Househam Sprayers Limited - Limited company accounts 18.2
Househam Sprayers Limited - Limited company accounts 18.2
REGISTERED NUMBER: |
HOUSEHAM SPRAYERS LIMITED |
STRATEGIC REPORT, |
REPORT OF THE DIRECTORS AND |
FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
CONTENTS OF THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
Page |
Company Information | 1 |
Strategic Report | 2 | to | 3 |
Report of the Directors | 4 | to | 5 |
Report of the Independent Auditors | 6 | to | 7 |
Statement of Income and Retained Earnings | 8 |
Statement of Financial Position | 9 |
Statement of Cash Flows | 10 |
Notes to the Statement of Cash Flows | 11 |
Notes to the Financial Statements | 12 | to | 23 |
HOUSEHAM SPRAYERS LIMITED |
COMPANY INFORMATION |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
DIRECTORS: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
27 - 29 Lumley Avenue |
Skegness |
Lincolnshire |
PE25 2AT |
BANKERS: |
1 Exchange Arcade |
Cornhill |
Lincoln |
Lincolnshire |
LN5 7HJ |
SOLICITORS: |
St Swithin's Court, 1 Flavian Road |
Nettleham Road |
Lincoln |
Lincolnshire |
LN2 4GR |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
The directors present their strategic report for the year ended 31 December 2018. |
REVIEW OF BUSINESS |
The headline results for the year and two preceding years are as follows: |
Year to | Year to | Year to |
31 December 2018 | 31 December 2017 | 31 December 2016 |
£ | £ | £ |
Turnover | 11,011,842 | 12,019,508 | 10,712,815 |
Gross profit | 1,092,332 | 1,880,526 | 564,483 |
Gross profit margin | 9.92% | 15.7% | 5.3% |
Operating profit/(loss) | (292,305 | ) | 390,870 | (1,308,105 | ) |
Operating profit margin |
(2.65% |
) |
3.3% |
(12.2% |
) |
Despite increasingly tough trading continuing in the Agricultural sector, the newly designed self-propelled sprayers continued to sell |
well but total turnover and operating profit has decreased in 2018 compared to 2017. |
The directors have considered the key performance indicators and the current economic conditions in the country and are pleased |
with the progress made in an increasingly difficult market. |
The statement of financial position remains strong and the company is in a positive position to manage the variable demand that is |
forecast in the Agricultural sector for 2019. |
PRINCIPAL RISKS AND UNCERTAINTIES |
The company is affected by a number of factors, the principal ones of which are: |
- The company is exposed to the risk of negative developments in global and regional economies and financial markets, either |
directly or through the impact on the company's bankers, suppliers or customers. These developments can result in recession, |
inflation, deflation, currency fluctuations, restrictions in the availability of credit, business failures in the customer or supplier base, |
or increases in financing costs, and in the cost of utilities, raw materials and finished products. Such developments might increase |
operating costs, reduce revenues, lower asset values or result in the businesses being unable to meet in full its strategic objectives. |
- The company operates in a competitive market, and failure to compete effectively in terms of price, product specification or levels |
of service can have an adverse effect on demand and / or margins. |
The company mitigates risk in several ways: |
- The company has in place an organisational structure with clearly defined lines of responsibility and delegation of authority. There |
are established policies and procedures for the setting of corporate strategies; financial planning and budgeting for risk |
management; for information and reporting systems; for systems of operational and financial internal control; and for monitoring |
operations and performance. |
- Management and staff at all levels work closely with customers and suppliers to operate as effectively and efficiently as possible, |
whilst maintaining long term working relationships, innovation and good lines of communication. |
- The company operates a recruitment, training and selection process to ensure employees are experienced and competent in their |
work. The workforce is trained to be alert, responsive to customer needs, and to operate in line with the company's corporate |
objectives. |
FINANCIAL KEY PERFORMANCE INDICATORS |
The key financial performance indicators used by the company are turnover, gross profit and operating profit. The primary |
statement of financial position indicators are solvency and the working capital position. |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
DEVELOPMENT AND PERFORMANCE |
The directors are satisfied with the company's financial position and see the current range and the investment in further designs as |
a good platform for further growth. The directors are focused on a 3 to 5 year strategy of growth that can flex with market |
conditions. |
The company actively develops relationships with customers to help grow export activity from within the UK. During the year it has |
focused greater attention and staff in this area, especially in the new EEC countries and Ukraine, along with further development of |
the business in Australia and New Zealand. |
PENSIONS |
The company operates both a defined contribution pension scheme and a Auto-enrolment scheme. Contributions payable to the |
company's pension scheme are charged to the income statement in the period to which they relate. |
