A_&_D_TRANSPORT_(NW)_LIMI - Accounts


Company Registration No. 05745335 (England and Wales)
A & D TRANSPORT (NW) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
A & D TRANSPORT (NW) LIMITED
COMPANY INFORMATION
Director
A Brimble
Company number
05745335
Registered office
1 Mulberry Avenue
Turnstone Business Park
Widnes
Cheshire
WA8 0WN
Auditor
Mitchell Charlesworth LLP
3rd Floor
5 Temple Square
Temple Street
Liverpool
Merseyside
L2 5RH
A & D TRANSPORT (NW) LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
A & D TRANSPORT (NW) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 1 -

The director presents the strategic report for the year ended 31 March 2019.

 

Principal activities

 

The principal activity of the company continued to be that of a haulier.

Fair review of the business

Despite the increase in turnover the company has faced a tough year with reducing margins arising primarily from an increase in fuel costs. This trend has been reversed in the current year to March 2020 following various changes including job planning, agreed fuel rate rises and the continued reinvestment in improved efficiency equipment.

 

The director is confident that the results for the current year will therefore show a return to the prior year levels of profitability.

Principal risks and uncertainties

The director regularly discusses the risks facing the business with the management team and external advisors. The principal risks and uncertainties facing the company are broadly commercial risks.

 

Commercial risks

 

The director sees credit control, cost control and customer concentration as the key risks in the business. These are continually monitored and considered in order to minimise risk to the company.

Other information and explanations

Policy on payment of creditors

Creditors are paid in accordance with terms of business agreed with individual suppliers. Trade creditors included in the balance sheet represented 54 days (2018: 56 days) of average purchases during the period.

 

On behalf of the board

A Brimble
Director
16 December 2019
A & D TRANSPORT (NW) LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 2 -

The director presents his annual report and financial statements for the year ended 31 March 2019.

Director

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

A Brimble
Results and dividends

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

Ordinary dividends were paid amounting to £70,000. The director does not recommend payment of a final dividend.

Auditor

Having expressed a willingness to continue in office, Mitchell Charlesworth LLP are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

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

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

 

The director is 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. He is 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.

Statement of disclosure to auditor

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

A & D TRANSPORT (NW) LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 3 -
Strategic Report

In accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors’ Report) Regulations 2013 the company’s strategic report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 is noted in the Strategic Report on page 1.

On behalf of the board
A Brimble
Director
16 December 2019
A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 4 -
Opinion

We have audited the financial statements of A & D Transport (NW) Limited (the 'company') for the year ended 31 March 2019 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2019 and of its profit for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

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

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

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

Other information

The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report 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 our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 5 -
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 and the director's report.

 

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

 

  •     adequate accounting records have not been kept, 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 director's remuneration specified by law are not made; or

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

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the director is 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 6 -

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 him in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Philip Griffiths (Senior Statutory Auditor)
for and on behalf of Mitchell Charlesworth LLP
19 December 2019
Chartered Accountants
Statutory Auditor
3rd Floor
5 Temple Square
Temple Street
Liverpool
Merseyside
L2 5RH
A & D TRANSPORT (NW) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
11,259,711
10,199,196
Cost of sales
(10,379,926)
(9,192,326)
Gross profit
879,785
1,006,870
Administrative expenses
(427,285)
(412,459)
Operating profit
4
452,500
594,411
Interest payable and similar expenses
8
(154,559)
(217,863)
Profit before taxation
297,941
376,548
Tax on profit
9
(52,980)
(75,600)
Profit for the financial year
244,961
300,948

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

A & D TRANSPORT (NW) LIMITED
BALANCE SHEET
AS AT 31 MARCH 2019
31 March 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
8,364,716
7,326,716
Current assets
Debtors
13
2,013,796
1,859,101
Creditors: amounts falling due within one year
14
(5,155,568)
(4,891,303)
Net current liabilities
(3,141,772)
(3,032,202)
Total assets less current liabilities
5,222,944
4,294,514
Creditors: amounts falling due after more than one year
15
(3,371,904)
(2,686,935)
Provisions for liabilities
18
(247,000)
(178,500)
Net assets
1,604,040
1,429,079
Capital and reserves
Called up share capital
21
2
2
Profit and loss reserves
1,604,038
1,429,077
Total equity
1,604,040
1,429,079
The financial statements were approved and signed by the director and authorised for issue on 16 December 2019
A Brimble
Director
Company Registration No. 05745335
A & D TRANSPORT (NW) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2019
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2017
2
1,200,129
1,200,131
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
300,948
300,948
Dividends
10
-
(72,000)
(72,000)
Balance at 31 March 2018
2
1,429,077
1,429,079
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
244,961
244,961
Dividends
10
-
(70,000)
(70,000)
Balance at 31 March 2019
2
1,604,038
1,604,040
A & D TRANSPORT (NW) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2019
- 10 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,991,729
2,131,572
Interest paid
(154,559)
(217,863)
Income taxes paid
(68,340)
(35,431)
Net cash inflow from operating activities
1,768,830
1,878,278
Investing activities
Purchase of tangible fixed assets
(335,752)
(229,488)
Proceeds on disposal of tangible fixed assets
279,051
32,000
Net cash used in investing activities
(56,701)
(197,488)
Financing activities
Repayment/ proceeds of bank loans
(8,134)
(30,608)
Payment of finance leases obligations
(1,732,294)
(1,735,500)
Dividends paid
(70,000)
(72,000)
Net cash used in financing activities
(1,810,428)
(1,838,108)
Net decrease in cash and cash equivalents
(98,299)
(157,318)
Cash and cash equivalents at beginning of year
(1,217,318)
(1,060,000)
Cash and cash equivalents at end of year
(1,315,617)
(1,217,318)
Relating to:
Bank overdrafts included in creditors payable within one year
(1,315,617)
(1,217,318)
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 11 -
1
Accounting policies
Company information

