P R Marriott Drilling Limited - Limited company accounts 18.2
P R Marriott Drilling Limited - Limited company accounts 18.2
REGISTERED NUMBER: 02592487 (England and Wales) |
GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2018 |
FOR |
P R MARRIOTT DRILLING LIMITED |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 4 |
Report of the Independent Auditors | 6 |
Consolidated Income Statement | 8 |
Consolidated Other Comprehensive Income | 9 |
Consolidated Balance Sheet | 10 |
Company Balance Sheet | 11 |
Consolidated Statement of Changes in Equity | 12 |
Company Statement of Changes in Equity | 14 |
Consolidated Cash Flow Statement | 15 |
Notes to the Consolidated Cash Flow Statement | 16 |
Notes to the Consolidated Financial Statements | 17 |
P R MARRIOTT DRILLING LIMITED |
COMPANY INFORMATION |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants |
Statutory Auditor |
35 Wilkinson Street |
Sheffield |
South Yorkshire |
S10 2GB |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
GROUP STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
The directors present their strategic report of the company and the group for the year ended 31 December 2018. |
REVIEW OF BUSINESS |
During 2018 the activity remained at its subdued levels, with no major overseas contracts operating. However, a number |
of significant overseas contract were won by the Marriott Drilling Group during the year, these contracts will all |
commence operations in the later half of 2019, which will lead towards a profitable future for the group. In addition to |
the new contacts in hand, the company is also still being invited to tender a number varied and interesting projects in both |
new and existing markets. |
Marriott Drilling maintains a strong team working ethos and a proactive approach to ensure its customers' needs are met |
as well as being competitive with pricing and remaining commercially realistic. Marriott Drilling has successfully |
maintained a minimal down time rate for drilling rigs and associated equipment due to comprehensive routine |
maintenance programmes that have kept project delivery lead times on target. The group's emphasis on providing highly |
skilled staff has ensured another accident free year within the various projects, further strengthening our reputation of |
providing a safe and quality drilling service, which is becoming increasingly valuable in today's competitive market. |
Over the coming year, the group plans to continue consolidating its position in the key markets where Marriott Drilling |
has a market leading position and also seeks to expand into new markets and territories where the right opportunities |
exist. Marriott Drilling considers the geothermal industry in selective locations as being a key target industry area and |
will strive to increase their market share within this part of the deep drilling industry. |
The group is committed to an expansion in its activities in East Africa, through geothermal activities and oil exploration |
and oilfield development, areas where the Directors envisage increase in activity in the next few years. Marriott Drilling is |
ideally placed to capitalise on these opportunities, supported by very successful previous contracts both in the geothermal |
sector and in oil exploration. |
PRINCIPAL RISKS AND UNCERTAINTIES |
Exchange rate exposure over the long term nature of our contracts can be a concern for the business, however a |
significant natural hedge is created by purchases being made in overseas currencies |
Oil price reductions may not affect the short term prospects for the business but may be an issue long term, so the |
company is actively seeking to expand upon its geothermal and non oil/gas based markets to assist with negating the long |
term risk. |
Political uncertainty both at home and in the various overseas territories in which we are currently operating always |
means the company needs to be on its guard. |
With regards to employee protection for both health and security, third party services are utilised where necessary. |
Default or non-payment by a major customer will always be a risk, but the blue chip and sovereign nature of our |
customers, whilst not fully negating the risk, certainly helps to minimise it. |
KEY PERFORMANCE INDICATORS |
There are a number of key performance indicators ("KPI") that the management team use to monitor the performance of |
the business. These are as follows: |
12 Months ended 31 December 2018 |
12 Months ended 31December 2017 |
Turnover | £7.7m | £15.8m |
Operating (Loss)/ Profit | (27% | ) | 16% |
Return on Capital Employed | (6.2% | ) | 7.5% |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
GROUP STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
FUTURE PROSPECTS |
In the home market our Groundwater Engineering Division continues to go from strength to strength by both increasing |
market share within its existing market and diversification. |
The Marriott Drilling Group continues to invest in the latest drilling technology to ensure that the company has the |