ON BEHALF OF THE BOARD: |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
The directors present their report with the financial statements of the company for the year ended 31 December 2018. |
PRINCIPAL ACTIVITIES |
The principal activities of the company in the year under review were those of the manufacture of crop sprayers and the sale of |
new and used crop spraying machines along with spare parts and service. |
DIVIDENDS |
An interim dividend of £ |
The total distribution of dividends for the year ended 31 December 2018 will be £ |
RESEARCH AND DEVELOPMENT |
The company has an in-house research and development activity which is designed to ensure the company remains at the forefront |
of sprayer technology. Househam Sprayers Limited will continue to develop new products and maximise tax gains by using the |
Patent Box and R&D tax incentives. |
FUTURE DEVELOPMENTS |
Market and credit conditions remain challenging for the company, its customers and suppliers. The company has responded by |
undergoing a process of reorganisation, which has proved to be a positive move for the business and its staff. |
The company remains a responsive, innovative and flexible operator with a highly motivated and well trained workforce, and is |
operating successfully despite prevailing headwinds. |
The directors continue to develop the company both in the UK and overseas in order to ensure a more robust and stronger |
business, and look forward to the future of the company and the industry sector with cautious optimism. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 January 2018 to the date of this report. |
Other changes in directors holding office are as follows: |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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 company and of the profit or loss of the |
company 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; |
- | 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 company's |
transactions and disclose with reasonable accuracy at any time the financial position of the 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 |
company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of |
which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in |
order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that |
information. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
HOUSEHAM SPRAYERS LIMITED |
Opinion |
We have audited the financial statements of Househam Sprayers Limited (the 'company') for the year ended 31 December 2018 |
which comprise the Statement of Income and Retained Earnings, Statement of Financial Position, Statement of Cash Flows and |
Notes to the Statement of Cash Flows, 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 Financial Reporting Standard 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 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 Auditors' 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. |
Material uncertainty related to going concern |
We draw your attention to note 2 'going concern' in the financial statements. |
The events or conditions described in note 2 indicate that a material uncertainty exists that may cast significant doubt on the |
entity's ability to continue as a going concern. Our opinion is not modified in respect of this matter. |
Other information |
The directors are responsible for the other information. The other information comprises the information in the Strategic Report |
and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
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. |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Strategic Report and the Report of the Directors 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 company and its environment obtained in the course of the audit, we have |
not identified material misstatements in the Strategic Report or the Report of the Directors. |
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, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the 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. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
HOUSEHAM SPRAYERS LIMITED |
Responsibilities of directors |
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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 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 company or to cease operations, or have no realistic alternative but to do so. |
Auditors' 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 a Report of the Auditors 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 www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Use of our report |
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 a Report of the Auditors 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. |
for and on behalf of |
27 - 29 Lumley Avenue |
Skegness |
Lincolnshire |
PE25 2AT |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
STATEMENT OF INCOME AND RETAINED EARNINGS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2018 | 2017 |
Notes | £ | £ |
TURNOVER | 3 |
Cost of sales |
GROSS PROFIT |
Administrative expenses |
(297,105 | ) | 386,070 |
Other operating income |
OPERATING (LOSS)/PROFIT | 5 | ( |
) |
Interest receivable and similar income |
(292,305 | ) | 391,614 |
Interest payable and similar expenses | 6 |
(LOSS)/PROFIT BEFORE TAXATION | ( |
) |
Tax on (loss)/profit | 7 | ( |
) |
(LOSS)/PROFIT FOR THE FINANCIAL YEAR | ( |
