2RR
Auditor
William Duncan + Co Ltd
30 Miller Road
Ayr
Ayrshire
KA7 2AY
Business address
Bld 11C Spirit Aerosystems
Tarbolton Road
Monkton
Ayrshire
KA9 2RR
Bankers
Royal Bank of Scotland
Ayr Chief Office
30 Sandgate
Ayr
Ayrshire
KA7 1BY
Solicitors
Martin & Company
2 Wellington Square
Ayr
Ayrshire
KA7 1EN
WMD HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 28
WMD HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2018
- 1 -

The directors present the strategic report for the year ended 31 December 2018.

Fair review of the business

We aim to present a balanced and comprehensive review of the development and performance of the business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of the business and is written in the context of the risks and uncertainties we face.

Principal risks and uncertainties

The group takes all necessary measures to identify and manage risks to the business. In common with most other businesses, the group still faces challenges in this time of continued economic uncertainty, and fluctuations in the cost of steel can impact on profitability substantially.

 

Despite these risks and uncertainties the first quarter of the current year has seen a good performance, and the group are now entering its second quarter with a strong order book. Significant investment has been made over the years in plant and equipment to increase production capacity and efficiency. Further investment is planned again for this year. The group has a reputation for delivering high quality products and excellent service and we are confident that the group will continue to grow and strengthen its reserves in the coming year.

Key performance indicators

We consider that our key financial performance indicators are those that communicate the financial performance and strength of the group as a whole, these being turnover, gross margin and return on capital employed.

 

The group experienced a very small drop in turnover during the year, this combined with material costs remaining high has resulted in a poorer than expected performance. However the group remains in a strong financial position at the year end.  Trading income has decreased by 0.33% to £11.28m (2017 - £11.32m), in addition to the decrease in turnover a drop in profitability has arisen, with the gross margin decreasing by 0.80% to 7.67% (2017 - 8.47%). 

 

We consider the results for the year to be satisfactory, given the continued challenging trading conditions experienced as a result of the slow recovery from the global economic downturn.

On behalf of the board

Mr James Wilson
Director
5 April 2019
WMD HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2018
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2018.

Principal activities

The principal activity of the group continued to be the provision of sub-contract machining and sheet metal work services as OEM's for major supply chain companies.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr James Wilson
Mr William Wilson
Mr Logan Collins
Mr Derek Johnstone
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £30,000. The directors do not recommend payment of a further dividend.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mr James Wilson
Director
5 April 2019
WMD HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

WMD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WMD HOLDINGS LIMITED
- 4 -
Opinion

We have audited the financial statements of WMD Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2018 which comprise the Group Statement of Comprehensive Income, the Group Balance Sheet, the Company Balance Sheet, the Group Statement of Changes in Equity, the Company Statement of Changes in Equity, the Group Statement of Cash Flows, the Company Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2018 and of its loss for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

WMD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WMD HOLDINGS LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

WMD HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WMD HOLDINGS LIMITED
- 6 -

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Robert Fergusson CA (Senior Statutory Auditor)
for and on behalf of William Duncan + Co Ltd
9 April 2019
Chartered Accountants
Statutory Auditor
30 Miller Road
Ayr
Ayrshire
KA7 2AY
WMD HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
2018
2017
Notes
£
£
Turnover
3
11,280,487
11,317,351
Cost of sales
(10,415,154)
(10,358,474)
Gross profit
865,333
958,877
Distribution costs
(320,569)
(344,047)
Administrative expenses
(664,514)
(622,608)
Other operating income
113,666
108,333
Operating (loss)/profit
4
(6,084)
100,555
Interest receivable and similar income
8
380
106
Interest payable and similar expenses
9
(94,968)
(86,378)
(Loss)/profit before taxation
(100,672)
14,283
Tax on (loss)/profit
10
196,301
(35,713)
Profit/(loss) for the financial year
95,629
(21,430)
Other comprehensive income
Revaluation of tangible fixed assets
182,417
-
Total comprehensive income for the year
278,046
(21,430)
Profit/(loss) for the financial year is all attributable to the owners of the parent company
Total comprehensive income for the year is all attributable to the owners of the parent company