A & D Transport (NW) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Mulberry Avenue, Turnstone Business Park, Widnes, Cheshire, WA8 0WN.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Leasehold
2% per annum
Plant and machinery
20% reducing balance
Fixtures, fittings and equipment
20% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 12 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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 profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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. Amounts 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

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

1.9
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exceptions:

 

Deferred tax assets are recognised only to the extent that the directors consider it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

 

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.11
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 15 -

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue

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

2019
2018
£
£
Turnover analysed by class of business
Sale of services
11,259,711
10,199,196
4
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
539,537
551,887
Depreciation of tangible fixed assets held under finance leases
894,685
895,692
Loss/(profit) on disposal of tangible fixed assets
38,456
(405)
Operating lease charges
20,143
9,414
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
5,250
5,000
For other services
All other non-audit services
22,340
13,250
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 16 -
6
Employees

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

2019
2018
Number
Number
Distribution
63
58
Office and management
5
7
68
65

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
2,255,110
2,078,739
Social security costs
196,595
180,531
Pension costs
52,235
37,330
2,503,940
2,296,600
7
Director's remuneration
2019
2018
£
£
Remuneration for qualifying services
8,060
8,055
Company pension contributions to defined contribution schemes
12,040
12,000
20,100
20,055

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2018 - 1).

8
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
27,561
34,323
Other finance costs:
Interest on finance leases and hire purchase contracts
126,998
183,540
154,559
217,863
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 17 -
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
(15,860)
68,000
Adjustments in respect of prior periods
340
-
Total current tax
(15,520)
68,000
Deferred tax
Origination and reversal of timing differences
68,500
7,600
Total tax charge
52,980
75,600

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

2019
2018
£
£
Profit before taxation
297,941
376,548
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
56,609
71,544
Tax effect of expenses that are not deductible in determining taxable profit
2,664
2,559
Adjustments in respect of prior years
340
-
Depreciation on assets not qualifying for tax allowances
876
2,249
Adjustment to reflect effective tax rate
(7,509)
(752)
Taxation charge for the year
52,980
75,600
10
Dividends
2019
2018
£
£
Interim paid
70,000
72,000
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 18 -
11
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2018
210,540
45,098
39,787
12,628,742
12,924,167
Additions
20,003
-
8,008
2,761,718
2,789,729
Disposals
-
-
-
(1,071,852)
(1,071,852)
At 31 March 2019
230,543
45,098
47,795
14,318,608
14,642,044
Depreciation and impairment
At 1 April 2018
4,211
33,729
25,273
5,534,238
5,597,451
Depreciation charged in the year
4,611
9,020
6,699
1,413,892
1,434,222
Eliminated in respect of disposals
-
-
-
(754,345)
(754,345)
At 31 March 2019
8,822
42,749
31,972
6,193,785
6,277,328
Carrying amount
At 31 March 2019
221,721
2,349
15,823
8,124,823
8,364,716
At 31 March 2018
206,329
11,369
14,514
7,094,504
7,326,716

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

2019
2018
£
£
Motor vehicles
5,997,984
5,453,708
12
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,843,862
1,790,394
Carrying amount of financial liabilities
Measured at amortised cost
8,309,937
7,183,765
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 19 -
13
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
1,843,862
1,625,418
Corporation tax recoverable
15,860
-
Prepayments and accrued income
154,074
233,683
2,013,796
1,859,101
14
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
16
1,321,834
1,225,452
Obligations under finance leases
17
1,742,299
1,711,802
Trade creditors
1,217,665
1,096,052
Corporation tax
-
68,000
Other taxation and social security
217,535
326,473
Other creditors
554,785
401,532
Accruals and deferred income
101,450
61,992
5,155,568
4,891,303
15
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Bank loans and overdrafts
16
105,041
111,258
Obligations under finance leases
17
3,266,863
2,575,677
3,371,904
2,686,935
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 20 -
16
Loans and overdrafts
2019
2018
£
£
Bank loans
111,258
119,392
Bank overdrafts
1,315,617
1,217,318
1,426,875
1,336,710
Payable within one year
1,321,834
1,225,452
Payable after one year
105,041
111,258

Included in the overdraft figure is an amount of £964,052 under an invoice discounting facility with HSBC Invoice Finance (UK) Limited. This together with the overdraft facility is secured by way of a fixed and floating charge over the company's assets.