) |
Retained earnings at beginning of year | 1,922,995 | 1,652,473 |
Dividends | 8 | ( |
) | ( |
) |
RETAINED EARNINGS AT END OF YEAR | 1,612,373 | 1,825,303 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
STATEMENT OF FINANCIAL POSITION |
31 DECEMBER 2018 |
2018 | 2017 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 9 |
Tangible assets | 10 |
Investments | 11 |
Investment property | 12 |
CURRENT ASSETS |
Stocks | 13 |
Debtors | 14 |
Cash at bank and in hand |
CREDITORS |
Amounts falling due within one year | 15 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year | 16 |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 22 |
Revaluation reserve | 23 |
Capital redemption reserve | 23 |
Retained earnings | 23 | 1,612,373 | 1,922,995 |
SHAREHOLDERS' FUNDS | 26 |
The financial statements were approved by the Board of Directors on |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
STATEMENT OF CASH FLOWS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2018 | 2017 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 |
Interest paid | ( |
) | ( |
) |
Interest element of hire purchase payments paid | ( |
) | ( |
) |
Tax paid | ( |
) |
Net cash from operating activities |
Cash flows from investing activities |
Purchase of tangible fixed assets | ( |
) | ( |
) |
Sale of tangible fixed assets |
Increase in value of investments | ( |
) |
Interest received |
Net cash from investing activities | ( |
) |
Cash flows from financing activities |
New loans in year |
Loan repayments in year | ( |
) | ( |
) |
New HP loans in year | 134,208 | 70,745 |
Capital repayments in year | ( |
) | ( |
) |
Amount introduced by directors | 70,000 | 145,000 |
Amount withdrawn by directors | (74,870 | ) | (199,508 | ) |
Amount owed by group | ( |
) |
Equity dividends paid | ( |
) | ( |
) |
Net cash from financing activities | ( |
) |
(Decrease)/increase in cash and cash equivalents | ( |
) |
Cash and cash equivalents at beginning of year | 2 | (418,724 | ) | (1,451,334 | ) |
Cash and cash equivalents at end of year | 2 | ( |
) | ( |
) |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE STATEMENT OF CASH FLOWS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
1. | RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
2018 | 2017 |
£ | £ |
(Loss)/profit before taxation | ( |
) |
Depreciation charges |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Finance costs | 107,386 | 101,386 |
Finance income | - | (744 | ) |
(201,333 | ) | 454,140 |
Increase in stocks | ( |
) | ( |
) |
Decrease/(increase) in trade and other debtors | ( |
) |
Increase in trade and other creditors |
Cash generated from operations |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these |
Statement of Financial Position amounts: |
Year ended 31 December 2018 |
31.12.18 | 1.1.18 |
£ | £ |
Cash and cash equivalents | 903 | 37,588 |
Bank overdrafts | ( |
) | ( |
) |
(454,958 | ) | (418,724 | ) |
Year ended 31 December 2017 |
31.12.17 | 1.1.17 |
£ | £ |
Cash and cash equivalents | 37,588 | 37,775 |
Bank overdrafts | ( |
) | ( |
) |
(418,724 | ) | (1,451,334 | ) |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
1. | GENERAL INFORMATION |
Househam Sprayers Limited is a company incorporated in England and Wales. The address of the registered offices is given |
in the company information on page one of these financial statements. The nature of the company's operations and |
principal activities are detailed in the report of the director's on pages four and five. |
The financial statements are prepared in sterling which is the functional currency of the company and rounded to the |
nearest £. |
The significant accounting policies applied in the preparation of these financial statement's are set out below. These |
policies have been consistently applied to all years presented unless otherwise stated. |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Going concern |
The company is currently re-negotiating its loan finance with both its current and other potential lenders. These |
negotiations have not yet been finalised. The going concern basis is dependent upon the availability of this loan finance. |
However, the directors are confident that new finance will be secured and therefore the financial statements have been |
prepared on a going concern basis, which the Directors believe is appropriate. |
Preparation of consolidated financial statements |
The financial statements contain information about Househam Sprayers Limited as an individual company and do not |
contain consolidated financial information as the parent of a group. The company is exempt under Section 402 of the |
Companies Act 2006 from the requirements to prepare consolidated financial statements. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts. The |
policies adopted for the recognition of turnover are as follows: |
SALE OF GOODS |
Turnover from the sale of crop sprayers is recognised when significant risks and rewards of ownership of the goods have |
transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the economic benefits |
associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the |
transaction can be measured reliably. This is usually on dispatch of the goods. |
RENDERING OF SERVICES |
When the outcome of a transaction can be estimated reliably, turnover from servicing is recognised by reference to the |
stage of completion at the reporting date. |
Where the outcome cannot be measured reliably, turnover is recognised only to the extent of the expenses recognised that |
are recoverable. |
AMOUNTS RECOVERABLE ON CONTRACTS |
Revenue is recognised on contracts in accordance with Financial Reporting Standard 102 where the company has obtained |
a right to consideration. Turnover recognised in this manner is based on an assessment of the fair value of the goods and |
services provided at the financial reporting date as a proportion of the total value of the contract. Provision is made against |
unbilled amounts on those contracts where the right to receive payment is contingent on factors outside the control of the |
company. Unbilled revenue is included in debtors. |
INTEREST RECEIVABLE |
Interest income is recognised using the effective interest method. |
Intangible assets |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any |
accumulated amorisation and any accumulated impairment losses. |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2. | ACCOUNTING POLICIES - continued |
Tangible fixed assets |
Short leasehold | - |
Plant and machinery | - |
Motor vehicles | - |
Investments in subsidiaries |
Investments in subsidiary undertakings are recognised at cost. |
Investment property |
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is |
recognised on the income statement. |
Stocks |
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of |
purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is |
calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where |
appropriate. |
Taxation |
Taxation for the year comprises current and deferred tax recognised in the Income Statement, except to the extent that it |
relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively |
enacted by the statement of financial position date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of |
financial position date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in |
which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been |
enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be |
recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Research and development |
Expenditure on research and development is written off in the year in which it is incurred. |
Foreign currencies |
Foreign currency transactions are initially recognised by applying to the foreign currency amount the spot exchange rate |
between the functional currency and the foreign currency at the date of the transaction. |
Monetary assets and liabilities denominated in a foreign currency at the financial reporting date are translated using the |
closing rate. |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2. | ACCOUNTING POLICIES - continued |
Hire purchase and leasing commitments |
Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and the expected |
useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the |
outstanding lease liability using the effective interest method. The related obligations, net of future finance charges, are |
included in creditors. |
Where goods are sold using finance leases, the entity recognises turnover from the sale of goods and the rights to receive |
future lease payments as a debtor. Minimum lease payments are apportioned between finance income and the reduction |
of the lease debtor with finance income allocated so as to produce a constant periodic rate of interest on the net |
investment in the finance lease. |
Rentals payable and receivable under operating leases are charged to the income statement on a straight line basis over |
the period of the lease. |
Employee benefits |
When employees have rendered service to the company, short-term employee benefits to which the employees are |
entitled are recognised at the undiscounted amount expected to be paid in exchange for that service. |
The company operates a defined contribution plan for the benefit of its employees. Contributions are expensed as they |
become payable. |
Provisions |
Provisions are recognised when the company has an obligation at the financial reporting date as a result of a past event, it |
is probable that an outflow of economic benefits will be required in settlement and the amount can be reliably estimated. |
Impairment |
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each financial reporting |
date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and |
compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is |
recognised in the income statement unless the asset is carried at a revalued amount where the impairment loss is a |
revaluation decrease. |
Financial Instruments |
The company has chosen to adopt the Sections 11 and 12 of FRS 102 in respect of financial instruments. |
Basic financial assets, including trade and other debtors and cash and bank balances are initially recognised at transaction |
price, unless the arrangement constitute a financing transaction, where the transaction is measured at the present value of |
the future receipts discounted at a market rate of interest. |
At the end of each reporting period, financial assets measured at amortised cost are assessed for objective evidence of |
impairment. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present |
value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is |
recognised in the income statement. |
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. Accounts 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. |
Critical accounting judgements and estimation uncertainty |
In the application of the Company's accounting policies, management is required to make judgements, estimates and |
assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The |
estimates and underlying 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 if the revision affects only that period, or in the period of the |
revision and future periods if the revision affects both current and future periods. |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2. | ACCOUNTING POLICIES - continued |
Assets held for leasing and leasing income |
Tangible assets constructed and held for leasing are included within the relevant fixed asset category at cost and |
depreciated over their estimated useful lives. |
Second hand machines held for resale, but which may be rented out pending sale, are included as stock. |
Income from the hiring out of machines is accounted for in the period to which it relates. |
3. | TURNOVER |
The turnover and loss (2017 - profit) before taxation are attributable to the principal activities of the company. |
An analysis of turnover by geographical market is given below: |
2018 | 2017 |
£ | £ |
United Kingdom | 8,189,737 | 8,816,918 |
European Countries | 1,481,404 | 1,790,878 |
Non European Countries | 1,340,701 | 1,411,712 |
4. | EMPLOYEES AND DIRECTORS |
2018 | 2017 |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
2018 | 2017 |
Production | 57 | 64 |
Sales | 6 | 7 |
Administration | 13 | 12 |
2018 | 2017 |
£ | £ |
Directors' remuneration |
Directors' pension contributions to money purchase schemes |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes |
Information regarding the highest paid director for the year ended 31 December 2018 is as follows: |
2018 |
£ |
Emoluments etc |
Pension contributions to money purchase schemes |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
5. | OPERATING (LOSS)/PROFIT |
The operating loss (2017 - operating profit) is stated after charging/(crediting): |
2018 | 2017 |
£ | £ |
Depreciation - owned assets |
Depreciation - assets on hire purchase contracts |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Auditors' remuneration |
Operating lease rentals |
Research and development |
Net (gains)/losses on foreign exchange |
6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2018 | 2017 |
£ | £ |
Bank interest |
Hire purchase interest |
7. | TAXATION |
Analysis of the tax (credit)/charge |
The tax (credit)/charge on the loss for the year was as follows: |
2018 | 2017 |
£ | £ |
Current tax: |
UK corporation tax |
Adjustment re previous years | (78,897 | ) | - |
Total current tax | ( |
) |
Deferred tax: |
Tax losses carried forward | (99,895 | ) | 55,332 |
Capital allowances movement | 16,002 | (8,441 | ) |
Other timing differences | 3,721 | (560 | ) |
Total deferred tax | ( |
) |
Tax on (loss)/profit | ( |
) |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
7. | TAXATION - continued |
Reconciliation of total tax (credit)/charge included in profit and loss |
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained |
below: |
2018 | 2017 |
£ | £ |
(Loss)/profit before tax | ( |
) |
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of (2017 - |
Effects of: |
Expenses not deductible for tax purposes | - | 16,524 |
Timing difference | (80,172 | ) | (3,244 | ) |
Research and development | (78,897 | ) | (21,025 | ) |
Total tax (credit)/charge | (159,069 | ) | 47,398 |
8. | DIVIDENDS |
2018 | 2017 |
£ | £ |
Interim |
9. | INTANGIBLE FIXED ASSETS |
Patents |
and |
Goodwill | licences | Totals |
£ | £ | £ |
COST |
At 1 January 2018 |
and 31 December 2018 |
AMORTISATION |
At 1 January 2018 |
and 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
10. | TANGIBLE FIXED ASSETS |
Short | Plant and | Motor |
leasehold | machinery | vehicles | Totals |
£ | £ | £ | £ |
COST |
At 1 January 2018 |
Additions |
Disposals | ( |
) | ( |
) |
At 31 December 2018 |
DEPRECIATION |
At 1 January 2018 |
Charge for year |
Eliminated on disposal | ( |
) | ( |
) |
At 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
The net book value of tangible fixed assets includes £ 153,422 (2017 - £ 71,197 ) in respect of assets held under hire |
purchase contracts. |
11. | FIXED ASSET INVESTMENTS |
Shares in |
group |
undertakings |
£ |
COST |
At 1 January 2018 |
and 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
The company's investments at the Statement of Financial Position date in the share capital of companies include the |
following: |
Registered office: United Kingdom |
Nature of business: |
% |
Class of shares: | holding |
2018 | 2017 |
£ | £ |
Aggregate capital and reserves |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
11. | FIXED ASSET INVESTMENTS - continued |
Registered office: Hungary |
Nature of business: |
% |
Class of shares: | holding |
2018 | 2017 |
£ | £ |
Loss for the year | ( |
) |
The subsidiary ceased trading on 25 July 2018 |
12. | INVESTMENT PROPERTY |
Total |
£ |
FAIR VALUE |
At 1 January 2018 |
and 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
Fair value at 31 December 2018 is represented by: |
£ |
Valuation in 2016 | 160,000 |
If investment property had not been revalued it would have been included at the following historical cost: |
2018 | 2017 |
£ | £ |
Cost | 98,224 | 98,224 |
Investment property was valued on an open market basis on 1 May 2016 by Robert Bell and Company . |
13. | STOCKS |
2018 | 2017 |
£ | £ |
Raw materials |
New machines |
Second hand machines | 1,251,836 | 1,285,459 |
Stocks recognised as an expense in the period were -£469,629 (2017: -£209,050) |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
14. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2018 | 2017 |
£ | £ |
Trade debtors |
Amounts recoverable on contracts | 1,149,052 | 204,939 |
Other debtors |
Tax |
VAT | 58,154 | - |
Deferred tax asset |
Prepayments and accrued income |
Deferred tax asset |
2018 | 2017 |
£ | £ |
Accelerated capital allowances | ( |
) | ( |
) |
Tax losses carried forward |
Other timing differences | - | 3,722 |
15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2018 | 2017 |
£ | £ |
Bank loans and overdrafts (see note 17) |
Other loans (see note 17) |
Hire purchase contracts (see note 18) |
Trade creditors |
Amounts owed to group undertakings |
Taxation |
Other taxes and social security |
Other creditors |
Directors' current accounts | 97,977 | 102,847 |
Accruals and deferred income |
16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
2018 | 2017 |
£ | £ |
Bank loans (see note 17) |
Hire purchase contracts (see note 18) |
17. | LOANS |
An analysis of the maturity of loans is given below: |
2018 | 2017 |
£ | £ |
Amounts falling due within one year or on demand: |
Bank overdrafts |
Bank loans |
Other loan | 405,000 | 340,000 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
17. | LOANS - continued |
2018 | 2017 |
£ | £ |
Amounts falling due between one and two years: |
Bank loans - 1-2 years |
Amounts falling due between two and five years: |
Bank loans - 2-5 years |
18. | LEASING AGREEMENTS |
Minimum lease payments under hire purchase fall due as follows: |
Hire purchase contracts |
2018 | 2017 |
£ | £ |
Gross obligations repayable: |
Within one year |
Between one and five years |
Finance charges repayable: |
Within one year |
Between one and five years |
Net obligations repayable: |
Within one year |
Between one and five years |
Total future minimum lease payments under non-cancellable operating leases are as follows: |
2017 | 2016 |
£ | £ |
Not later than one year | 95,000 | 95,000 |
Later than one and not later than five years | 286,250 | 311,250 |
Later than five years | 70,000 | 210,000 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
19. | SECURED DEBTS |
The following secured debts are included within creditors: |
2018 | 2017 |
£ | £ |
Bank overdrafts |
Bank loans |
Hire purchase contracts | 145,957 | 69,837 |
Other creditor | 928,929 | 854,941 |
The bank overdraft and loan are secured by a charge over all company assets. |
All monies owed by the company to RJ Willey are secured by a fixed and floating charge over all of the company's assets. |
Hire purchase and finance lease balances are secured on the assets to which they relate. |
The other creditor is secured on the stock to which it relates. |
20. | FINANCIAL INSTRUMENTS |
The company has the following financial instruments: |
2018 | 2017 |
Financial assets that are debt instruments measured at amortised cost |
Trade debtors | 660,243 | 1,549,224 |
Other debtors | 11,874 | 19,351 |
Financial liabilities measured at amortised cost |
Bank loans and overdrafts | 933,496 | 1,193,947 |
Trade creditors | 2,635,444 | 1,791,193 |
Other creditors | 957,672 | 873,466 |
Directors current accounts | 97,977 | 102,847 |
Other loan | 405,000 | 340,000 |
Hire purchase | 145,957 | 69,837 |
Amounts owed to group undertakings | 100 | 100 |
The total interest income and interest expense for financial assets and financial liabilities that are not measured at fair |
value through profit or loss was £0 (2017: £744) and £107,386 (2017 £101,386) respectively. |
21. | DEFERRED TAX |
£ |
Balance at 1 January 2018 | ( |
) |
Movement in year | (80,172 | ) |
Balance at 31 December 2018 | ( |
) |
22. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2018 | 2017 |
value: | £ | £ |
Ordinary | £1 | 500 | 500 |
HOUSEHAM SPRAYERS LIMITED (REGISTERED NUMBER: 02651880) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
23. | RESERVES |
Capital |
Retained | Revaluation | redemption |
earnings | reserve | reserve | Totals |
£ | £ | £ | £ |
At 1 January 2018 | 1,922,995 | 1,985,271 |
Deficit for the year | ( |
) | ( |
) |
Dividends | ( |
) | ( |
) |
At 31 December 2018 | 1,674,649 |
24. | PENSION COMMITMENTS |
The company pays into a defined contribution scheme for eligible employees. The assets are held separately from those of |
the company in an independently administered fund. The pension cost charge represents contributions paid by the |
company to the fund and amounts to £100,691 (2017 £104,534).The balance owed at the year end was £0 (2017 £19,586). |
25. | RELATED PARTY DISCLOSURES |
2018 | 2017 |
£ | £ |
Sales |
Purchases |
Amount due from related party |
Amount due to related party |
2018 | 2017 |
£ | £ |
Amount due to related party |
During the year, a total of key management personnel compensation of £ |
26. | RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS |
2018 | 2017 |
£ | £ |
(Loss)/profit for the financial year | ( |
) |
Dividends | ( |
) | ( |
) |
Net (reduction)/addition to shareholders' funds | (310,622 | ) | 172,830 |
Opening shareholders' funds | 1,985,771 | 1,812,941 |
Closing shareholders' funds | 1,675,149 | 1,985,771 |
27. | CONTROLLING PARTY |
The company is controlled by R J Willey, a director and the majority shareholder. |