technical capability of providing a quality service. The company will also continue to maintain and extend our ISO |
standards certification to further increase its business credentials as well as continue to offer competitive pricing and |
innovative contracting solutions. |
Due for the number of new and exciting contracts in hand the company has strengthened the management team for both |
UK and overseas operations, Not only does this assist in the operation and governance of the existing work load, but it |
has proven to expand our capacity to tender for new prospects as they arise. |
ON BEHALF OF THE BOARD: |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
The directors present their report with the financial statements of the company and the group for the year ended |
31 December 2018. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of drilling and related services to the oil, gas, gas |
storage, shale gas, CBM, geothermal, mining and water supply industries. |
DIVIDENDS |
No dividends will be distributed for the year ended 31 December 2018. |
RESEARCH AND DEVELOPMENT |
During the year, the group continued to reinvest in the research and development of new and innovative processes to |
gain a competitive advantage in new and existing markets. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 January 2018 to the date of this |
report. |
QUALIFYING THIRD PARTY INDEMNITY PROVISION |
During the financial year and at the time the directors report is approved, a Qualifying Third Party Indemnity Provision |
for the benefit of the directors is in force. |
DISCLOSURE IN THE STRATEGIC REPORT |
As required by Section 414C(11) Companies Act 2006, this statement confirms that certain items that are required to be |
disclosed in the directors report are set out in the strategic report. |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the Group 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 the group 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; |
- | 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the |
company and the group 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 the group and hence for taking reasonable steps |
for the prevention and detection of fraud and other irregularities. |
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 group'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 group's auditors are |
aware of that information. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
AUDITORS |
The auditors, Hollis and Co Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
P R MARRIOTT DRILLING LIMITED |
Opinion |
We have audited the financial statements of P R Marriott Drilling Limited (the 'parent company') and its subsidiaries (the |
'group') for the year ended 31 December 2018 which comprise the Consolidated Income Statement, Consolidated Other |
Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in |
Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated |
Cash Flow Statement, 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 group's and of the parent company affairs as at 31 December 2018 and of the group's 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 group 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 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 directors are responsible for the other information. The other information comprises the information in the Group |
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 Group 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 Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
P R MARRIOTT DRILLING LIMITED |
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 Group 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 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 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 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. |
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 |
Chartered Accountants |
Statutory Auditor |
35 Wilkinson Street |
Sheffield |
South Yorkshire |
S10 2GB |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED INCOME STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2018 | 2017 |
as restated |
Notes | £ | £ | £ | £ |
TURNOVER | 4 | 7,694,806 | 15,747,763 |
Cost of sales | 5,329,314 | 7,020,296 |
GROSS PROFIT | 2,365,492 | 8,727,467 |
Distribution costs | 356,834 | 236,058 |
Administrative expenses | 4,248,853 | 5,904,669 |
4,605,687 | 6,140,727 |
(2,240,195 | ) | 2,586,740 |
Other operating income | 5 | 133,800 | - |
OPERATING (LOSS)/PROFIT | 7 | (2,106,395 | ) | 2,586,740 |
Interest receivable and similar income | 153,038 | 18,398 |
(1,953,357 | ) | 2,605,138 |
Interest payable and similar expenses | 8 | 225,342 | 492,596 |
(LOSS)/PROFIT BEFORE TAXATION | (2,178,699 | ) | 2,112,542 |
Tax on (loss)/profit | 9 | (584,169 | ) | 927,716 |
(LOSS)/PROFIT FOR THE FINANCIAL YEAR |
( |
) |
(Loss)/profit attributable to: |
Owners of the parent | (1,249,491 | ) | 725,908 |
Non-controlling interests | (345,039 | ) | 458,918 |
(1,594,530 | ) | 1,184,826 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED OTHER COMPREHENSIVE INCOME |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2018 | 2017 |
as restated |
Notes | £ | £ |
(LOSS)/PROFIT FOR THE YEAR | (1,594,530 | ) | 1,184,826 |
OTHER COMPREHENSIVE INCOME |
Currency translation differences on |
foreign currency net investments | 347,530 | (1,244,429 | ) |
Reduction in revaluation reserve | - | (338,117 | ) |
Deferred tax on revaluation reserve |
Income tax relating to components of other comprehensive income |
140,774 |
- |
OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
488,304 |
(1,582,546 |
) |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
(397,720 |
) |
Note |
Prior year adjustment | 11 | 243,678 |
TOTAL COMPREHENSIVE INCOME SINCE LAST ANNUAL REPORT |
(862,548 |
) |
Total comprehensive income attributable to: |
Owners of the parent | (604,391 | ) | (545,531 | ) |
Non-controlling interests | (258,157 | ) | 147,811 |
(862,548 | ) | (397,720 | ) |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED BALANCE SHEET |
31 DECEMBER 2018 |
2018 | 2017 |
as restated |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 12 | 27,559,248 | 27,532,980 |
Investments | 13 | - | - |
27,559,248 | 27,532,980 |
CURRENT ASSETS |
Stocks | 14 | 349,700 | 302,072 |
Debtors | 15 | 6,365,171 | 5,561,787 |
Cash at bank and in hand | 4,611,365 | 3,813,359 |
11,326,236 | 9,677,218 |
CREDITORS |
Amounts falling due within one year | 16 | 4,788,486 | 3,127,324 |
NET CURRENT ASSETS | 6,537,750 | 6,549,894 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
34,096,998 |
34,082,874 |
CREDITORS |
Amounts falling due after more than one year | 17 | (17,543,827 | ) | (15,854,575 | ) |
PROVISIONS FOR LIABILITIES | 21 | (1,881,762 | ) | (2,450,664 | ) |
NET ASSETS | 14,671,409 | 15,777,635 |
CAPITAL AND RESERVES |
Called up share capital | 22 | 73,002 | 73,002 |
Revaluation reserve | 23 | 3,014,203 | 3,084,800 |
Capital redemption reserve | 23 | 73,000 | 73,000 |
Other reserves | 23 | 1,323,712 | 837,187 |
Retained earnings | 23 | 8,922,655 | 10,186,652 |
SHAREHOLDERS' FUNDS | 13,406,572 | 14,254,641 |
NON-CONTROLLING INTERESTS | 24 | 1,264,837 | 1,522,994 |
TOTAL EQUITY | 14,671,409 | 15,777,635 |
The financial statements were approved by the Board of Directors on 28 October 2019 and were signed on its behalf by: |
J W Hobday - Director |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
COMPANY BALANCE SHEET |
31 DECEMBER 2018 |
2018 | 2017 |
as restated |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 12 | 10,142,980 | 10,117,349 |
Investments | 13 |
CURRENT ASSETS |
Stocks | 14 |
Debtors | 15 |
Cash at bank and in hand |
CREDITORS |
Amounts falling due within one year | 16 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year | 17 | ( |
) | ( |
) |
PROVISIONS FOR LIABILITIES | 21 | ( |
) | ( |
) |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 22 |
Revaluation reserve |
Capital redemption reserve |
Retained earnings |
SHAREHOLDERS' FUNDS |
Company's loss for the financial year | (214,375 | ) | (1,195,474 | ) |
The financial statements were approved by the Board of Directors on |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
Called up | Capital |
share | Retained | Revaluation | redemption |
capital | earnings | reserve | reserve |
£ | £ | £ | £ |
Balance at 1 January 2017 | 73,002 | 9,220,744 | 3,662,917 | 73,000 |
Changes in equity |
Profit for the year | - | 482,230 | - | - |
Other comprehensive income | - | - | (338,117 | ) | - |
Total comprehensive income | - | 482,230 | (338,117 | ) | - |
Reserve transfer | - | 240,000 | (240,000 | ) | - |
Balance at 31 December 2017 | 73,002 | 9,942,974 | 3,084,800 | 73,000 |
Prior year adjustment | - | 243,678 | - | - |
As restated | 73,002 | 10,186,652 | 3,084,800 | 73,000 |
Changes in equity |
Deficit for the year | - | (1,249,491 | ) | - | - |
Other comprehensive income | - | (225,877 | ) | 140,774 | - |
Total comprehensive income | - | (1,475,368 | ) | 140,774 | - |
Reserve transfer | - | 211,371 | (211,371 | ) | - |
Balance at 31 December 2018 | 73,002 | 8,922,655 | 3,014,203 | 73,000 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
Other | Non-controlling | Total |
reserves | Total | interests | equity |
£ | £ | £ | £ |
Balance at 1 January 2017 | 1,770,509 | 14,800,172 | 1,375,183 | 16,175,355 |
Changes in equity |
Profit for the year | - | 482,230 | 458,918 | 941,148 |
Other comprehensive income | (933,322 | ) | (1,271,439 | ) | (311,107 | ) | (1,582,546 | ) |
Total comprehensive income | (933,322 | ) | (789,209 | ) | 147,811 | (641,398 | ) |
Balance at 31 December 2017 | 837,187 | 14,010,963 | 1,522,994 | 15,533,957 |
Prior year adjustment | - | 243,678 | - | 243,678 |
As restated | 837,187 | 14,254,641 | 1,522,994 | 15,777,635 |
Changes in equity |
Deficit for the year | - | (1,249,491 | ) | (345,039 | ) | (1,594,530 | ) |
Other comprehensive income | 486,525 | 401,422 | 86,882 | 488,304 |
Total comprehensive income | 486,525 | (848,069 | ) | (258,157 | ) | (1,106,226 | ) |
Balance at 31 December 2018 | 1,323,712 | 13,406,572 | 1,264,837 | 14,671,409 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
Called up | Capital |
share | Retained | Revaluation | redemption | Total |
capital | earnings | reserve | reserve | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2017 |
Changes in equity |
Deficit for the year | - | (1,195,474 | ) | - | - | (1,195,474 | ) |
Other comprehensive income | - | - | ( |
) | (338,117 | ) |
Total comprehensive income | - | ( |
) | ( |
) | ( |
) |
Reserve transfer | - | 240,000 | (240,000 | ) | - | - |
Balance at 31 December 2017 |
Changes in equity |
Deficit for the year | - | (214,375 | ) | - | - | (214,375 | ) |
Other comprehensive income | - | - | 140,774 |
Total comprehensive income | - | ( |
) | ( |
) |
Reserve transfer | - | 211,371 | (211,371 | ) | - | - |
Balance at 31 December 2018 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
CONSOLIDATED CASH FLOW STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
2018 | 2017 |
as restated |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,988,835 | 4,464,144 |
Tax paid | (541,088 | ) | (643,000 | ) |
Net cash from operating activities | 1,447,747 | 3,821,144 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (1,206,350 | ) | (614,468 | ) |
Sale of tangible fixed assets | 158,877 | 955 |
Interest received | 153,038 | - |
Net cash from investing activities | (894,435 | ) | (613,513 | ) |
Cash flows from financing activities |
New loans in year | 206,743 | - |
Capital repayments in year | (115,920 | ) | - |
Amount withdrawn by directors | (5,609 | ) | - |
Bank interest paid | (225,342 | ) | (480,108 | ) |
Movement in related party loan | 384,822 | (989,895 | ) |
Net cash from financing activities | 244,694 | (1,470,003 | ) |
Increase in cash and cash equivalents | 798,006 | 1,737,628 |
Cash and cash equivalents at beginning of year |
2 |
3,813,359 |
2,075,731 |
Cash and cash equivalents at end of year | 2 | 4,611,365 | 3,813,359 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
1. | RECONCILIATION OF (LOSS)/PROFIT FOR THE FINANCIAL YEAR TO CASH GENERATED FROM OPERATIONS |
2018 | 2017 |
as restated |
£ | £ |
(Loss)/profit for the financial year | (1,594,530 | ) | 1,184,826 |
Depreciation charges | 2,302,587 | 2,605,778 |
Profit on disposal of fixed assets | (97,895 | ) | - |
Foreign exchange differences | (84,904 | ) | 244,828 |
Increase in provisions | 46,097 | - |
Finance costs | 225,342 | 492,596 |
Finance income | (153,038 | ) | (18,398 | ) |
Taxation | (584,169 | ) | 927,716 |
59,490 | 5,437,346 |
(Increase)/decrease in stocks | (47,628 | ) | 75,516 |
Increase in trade and other debtors | (475,991 | ) | (2,857,057 | ) |
Increase in trade and other creditors | 2,452,964 | 1,808,339 |
Cash generated from operations | 1,988,835 | 4,464,144 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these |
Balance Sheet amounts: |
Year ended 31 December 2018 |
31.12.18 | 1.1.18 |
£ | £ |
Cash and cash equivalents | 4,611,365 | 3,813,359 |
Year ended 31 December 2017 |
31.12.17 | 1.1.17 |
as restated |
£ | £ |
Cash and cash equivalents | 3,813,359 | 2,075,731 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
1. | STATUTORY INFORMATION |
P R Marriott Drilling Limited is a |
company's registered number and registered office address can be found on the General Information page. |
The presentation currency of the financial statements is the Pound Sterling (£). |
The consolidated financial statements cover a group of entities. |
The figures in the financial statements are rounded to the nearest £ |
2. | STATEMENT OF COMPLIANCE |
3. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Basis of consolidation |
The Group financial statements consolidate the financial statements of P R Marriott Drilling Limited and all its |
subsidiary undertaking. The Group profit and loss account includes the results of P R Marriott Drilling Limited |
and all its subsidiary after intra group trading and profits have been eliminated. |
Critical accounting judgements and key sources of estimation uncertainty |
- Key sources of estimation uncertainty. |
The Parent company believes that there are no areas of material estimation uncertainty which affect the financial |
statements. |
- Critical accounting judgements in applying the Company's accounting policies. |
The Parent company believes that the major judgements applied are: |
- The use of the going concern principle which is based on the belief that the group will have adequate resources |
to continue in operational existence for the foreseeable future. |
- Based on a review of the ongoing trading budgets and forecasts of its investments, that there is no need to |
impair those investments and debtor balances due to the company from those entities. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, |
value added tax and other sales taxes. |
Turnover is earned primarily through the charging of a day rates to customers for the operation of a drilling rig, |
together with mobilisation and de-mobilisation costs. |
Day rate revenues are recognised as and when the service is provided to customers. Mobilisation and |
de-mobilisation revenues are recognised at the time when rig mobilisation or de-mobilisation is completed. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
3. | ACCOUNTING POLICIES - continued |
Tangible fixed assets |
Improvements to property | - |
Plant and machinery | - |
Fixtures and fittings | - |
Motor vehicles | - |
Computer equipment | - |
- Revaluation |
Drilling rigs are stated at fair value less any subsequent accumulated depreciation and impairment losses. |
Gains on revaluation are recognised in the 'other comprehensive income' statement and accumulated in the |
revaluation reserve, however the increase is recognised via the profit and loss account to the extent that it |
reverses a revaluation decrease previously recognised via the profit and loss account. |
Losses arising on revaluation are recognised in the ' other comprehensive income' statement to the extent of any |
previously recognised revaluation increases accumulated in the revaluation reserve in respect of that asset. Any |
excess is recognised via the profit and loss account. |
Government grants |
The company has adopted the accruals model for recognising grants. Grants relating to revenue are recognised as |
income in the period in which the related costs are recognised for which the grant is intended to compensate. |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow |
moving items. |
Financial instruments |
- Trade and other debtors/creditors |
Trade and other debtors are initially recognised at transaction price less attributable transaction costs. Trade and |
other creditors are initially recognised at transaction price less attributable transaction costs. Subsequently they |
are measures at amortised cost using the effective interest method, less any impairment losses in the case of trade |
debtors. If the arrangement constitutes a financing transaction, then it is measured at the present value of future |
payments discounted at a market rate of interest for a similar debt instrument |
- Financial Liabilities |
The company's other loans payable meet the definition of a basic financial instrument, so they are originally |
recognised at the transaction price. |
- Debt instruments which are financing transactions at a rate of interest that is not a market rate. |
Where debt instruments are classified as assets due after more than one year or long term liabilities, then the |
company measures these at the present value of the future payments discounted at a market rate of interest for a |
similar debt instrument. |
Where debt instruments are classified as current assets or current liabilities, then there is no present value |
adjustment to the initial measurement based on amortised cost. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
3. | ACCOUNTING POLICIES - continued |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated 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 balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance |
sheet 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 |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance |
sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date |
of transaction. Exchange differences are taken into account in arriving at the operating result. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held |
under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases |
are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element |
of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the |
lease. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme |
are charged to profit or loss in the period to which they relate. |
Joint ventures |
Were the company is a venturer in a jointly controlled operation, the company has recognised the assets that it |
controls and the liabilities that it incurs, together with the expenses that it incurs and its share of the income that it |
earns from the revenue generated from the operation. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
4. | TURNOVER |
The turnover and loss (2017 - profit) before taxation are attributable to the one principal activity of the group. |
An analysis of turnover by geographical market is given below: |
2018 | 2017 |
as restated |
£ | £ |
United Kingdom |
Overseas | 724,632 | 12,916,364 |
5. | OTHER OPERATING INCOME |
2018 | 2017 |
as restated |
£ | £ |
Government grants |
The grant was received by the parent undertaking to cover costs incurred on an R&D project. |
6. | EMPLOYEES AND DIRECTORS |
2018 | 2017 |
as restated |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
2018 | 2017 |
as restated |
Directors | 2 | 2 |
Administration | 22 | 26 |
Operational/drilling | 40 | 28 |
2018 | 2017 |
as restated |
£ | £ |
Directors' remuneration |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
7. | OPERATING (LOSS)/PROFIT |
The operating loss (2017 - operating profit) is stated after charging/(crediting): |
2018 | 2017 |
as restated |
£ | £ |
Hire of plant and machinery |
Other operating leases |
Depreciation - owned assets |
Depreciation - assets on hire purchase contracts |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Auditor's remuneration - KPMG |
Auditor's remuneration - Hollis and Co |
Foreign exchange differences | ( |
) |
Pension contributions |
8. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2018 | 2017 |
as restated |
£ | £ |
Bank interest |
Hire purchase |
Overseas finance costs |
9. | TAXATION |
Analysis of the tax (credit)/charge |
The tax (credit)/charge on the loss for the year was as follows: |
2018 | 2017 |
as restated |
£ | £ |
Current tax: |
UK corporation tax | ( |
) |
Overseas taxation | - | 1,172,267 |
Surrender of R&D tax credits | (60,388 | ) | - |
Adjustment to prior years. | - | 25,300 |
Total current tax | ( |
) |
Deferred tax: |
Deferred tax | ( |
) |
Adjustment to prior years | 87,018 | (162,958 | ) |
Total deferred tax | ( |
) | ( |
) |
Tax on (loss)/profit | ( |
) |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
9. | 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 |
as restated |
£ | £ |
(Loss)/profit before tax | ( |
) |
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of |
( |
) |
Effects of: |
Expenses not deductible for tax purposes |
Income not taxable for tax purposes | ( |
) |
Capital allowances in excess of depreciation | ( |
) | ( |
) |
Adjustments to tax charge in respect of previous periods | ( |
) |
Change in tax rate on deferred tax | - | (13,793 | ) |
Withholding tax suffered | - | 402,987 |
Differences between UK and overseas tax rates | (272,835 | ) | 336,888 |
Deferred tax reserve movement | 126,783 | 98,280 |
Tax effect of prior year adjustment | - | (26,756 | ) |
Surrender of R&D tax credits | (60,388 | ) | - |
Further tax losses to carry forward | 77,859 | - |
Total tax (credit)/charge | (584,169 | ) | 927,716 |
Tax effects relating to effects of other comprehensive income |
2018 |
Gross | Tax | Net |
£ | £ | £ |
Currency translation differences on |
foreign currency net investments | - | 347,530 |
Reduction in revaluation reserve |
Deferred tax on revaluation reserve | 140,774 | 140,774 |
347,530 | 140,774 | 488,304 |
2017 |
Gross | Tax | Net |
£ | £ | £ |
Currency translation differences on |
foreign currency net investments | ( |
) | - | (1,244,429 | ) |
Reduction in revaluation reserve | ( |
) | - | (338,117 | ) |
(1,582,546 | ) | - | (1,582,546 | ) |
The parent company is currently in the early stages of preparing a research and development claim relating to the |
2018 financial year. Following a successful claim for 2017, the directors are confident that a similar outcome will |
be achieved for 2018 in the near future. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
10. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not |
presented as part of these financial statements. |
11. | PRIOR YEAR ADJUSTMENT |
The prior year adjustment relates to a recatagorisation of certain costs incurred by the Kenyan subsidiary in 2017, |
which were incorrectly charged as an expense rather than capital. |
12. | TANGIBLE FIXED ASSETS |
Group |
Improvements | Fixtures |
to | Plant and | and |
property | machinery | fittings |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2018 | 123,574 | 40,581,391 | 43,840 |
Additions | 52,955 | 1,228,474 | 5,145 |
Disposals | - | (88,580 | ) | - |
Exchange differences | - | 1,445,693 | - |
Reclassification/transfer |
At 31 December 2018 | 176,529 | 43,405,789 | 48,985 |
DEPRECIATION |
At 1 January 2018 | 33,035 | 13,242,168 | 35,014 |
Charge for year | 5,296 | 2,260,892 | 2,154 |
Eliminated on disposal | - | (34,819 | ) | - |
Exchange differences | - | 488,269 | - |
Reclassification/transfer |
At 31 December 2018 | 38,331 | 16,195,321 | 37,168 |
NET BOOK VALUE |
At 31 December 2018 | 138,198 | 27,210,468 | 11,817 |
At 31 December 2017 | 90,539 | 27,339,223 | 8,826 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
12. | TANGIBLE FIXED ASSETS - continued |
Group |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2018 | 436,971 | 84,665 | 41,270,441 |
Additions | 145,723 | - | 1,432,297 |
Disposals | (84,028 | ) | - | (172,608 | ) |
Exchange differences | 2,212 | 543 | 1,448,448 |
Reclassification/transfer |
At 31 December 2018 | 500,878 | 85,208 | 44,217,389 |
DEPRECIATION |
At 1 January 2018 | 344,056 | 83,188 | 13,737,461 |
Charge for year | 33,776 | 469 | 2,302,587 |
Eliminated on disposal | (76,807 | ) | - | (111,626 | ) |
Exchange differences | 2,127 | 512 | 490,908 |
Reclassification/transfer |
At 31 December 2018 | 303,152 | 84,169 | 16,658,141 |
NET BOOK VALUE |
At 31 December 2018 | 197,726 | 1,039 | 27,559,248 |
At 31 December 2017 | 92,915 | 1,477 | 27,532,980 |
Tangible fixed assets with a carrying value of £27,559,248 (2017:£27,532,980) are pledged as security to the |
company's bankers. |
Cost or valuation at 31 December 2018 is represented by: |
Improvements | Fixtures |
to | Plant and | and |
property | machinery | fittings |
£ | £ | £ |
Valuation in 2018 | - | 42,177,315 | - |
Cost | 176,529 | 1,228,474 | 48,985 |
176,529 | 43,405,789 | 48,985 |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
Valuation in 2018 | - | - | 42,177,315 |
Cost | 500,878 | 85,208 | 2,040,074 |
500,878 | 85,208 | 44,217,389 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
12. | TANGIBLE FIXED ASSETS - continued |
Group |
The group's Rigs were revalued in 2018 by Davis Rig Equipment Inc. who are independent commercial |
valuers.The group's other plant and machinery assets are valued by the directors. |
If the group's plant and machinery had not been revalued they would have been included at a historical cost net |
book value of £24,046,987 (2017: £24,512,280) |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Improvements |
to | Plant and | Motor |
property | machinery | vehicles | Totals |
£ | £ | £ | £ |
COST OR VALUATION |
At 1 January 2018 |
Additions |
Transfer to ownership | - | (150,000 | ) | - | (150,000 | ) |
At 31 December 2018 |
DEPRECIATION |
At 1 January 2018 |
Charge for year |
Transfer to ownership | - | (43,787 | ) | - | (43,787 | ) |
At 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
12. | TANGIBLE FIXED ASSETS - continued |
Company |
Improvements | Fixtures |
to | Plant and | and |
property | machinery | fittings |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2018 | 123,574 | 16,046,180 | 43,840 |
Additions | 52,955 | 429,717 | 5,145 |
Disposals | - | (88,580 | ) | - |
At 31 December 2018 | 176,529 | 16,387,317 | 48,985 |
DEPRECIATION |
At 1 January 2018 | 33,035 | 6,116,203 | 35,014 |
Charge for year | 5,296 | 511,176 | 2,154 |
Eliminated on disposal | - | (34,819 | ) | - |
At 31 December 2018 | 38,331 | 6,592,560 | 37,168 |
NET BOOK VALUE |
At 31 December 2018 | 138,198 | 9,794,757 | 11,817 |
At 31 December 2017 | 90,539 | 9,929,977 | 8,826 |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
COST OR VALUATION |
At 1 January 2018 | 398,836 | 75,304 | 16,687,734 |
Additions | 145,723 | - | 633,540 |
Disposals | (84,028 | ) | - | (172,608 | ) |
At 31 December 2018 | 460,531 | 75,304 | 17,148,666 |
DEPRECIATION |
At 1 January 2018 | 311,780 | 74,353 | 6,570,385 |
Charge for year | 27,832 | 469 | 546,927 |
Eliminated on disposal | (76,807 | ) | - | (111,626 | ) |
At 31 December 2018 | 262,805 | 74,822 | 7,005,686 |
NET BOOK VALUE |
At 31 December 2018 | 197,726 | 482 | 10,142,980 |
At 31 December 2017 | 87,056 | 951 | 10,117,349 |
Tangible fixed assets with a carrying value of £10,142,980 (2017:£10,117,349) are pledged as security to the |
company's bankers. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
12. | TANGIBLE FIXED ASSETS - continued |
Company |
Cost or valuation at 31 December 2018 is represented by: |
Improvements | Fixtures |
to | Plant and | and |
property | machinery | fittings |
£ | £ | £ |
Valuation in 2018 | - | 15,957,600 | - |
Cost | 176,529 | 429,717 | 48,985 |
176,529 | 16,387,317 | 48,985 |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
Valuation in 2018 | - | - | 15,957,600 |
Cost | 460,531 | 75,304 | 1,191,066 |
460,531 | 75,304 | 17,148,666 |
The company's Rigs were revalued in 2018 by Davis Rig Equipment Inc. who are independent commercial |
valuers.The company's other plant and machinery assets are valued by the directors. |
If the company's plant and machinery had not been revalued they would have been included at a historical cost net |
book value of £6,811,226 (2017: £6,845,176) |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Improvements |
to | Plant and | Motor |
property | machinery | vehicles | Totals |
£ | £ | £ | £ |
COST OR VALUATION |
At 1 January 2018 |
Additions |
Transfer to ownership | - | (150,000 | ) | - | (150,000 | ) |
At 31 December 2018 |
DEPRECIATION |
At 1 January 2018 |
Charge for year |
Transfer to ownership | - | (43,787 | ) | - | (43,787 | ) |
At 31 December 2018 |
NET BOOK VALUE |
At 31 December 2018 |
At 31 December 2017 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
13. | FIXED ASSET INVESTMENTS |
Company |
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 group or the company's investments at the Balance Sheet date in the share capital of companies include the |
following: |
Subsidiary |
Registered office: L.R.Plot No 209/2486, 1st Floor, Trust Mansion Building, Tubman Street, P.O.Box 5601 - 00100, Nairobi, KENYA |
Nature of business: |
% |
Class of shares: | holding |
14. | STOCKS |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Raw materials and consumables | 349,700 | 258,983 |
Work-in-progress | - | 43,089 |
349,700 | 302,072 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
15. | DEBTORS |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Amounts falling due within one year: |
Trade debtors | 3,878,275 | 3,923,289 |
Amounts owed by group undertakings | - | - |
Other debtors | 51,367 | 82,193 |
Amounts due from related entities | 652,794 | 1,280,578 | 652,794 | 1,280,578 |
Tax | 327,393 | - |
Prepayments | 647,850 | 275,727 |
5,557,679 | 5,561,787 |
Amounts falling due after more than one |
year: |
Amounts due from related entities | 807,492 | - | 807,492 | - |
Aggregate amounts | 6,365,171 | 5,561,787 |
16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Other loans (see note 18) | 561,698 | 567,307 |
Hire purchase contracts (see note 19) | 124,379 | 80,185 |
Trade creditors | 1,168,944 | 416,065 |
Tax | - | 274,083 |
Social security and other taxes | 121,788 | 57,921 |
VAT | 554,483 | 74,074 | 554,483 | 74,074 |
Other creditors | 1,372,109 | 534,388 |
Amounts due to related parties | - | 556,305 | - | - |
Accrued expenses | 885,085 | 566,996 |
4,788,486 | 3,127,324 |
17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Hire purchase contracts (see note 19) | 280,385 | 233,756 |
Amounts due to related entities | 17,263,442 | 15,620,819 | 8,587,893 | 7,420,819 |
17,543,827 | 15,854,575 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
18. | LOANS |
An analysis of the maturity of loans is given below: |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Amounts falling due within one year or on |
demand: |
Other loans | 561,698 | 567,307 |
19. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
2018 | 2017 |
as restated |
£ | £ |
Net obligations repayable: |
Within one year | 124,379 | 80,185 |
Between one and five years | 280,385 | 233,756 |
404,764 | 313,941 |
Company |
Hire purchase contracts |
2018 | 2017 |
£ | £ |
Net obligations repayable: |
Within one year |
Between one and five years |
20. | SECURED DEBTS |
The following secured debts are included within creditors: |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Hire purchase contracts | 404,764 | 313,941 | 404,764 | 313,941 |
The hire purchase and finance lease obligations are secured over the assets to which they relate. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
21. | PROVISIONS FOR LIABILITIES |
Group | Company |
2018 | 2017 | 2018 | 2017 |
as restated | as restated |
£ | £ | £ | £ |
Deferred tax |
Accelerated capital allowances | 1,234,121 | 1,866,876 |
Other timing differences | - | (20,925 | ) | - | - |
Revaluation of fixed assets | 599,544 | 602,713 | 599,544 | 602,713 |
1,833,665 | 2,448,664 | 1,099,285 | 1,113,276 |
Other provisions | 48,097 | 2,000 | 45,640 | - |
Aggregate amounts | 1,881,762 | 2,450,664 | 1,144,925 | 1,113,276 |
Group |
Deferred | Other |
tax | provisions |
£ | £ |
Balance at 1 January 2018 | 2,448,664 | 2,000 |
Provided during year | - | 45,640 |
(Credit)/charge to Income Statement during year | (614,999 | ) | 457 |
Balance at 31 December 2018 | 1,833,665 | 48,097 |
Company |
Deferred | Other |
tax | provisions |
£ | £ |
Balance at 1 January 2018 |
Provided during year |
Charge to Income Statement during year |
Amount on revaluations not |
shown in other comprehensive |
income | (140,774 | ) | - |
Balance at 31 December 2018 |
22. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2018 | 2017 |
value: | as restated |
£ | £ |
Ordinary | £1 | 73,002 | 73,002 |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
23. | RESERVES |
Other reserves relate to the foreign exchange translation differences which arise on the translation of the groups |
net investment in its foreign subsidiaries. |
24. | NON-CONTROLLING INTERESTS |
The minority interest represents the proportion of the share capital and reserves of the subsidiary company that |
relates to the 25% that is owned by Mr Paul Marriott. |
25. | RELATED PARTY DISCLOSURES |
Entities over which the entity has control, joint control or significant influence |
2018 | 2017 |
as restated |
£ | £ |
Recharge of costs to related party | 590,853 | 3,046,999 |
Amount due from related party | 1,429,181 | 4,957,766 |
Key management personnel of the entity or its parent (in the aggregate) |
2018 | 2017 |
as restated |
£ | £ |
Rents payable | 107,600 | 107,600 |
Amount due to related party | 561,698 | 567,307 |
Other related parties |
2018 | 2017 |
as restated |
£ | £ |
Sales | 492,369 | - |
Purchases | 10,041 | - |
Interest charged to group | - | 479,862 |
Amount due from related party | 1,344,781 | - |
Amount due to related party | 17,147,437 | 15,620,820 |
During the year, a total of key management personnel compensation of £ 210,253 was paid. |
26. | AUDITOR LIABILITY LIMITATION AGREEMENT |
The parent company entered into an agreement on 16 April 2019 to limit the liability of the auditors to |
£1,000,000. |
27. | ULTIMATE CONTROLLING PARTY |
The ultimate controlling party is Mr P R Marriott.. |
P R MARRIOTT DRILLING LIMITED (REGISTERED NUMBER: 02592487) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2018 |
28. | FINANCIAL ASSETS AND LIABILITIES |
Group | Company |
2018 | 2017 | 2018 | 2017 |
£ | £ | £ | £ |
Financial assets that are equity instruments |
measured at cost less impairment | 0 | 0 | 586 | 586 |
Financial assets that are debt instruments |
measured at amortised cost | 5,389,928 | 5,286,060 | 6,199,704 | 7,152,683 |
Financial liabilities measured at amortised |
cost | (18,837,150 | ) | (16,907,130 | ) | (10,130,998 | ) | (7,916,920 | ) |
Loan commitment measured at cost less |
impairment | (561,698 | ) | (567,307 | ) | (561,698 | ) | (567,307 | ) |