 

The bank loan is secured by way of a legal charge on Unit 1 Mulberry Avenue, Widnes, WA8 0WN.

17
Finance lease obligations
2019
2018
Future minimum lease payments due under finance leases:
£
£
Within one year
2,209,910
1,792,553
In two to five years
3,054,420
2,694,006
5,264,330
4,486,559
Less: future finance charges
(255,168)
(199,080)
5,009,162
4,287,479

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

18
Provisions for liabilities
2019
2018
Notes
£
£
Deferred tax liabilities
19
247,000
178,500
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 21 -
19
Deferred taxation
Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
247,000
178,500
2019
Movements in the year:
£
Liability at 1 April 2018
178,500
Charge to profit or loss
68,500
Liability at 31 March 2019
247,000
20
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
52,235
37,330

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

21
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary shares of £1 each
2
2

 

22
Directors' transactions

Dividends totalling £35,000 (2018 - £36,000) were paid in the year in respect of shares held by the company's director.

The company was under the control of Mr A S Brimble and Mrs D Brimble throughout the current and previous year. At 31 March 2019 there was a balance due to Mr A S Brimble, the company's sole director, amounting to £368,323 (2018 £394,573).

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 22 -
23
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
244,961
300,948
Adjustments for:
Taxation charged
52,980
75,600
Finance costs
154,559
217,863
Loss/(gain) on disposal of tangible fixed assets
38,456
(405)
Depreciation and impairment of tangible fixed assets
1,434,222
1,447,579
Movements in working capital:
Increase in debtors
(138,835)
(237,569)
Increase in creditors
205,386
327,556
Cash generated from operations
1,991,729
2,131,572
2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.301No description of principal activityA Brimble057453352018-04-012019-03-3105745335bus:Director12018-04-012019-03-3105745335bus:RegisteredOffice2018-04-012019-03-31057453352019-03-31057453352017-04-012018-03-3105745335core:RetainedEarningsAccumulatedLosses2017-04-012018-03-3105745335core:RetainedEarningsAccumulatedLosses2018-04-012019-03-31057453352018-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-03-3105745335core:PlantMachinery2019-03-3105745335core:FurnitureFittings2019-03-3105745335core:MotorVehicles2019-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-3105745335core:PlantMachinery2018-03-3105745335core:FurnitureFittings2018-03-3105745335core:MotorVehicles2018-03-3105745335core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3105745335core:CurrentFinancialInstrumentscore:WithinOneYear2018-03-3105745335core:ShareCapital2019-03-3105745335core:ShareCapital2018-03-3105745335core:RetainedEarningsAccumulatedLosses2019-03-3105745335core:RetainedEarningsAccumulatedLosses2018-03-3105745335core:ShareCapital2017-03-3105745335core:RetainedEarningsAccumulatedLosses2017-03-31057453352017-03-310574533512018-04-012019-03-310574533512017-04-012018-03-31057453352018-03-3105745335core:WithinOneYear2019-03-3105745335core:WithinOneYear2018-03-3105745335core:LandBuildingscore:LongLeaseholdAssets2018-04-012019-03-3105745335core:PlantMachinery2018-04-012019-03-3105745335core:FurnitureFittings2018-04-012019-03-3105745335core:MotorVehicles2018-04-012019-03-3105745335core:UKTax2018-04-012019-03-3105745335core:UKTax2017-04-012018-03-310574533522018-04-012019-03-310574533522017-04-012018-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-3105745335core:PlantMachinery2018-03-3105745335core:FurnitureFittings2018-03-3105745335core:MotorVehicles2018-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-04-012019-03-3105745335core:CurrentFinancialInstruments2019-03-3105745335core:CurrentFinancialInstruments2018-03-3105745335core:Non-currentFinancialInstruments2019-03-3105745335core:Non-currentFinancialInstruments2018-03-3105745335core:BetweenTwoFiveYears2019-03-3105745335core:BetweenTwoFiveYears2018-03-3105745335bus:PrivateLimitedCompanyLtd2018-04-012019-03-3105745335bus:FRS1022018-04-012019-03-3105745335bus:Audited2018-04-012019-03-3105745335bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP