Norscot Joinery Limited - Period Ending 2019-06-30

Norscot Joinery Limited - Period Ending 2019-06-30


Norscot Joinery Limited SC090662 false 2018-07-01 2019-06-30 2019-06-30 The principal activity of the company is the manufacture of timber kit homes, windows and doors. Digita Accounts Production Advanced 6.24.8820.0 Software true false SC090662 2018-07-01 2019-06-30 SC090662 2019-06-30 SC090662 core:RetainedEarningsAccumulatedLosses 2019-06-30 SC090662 core:ShareCapital 2019-06-30 SC090662 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2019-06-30 SC090662 core:CurrentFinancialInstruments 2019-06-30 SC090662 core:CurrentFinancialInstruments core:WithinOneYear 2019-06-30 SC090662 core:Non-currentFinancialInstruments 2019-06-30 SC090662 core:Non-currentFinancialInstruments core:AfterOneYear 2019-06-30 SC090662 core:PatentsTrademarksLicencesConcessionsSimilar 2019-06-30 SC090662 core:FurnitureFittingsToolsEquipment 2019-06-30 SC090662 core:LandBuildings 2019-06-30 SC090662 core:MotorVehicles 2019-06-30 SC090662 core:OtherPropertyPlantEquipment 2019-06-30 SC090662 bus:SmallEntities 2018-07-01 2019-06-30 SC090662 bus:AuditExemptWithAccountantsReport 2018-07-01 2019-06-30 SC090662 bus:FullAccounts 2018-07-01 2019-06-30 SC090662 bus:SmallCompaniesRegimeForAccounts 2018-07-01 2019-06-30 SC090662 bus:RegisteredOffice 2018-07-01 2019-06-30 SC090662 bus:Director1 2018-07-01 2019-06-30 SC090662 bus:PrivateLimitedCompanyLtd 2018-07-01 2019-06-30 SC090662 core:PatentsTrademarksLicencesConcessionsSimilar 2018-07-01 2019-06-30 SC090662 core:FurnitureFittings 2018-07-01 2019-06-30 SC090662 core:FurnitureFittingsToolsEquipment 2018-07-01 2019-06-30 SC090662 core:LandBuildings 2018-07-01 2019-06-30 SC090662 core:MotorVehicles 2018-07-01 2019-06-30 SC090662 core:OfficeEquipment 2018-07-01 2019-06-30 SC090662 core:OtherPropertyPlantEquipment 2018-07-01 2019-06-30 SC090662 core:PlantMachinery 2018-07-01 2019-06-30 SC090662 1 2018-07-01 2019-06-30 SC090662 countries:Scotland 2018-07-01 2019-06-30 SC090662 2018-06-30 SC090662 core:PatentsTrademarksLicencesConcessionsSimilar 2018-06-30 SC090662 core:FurnitureFittingsToolsEquipment 2018-06-30 SC090662 core:LandBuildings 2018-06-30 SC090662 core:MotorVehicles 2018-06-30 SC090662 core:OtherPropertyPlantEquipment 2018-06-30 SC090662 2017-07-01 2018-06-30 SC090662 2018-06-30 SC090662 core:RetainedEarningsAccumulatedLosses 2018-06-30 SC090662 core:ShareCapital 2018-06-30 SC090662 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2018-06-30 SC090662 core:CurrentFinancialInstruments 2018-06-30 SC090662 core:CurrentFinancialInstruments core:WithinOneYear 2018-06-30 SC090662 core:Non-currentFinancialInstruments 2018-06-30 SC090662 core:Non-currentFinancialInstruments core:AfterOneYear 2018-06-30 SC090662 core:FurnitureFittingsToolsEquipment 2018-06-30 SC090662 core:LandBuildings 2018-06-30 SC090662 core:MotorVehicles 2018-06-30 SC090662 core:OtherPropertyPlantEquipment 2018-06-30 iso4217:GBP xbrli:pure

Registration number: SC090662

Norscot Joinery Limited

Unaudited Financial Statements

for the Year Ended 30 June 2019

A9 Accountancy Limited
Chartered Accountants
Elm House
Cradlehall Business Park
Inverness
IV2 5GH

 

Norscot Joinery Limited

(Registration number: SC090662)
Balance Sheet as at 30 June 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

5

428,285

379,320

Other financial assets

6

-

1

 

428,285

379,321

Current assets

 

Stocks

7

393,768

598,413

Debtors

8

513,012

735,004

Cash at bank and in hand

 

584,946

278,307

 

1,491,726

1,611,724

Creditors: Amounts falling due within one year

9

(787,260)

(967,406)

Net current assets

 

704,466

644,318

Total assets less current liabilities

 

1,132,751

1,023,639

Creditors: Amounts falling due after more than one year

9

(35,680)

(46,342)

Provisions for liabilities

(42,546)

(31,416)

Net assets

 

1,054,525

945,881

Capital and reserves

 

Called up share capital

50,000

50,000

Profit and loss account

1,004,525

895,881

Total equity

 

1,054,525

945,881

For the financial year ending 30 June 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

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

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

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 28 November 2019 and signed on its behalf by:
 

 

Norscot Joinery Limited

(Registration number: SC090662)
Balance Sheet as at 30 June 2019

.........................................

Mr Callum Downs Grant

Director

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
Bower Workshops
Bower
Wick
Caithness
KW1 4TL

These financial statements were authorised for issue by the Board on 28 November 2019.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

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

Basis of preparation

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

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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

Tax

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

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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

Asset class

Depreciation method and rate

Plant & machinery

10% reducing balance

Fixtures & fittings

15% reducing balance

Motor vehicles

25% reducing balance

Office equipment

25% reducing balance

Land and buildings

2% straight line

Amortisation

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

Asset class

Amortisation method and rate

Design rights

straight line over 5 year

Cash and cash equivalents

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

Trade debtors

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

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

Stocks

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

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

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

Trade creditors

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

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

Borrowings

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

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

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

Leases

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

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

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

Share capital

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

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 63 (2018 - 58).

4

Intangible assets

Trademarks, patents and licenses
 £

Total
£

Cost or valuation

At 1 July 2018

30,000

30,000

At 30 June 2019

30,000

30,000

Amortisation

At 1 July 2018

30,000

30,000

At 30 June 2019

30,000

30,000

Carrying amount

At 30 June 2019

-

-

The aggregate amount of research and development expenditure recognised as an expense during the period is £28,280 (2018 - £13,833).
 

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
£

Total
£

Cost or valuation

At 1 July 2018

-

327,558

588,444

817,170

1,733,172

Additions

41,771

8,900

35,508

31,305

117,484

At 30 June 2019

41,771

336,458

623,952

848,475

1,850,656

Depreciation

At 1 July 2018

-

292,603

516,960

544,290

1,353,853

Charge for the year

835

10,517

26,748

30,418

68,518

At 30 June 2019

835

303,120

543,708

574,708

1,422,371

Carrying amount

At 30 June 2019

40,936

33,338

80,244

273,767

428,285

At 30 June 2018

-

34,956

71,484

272,880

379,320

Included within the net book value of land and buildings above is £40,935 (2018 - £Nil) in respect of freehold land and buildings.
 

6

Other financial assets (current and non-current)

2019
£

2018
£

Non-current financial assets

Financial assets at cost less impairment

-

1

7

Stocks

2019
£

2018
£

Work in progress

95,439

256,294

Other inventories

298,329

342,119

393,768

598,413

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

8

Debtors

Note

2019
£

2018
£

Trade debtors

 

286,257

399,363

Amounts owed by group undertakings and undertakings in which the company has a participating interest

26

121,324

Other debtors

 

226,729

214,317

Total current trade and other debtors

 

513,012

735,004

Details of non-current trade and other debtors

£175,000 (2018 -£175,000) of Loan to Norscot Property Limited is classified as non current.

9

Creditors

Creditors: amounts falling due within one year

Note

2019
£

2018
£

Due within one year

 

Bank loans and overdrafts

10

36,560

42,579

Trade creditors

 

372,045

480,907

Taxation and social security

 

175,951

191,924

Accruals and deferred income

 

9,928

8,212

Other creditors

 

192,776

243,784

 

787,260

967,406

Creditors: amounts falling due after more than one year

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

10

35,680

46,342

 

Norscot Joinery Limited

Notes to the Financial Statements for the Year Ended 30 June 2019

10

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Finance lease liabilities

35,680

46,342

2019
£

2018
£

Current loans and borrowings

Bank overdrafts

427

462

Finance lease liabilities

36,133

42,117

36,560

42,579

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £370,000 (2018 - £5,000).

12

Parent and ultimate parent undertaking

The ultimate parent is Norscot Joinery (Holdings) Limited, incorporated in Scotland.