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WMD HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 8 -
2018
2017
Notes
£
£
£
£
Fixed assets
Goodwill
12
64,040
74,713
Tangible assets
13
3,568,859
3,821,984
3,632,899
3,896,697
Current assets
Stocks
17
810,366
759,310
Debtors
18
2,491,233
2,389,968
Cash at bank and in hand
309,255
577,422
3,610,854
3,726,700
Creditors: amounts falling due within one year
19
(4,143,178)
(4,341,070)
Net current liabilities
(532,324)
(614,370)
Total assets less current liabilities
3,100,575
3,282,327
Creditors: amounts falling due after more than one year
20
(794,834)
(1,230,070)
Provisions for liabilities
23
(181,722)
(176,284)
Net assets
2,124,019
1,875,973
Capital and reserves
Called up share capital
26
48,000
48,000
Share premium account
88,151
88,151
Revaluation reserve
525,884
350,880
Capital redemption reserve
72,000
72,000
Profit and loss reserves
1,389,984
1,316,942
Total equity
2,124,019
1,875,973
The financial statements were approved by the board of directors and authorised for issue on 5 April 2019 and are signed on its behalf by:
05 April 2019
Mr James Wilson
Director
WMD HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2018
31 December 2018
- 9 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
13
1,248,084
1,088,667
Investments
14
712,500
712,500
1,960,584
1,801,167
Current assets
Debtors
18
19,191
31
Cash at bank and in hand
121,464
164,284
140,655
164,315
Creditors: amounts falling due within one year
19
(769,981)
(918,358)
Net current liabilities
(629,326)
(754,043)
Total assets less current liabilities
1,331,258
1,047,124
Creditors: amounts falling due after more than one year
20
(144,154)
(199,441)
Provisions for liabilities
23
(57,113)
(26,824)
Net assets
1,129,991
820,859
Capital and reserves
Called up share capital
26
48,000
48,000
Share premium account
88,151
88,151
Revaluation reserve
525,884
350,880
Capital redemption reserve
72,000
72,000
Profit and loss reserves
395,956
261,828
Total equity
1,129,991
820,859

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £156,715 (2017 - £196,474 profit).

The financial statements were approved by the board of directors and authorised for issue on 5 April 2019 and are signed on its behalf by:
05 April 2019
Mr James Wilson
Director
Company Registration No. SC315711
WMD HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018
- 10 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2017
48,000
88,151
358,293
72,000
1,360,959
1,927,403
Year ended 31 December 2017:
Loss and total comprehensive income for the year
-
-
-
-
(21,430)
(21,430)
Dividends
11
-
-
-
-
(30,000)
(30,000)
Transfers
-
-
(7,413)
-
7,413
-
Balance at 31 December 2017
48,000
88,151
350,880
72,000
1,316,942
1,875,973
Year ended 31 December 2018:
Profit for the year
-
-
-
-
95,629
95,629
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
182,417
-
-
182,417
Total comprehensive income for the year
-
-
182,417
-
95,629
278,046
Dividends
11
-
-
-
-
(30,000)
(30,000)
Transfers
-
-
(7,413)
-
7,413
-
Balance at 31 December 2018
48,000
88,151
525,884
72,000
1,389,984
2,124,019
WMD HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018
- 11 -
Share capital
Share premium account
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2017
48,000
88,151
358,293
72,000
87,941
654,385
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
-
-
-
196,474
196,474
Dividends
11
-
-
-
-
(30,000)
(30,000)
Transfers
-
-
(7,413)
-
7,413
-
Balance at 31 December 2017
48,000
88,151
350,880
72,000
261,828
820,859
Year ended 31 December 2018:
Profit for the year
-
-
-
-
156,715
156,715
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
182,417
-
-
182,417
Total comprehensive income for the year
-
-
182,417
-
156,715
339,132
Dividends
11
-
-
-
-
(30,000)
(30,000)
Transfers
-
-
(7,413)
-
7,413
-
Balance at 31 December 2018
48,000
88,151
525,884
72,000
395,956
1,129,991
WMD HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 12 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
716,923
465,411
Interest paid
(94,968)
(86,378)
Income taxes refunded/(paid)
6,873
(87,908)
Net cash inflow from operating activities
628,828
291,125
Investing activities
Purchase of tangible fixed assets
(360,842)
(391,451)
Proceeds on disposal of tangible fixed assets
30,251
69,775
Interest received
380
106
Net cash used in investing activities
(330,211)
(321,570)
Financing activities
Repayment of bank loans
(54,040)
(47,152)
Payment of finance leases obligations
(425,089)
(395,799)
Dividends paid to equity shareholders
(30,000)
(30,000)
Net cash used in financing activities
(509,129)
(472,951)
Net decrease in cash and cash equivalents
(210,512)
(503,396)
Cash and cash equivalents at beginning of year
(1,358,886)
(855,490)
Cash and cash equivalents at end of year
(1,569,398)
(1,358,886)
Relating to:
Cash at bank and in hand
309,255
577,422
Bank overdrafts included in creditors payable within one year
(1,878,653)
(1,936,308)
WMD HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 13 -
2018
2017
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
210,593
277,725
Interest paid
(5,938)
(7,518)
Income taxes paid
(26,831)
(54,336)
Net cash inflow from operating activities
177,824
215,871
Investing activities
Interest received
101
23
Net cash generated from investing activities
101
23
Financing activities
Repayment of borrowings
(136,705)
(129,600)
Repayment of bank loans
(54,040)
(47,152)
Dividends paid to equity shareholders
(30,000)
(30,000)
Net cash used in financing activities
(220,745)
(206,752)
Net (decrease)/increase in cash and cash equivalents
(42,820)
9,142
Cash and cash equivalents at beginning of year
164,284
155,142
Cash and cash equivalents at end of year
121,464
164,284
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 14 -
1
Accounting policies
Company information

WMD Holdings Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Bld 11C Spirit Aerosystems, Tarbolton Road, Monkton, Ayrshire, KA9 2RR.

 

The group consists of WMD Holdings Limited and all of its subsidiaries.

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.

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.

The consolidated financial statements incorporate those of WMD Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 December 2018. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for the sale of goods and services of sub-contract machining and sheet metal work, exclusive of VAT and trade discounts.

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 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.

WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 15 -
1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business 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 ten years.

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.

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:

Land and buildings Freehold
2% straight line
Plant and machinery
15% - 50% straight line
Motor vehicles
15% - 25% straight line

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 recognised in the profit and loss account.

1.6
Fixed asset investments

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

1.8
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.

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.

WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 16 -
1.9
Cash at bank and in hand

Cash at bank and in hand 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.

1.10
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.12
Taxation

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

WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 17 -
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 group’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.

 

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 if, and only if, there is 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.

1.13
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.

1.14
Retirement benefits

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

1.15
Leases

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 the profit and loss account 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 income 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 lease asset are consumed.

1.16
Government grants

Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.

WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 18 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2018
2017
£
£
Other significant revenue
Interest income
380
106
Grants received
113,666
108,333
2018
2017
£
£
Turnover analysed by geographical market
United Kingdom
9,652,096
10,158,397
Europe
1,078,841
963,550
USA
525,146
187,617
Brazil
24,404
7,787
11,280,487
11,317,351
4
Operating (loss)/profit
2018
2017
£
£
Operating (loss)/profit for the year is stated after charging/(crediting):
Government grants
(113,666)
(108,333)
Depreciation of owned tangible fixed assets
412,439
399,797
Depreciation of tangible fixed assets held under finance leases
367,839
293,754
Profit on disposal of tangible fixed assets
(14,145)
(36,719)
Amortisation of intangible assets
10,673
10,673
Cost of stocks recognised as an expense
4,289,193
4,292,511
Operating lease charges
61,983
61,983
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 19 -
5
Auditor's remuneration
2018
2017
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,528
3,292
Audit of the financial statements of the company's subsidiaries
10,500
10,500
14,028
13,792
6
Employees

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

Group
Company
2018
2017
2018
2017
Number
Number
Number
Number
Production
182
181
-
-
Administration
3
4
-
-
Technical
8
4
-
-
Selling/Purchasing
6
5
-
-
199
194
-
-

Their aggregate remuneration comprised:

Group
Company
2018
2017
2018
2017
£
£
£
£
Wages and salaries
4,426,841
4,505,711
-
-
Social security costs
370,385
378,779
-
-
Pension costs
76,188
58,965
-
-
4,873,414
4,943,455
-
-
7
Directors' remuneration
2018
2017
£
£
Remuneration for qualifying services
427,178
410,827
Company pension contributions to defined contribution schemes
21,280
20,700
448,458
431,527
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
7
Directors' remuneration
(Continued)
- 20 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2018
2017
£
£
Remuneration for qualifying services
212,989
205,296
8
Interest receivable and similar income
2018
2017
£
£
Interest income
Interest on bank deposits
380
106

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
380
106
9
Interest payable and similar expenses
2018
2017
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
59,269
51,136
Interest on finance leases and hire purchase contracts
35,699
35,242
94,968
86,378
10
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
12,140
26,831
Adjustments in respect of prior periods
(213,879)
(33,572)
Total current tax
(201,739)
(6,741)
Deferred tax
Origination and reversal of timing differences
5,438
42,454
Total tax (credit)/charge for the year
(196,301)
35,713
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
10
Taxation
(Continued)
- 21 -

The actual charge for the year can be reconciled to the expected charge based on the profit or loss and the standard rate of tax as follows:

2018
2017
£
£
(Loss)/profit before taxation
(100,672)
14,283
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2017: 19.00%)
(19,128)
2,714
Tax effect of expenses that are not deductible in determining taxable profit
3,155
1,112
Effect of change in corporation tax rate
-
344
Permanent capital allowances in excess of depreciation
26,086
(11,260)
Under/(over) provided in prior years
(133)
(33,572)
Amortisation of goodwill on consolidation
2,028
2,027
Utilisation of tax losses carried back
-
31,894
Deferred tax provision
5,438
42,454
Research and development claim for prior years
(213,747)
-
Taxation (credit)/charge for the year
(196,301)
35,713
11
Dividends
2018
2017
£
£
Interim paid
30,000
30,000
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2018 and 31 December 2018
106,733
Amortisation and impairment
At 1 January 2018
32,020
Amortisation charged for the year
10,673
At 31 December 2018
42,693
Carrying amount
At 31 December 2018
64,040
At 31 December 2017
74,713
The company had no intangible fixed assets at 31 December 2018 or 31 December 2017.
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 22 -
13
Tangible fixed assets
Group
Land and buildings Freehold
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 January 2018
1,150,000
7,546,786
440,953
9,137,739
Additions
-
288,325
72,517
360,842
Disposals
-
(133,915)
(107,709)
(241,624)
Revaluation
100,000
-
-
100,000
At 31 December 2018
1,250,000
7,701,196
405,761
9,356,957
Depreciation and impairment
At 1 January 2018
61,333
5,058,533
195,889
5,315,755
Depreciation charged in the year
23,000
677,326
79,952
780,278
Eliminated in respect of disposals
-
(133,030)
(92,488)
(225,518)
Revaluation
(82,417)
-
-
(82,417)
At 31 December 2018
1,916
5,602,829
183,353
5,788,098
Carrying amount
At 31 December 2018
1,248,084
2,098,367
222,408
3,568,859
At 31 December 2017
1,088,667
2,488,253
245,064
3,821,984
Company
Land and buildings Freehold
£
Cost or valuation
At 1 January 2018
1,150,000
Revaluation
100,000
At 31 December 2018
1,250,000
Depreciation and impairment
At 1 January 2018
61,333
Depreciation charged in the year
23,000
Revaluation
(82,417)
At 31 December 2018
1,916
Carrying amount
At 31 December 2018
1,248,084
At 31 December 2017
1,088,667
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
13
Tangible fixed assets
(Continued)
- 23 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2018
2017
2018
2017
£
£
£
£
Plant and machinery
1,459,769
1,870,605
-
-
Depreciation charge for the year in respect of leased assets
367,839
293,754
-
-

Land and buildings with a carrying amount of £1,067,583 were revalued at 18th December 2018 by Shepherd Chartered Surveyors, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

Group
Company
2018
2017
2018
2017
£
£
£
£
Cost
817,502
817,502
817,502
817,502
Accumulated depreciation
(98,100)
(81,750)
(98,100)
(81,750)
Carrying value
719,402
735,752
719,402
735,752
14
Fixed asset investments
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Investments in subsidiaries
15
-
-
712,500
712,500
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
14
Fixed asset investments
(Continued)
- 24 -
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2018 and 31 December 2018
712,500
Carrying amount
At 31 December 2018
712,500
At 31 December 2017
712,500
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2018 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
SPS (Ayr) Limited
Scotland
Dormant
Ordinary
100.00
Wallace McDowall Limited
Scotland
Metal fabrications
Ordinary
100.00
16
Financial instruments
Group
Company
2018
2017
2018
2017
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,102,407
2,185,651
19,160
-
Carrying amount of financial liabilities
Measured at amortised cost
4,370,079
4,971,723
249,442
254,283
Loan commitments measured at cost less impairment
-
-
622,693
802,293
17
Stocks
Group
Company
2018
2017
2018
2017
£
£
£
£
Raw materials and consumables
268,616
313,884
-
-
Work in progress
541,750
445,426
-
-
810,366
759,310
-
-
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 25 -
18
Debtors
Group
Company
2018
2017
2018
2017
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,102,407
2,185,651
-
-
Corporation tax recoverable
213,747
33,572
-
-
Amounts owed by group undertakings
-
-
19,160
-
Prepayments and accrued income
175,079
170,745
31
31
2,491,233
2,389,968
19,191
31
19
Creditors: amounts falling due within one year
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Bank loans and overdrafts
21
1,934,742
1,991,150
56,089
54,842
Obligations under finance leases
22
377,642
471,115
-
-
Other borrowings
21
-
-
665,588
802,293
Trade creditors
1,154,727
1,288,935
1,920
-
Corporation tax payable
12,140
26,831
12,140
26,831
Other taxation and social security
327,956
271,083
29,860
30,901
Government grants
24
83,000
108,333
-
-
Other creditors
6,684
100
-
-
Accruals and deferred income
246,287
183,523
4,384
3,491
4,143,178
4,341,070
769,981
918,358
20
Creditors: amounts falling due after more than one year
Group
Company
2018
2017
2018
2017
Notes
£
£
£
£
Bank loans and overdrafts
21
144,154
199,441
144,154
199,441
Obligations under finance leases
22
505,843
837,459
-
-
Government grants
24
144,837
193,170
-
-
794,834
1,230,070
144,154
199,441
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 26 -
21
Loans and overdrafts
Group
Company
2018
2017
2018
2017
£
£
£
£
Bank loans
200,243
254,283
200,243
254,283
Bank overdrafts
1,878,653
1,936,308
-
-
Loans from group undertakings
-
-
665,588
802,293
2,078,896
2,190,591
865,831
1,056,576
Payable within one year
1,934,742
1,991,150
721,677
857,135
Payable after one year
144,154
199,441
144,154
199,441

Bank loans are secured by means of a bond and floating charge over the whole of the parent's assets. together with a standard security over the land and buildings.

 

Bank overdrafts include advances arising from the subsidiaries debt financing arrangement. Amounts relating to debt financing advances are secured over the subsidiaries debtors.

22
Finance lease obligations
Group
Company
2018
2017
2018
2017
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
377,642
471,115
-
-
In two to five years
505,843
837,459
-
-
883,485
1,308,574
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets.

 

Finance lease obligations are secured upon the assets to which the finance relates.

WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 27 -
23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2018
2017
Group
£
£
ACAs
124,609
149,460
Revaluations
57,113
26,824
181,722
176,284
Liabilities
Liabilities
2018
2017
Company
£
£
Revaluations
57,113
26,824
Group
Company
2018
2018
Movements in the year:
£
£
Liability at 1 January 2018
176,284
26,824
Charge to profit or loss
5,438
30,289
Liability at 31 December 2018
181,722
57,113
24
Government grants
Group
Company
2018
2017
2018
2017
£
£
£
£

Deferred income is included in the financial statements as follows:

Current liabilities
83,000
108,333
-
-
Non-current liabilities
144,837
193,170
-
-
227,837
301,503
-
-
WMD HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 28 -
25
Retirement benefit schemes
2018
2017
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
76,188
58,965

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

26
Share capital
Group and company
2018
2017
Ordinary share capital
£
£
Issued and fully paid
48,000 Ordinary shares of £1 each
48,000
48,000
27
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2018
2017
2018
2017
£
£
£
£
Acquisition of tangible fixed assets
23,000
108,214
-
-
28
Cash generated from group operations
2018
2017
£
£
Profit/(loss) for the year after tax
95,629
(21,430)
Adjustments for:
Taxation (credited)/charged
(196,301)
35,713
Finance costs
94,968
86,378
Investment income
(380)
(106)
Gain on disposal of tangible fixed assets
(14,145)
(36,719)
Amortisation and impairment of intangible assets
10,673
10,673
Depreciation and impairment of tangible fixed assets
780,278
693,551
Movements in working capital:
(Increase) in stocks
(51,056)
(119,205)
Decrease/(increase) in debtors
78,910
(605,031)
(Decrease)/increase in creditors
(7,987)
329,920
(Decrease)/increase in deferred income
(73,666)
91,667
Cash generated from operations
716,923
465,411
2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.200Mr James WilsonMr William WilsonMr Logan CollinsMr Derek JohnstoneMrs Yvonne WardSC3157112018-01-012018-12-31SC315711bus:Director12018-01-012018-12-31SC315711bus:Director22018-01-012018-12-31SC315711bus:Director32018-01-012018-12-31SC315711bus:Director42018-01-012018-12-31SC315711bus:CompanySecretary12018-01-012018-12-31SC315711bus:RegisteredOffice2018-01-012018-12-31SC315711bus:Agent12018-01-012018-12-31SC315711bus:Consolidated2018-12-31SC3157112018-12-31SC3157112017-12-31SC315711core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-31SC315711core:LandBuildingscore:OwnedOrFreeholdAssets2017-12-31SC315711core:CurrentFinancialInstruments2018-12-31SC315711core:CurrentFinancialInstruments2017-12-31SC315711core:Non-currentFinancialInstruments2018-12-31SC315711core:Non-currentFinancialInstruments2017-12-31SC315711core:ShareCapital2018-12-31SC315711core:ShareCapital2017-12-31SC315711core:SharePremium2018-12-31SC315711core:SharePremium2017-12-31SC315711core:RevaluationReserve2018-12-31SC315711core:RevaluationReserve2017-12-31SC315711core:CapitalRedemptionReserve2018-12-31SC315711core:CapitalRedemptionReserve2017-12-31SC315711core:RetainedEarningsAccumulatedLosses2018-12-31SC315711core:RetainedEarningsAccumulatedLosses2017-12-31SC315711core:ShareCapitalcore:RestatedAmount2016-12-31SC315711core:SharePremiumcore:RestatedAmount2016-12-31SC315711core:RevaluationReservecore:RestatedAmount2016-12-31SC315711core:CapitalRedemptionReservecore:RestatedAmount2016-12-31SC315711core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-12-31SC315711core:RestatedAmount2016-12-31SC3157112017-01-012017-12-31SC3157112016-12-31SC315711core:Goodwill2018-01-012018-12-31SC315711core:LandBuildingscore:OwnedOrFreeholdAssets2018-01-012018-12-31SC315711core:PlantMachinery2018-01-012018-12-31SC315711core:MotorVehicles2018-01-012018-12-31SC315711core:LandBuildingscore:OwnedOrFreeholdAssets2017-12-31SC315711core:Subsidiary12018-01-012018-12-31SC315711core:Subsidiary22018-01-012018-12-31SC315711core:Subsidiary112018-01-012018-12-31SC315711core:Subsidiary212018-01-012018-12-31SC315711core:Subsidiary122018-01-012018-12-31SC315711core:Subsidiary222018-01-012018-12-31SC315711bus:PrivateLimitedCompanyLtd2018-01-012018-12-31SC315711bus:FRS1022018-01-012018-12-31SC315711bus:Audited2018-01-012018-12-31SC315711bus:ConsolidatedGroupCompanyAccounts2018-01-012018-12-31SC315711bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP