AVDANZER_LIMITED - Accounts


Company Registration No. 2076602 (England and Wales)
AVDANZER LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
PAGES FOR FILING WITH REGISTRAR
AVDANZER LIMITED
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 12
AVDANZER LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2019
30 September 2019
- 1 -
2019
2018
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
7,956,150
6,858,946
Investments
4
2
2
7,956,152
6,858,948
Current assets
Inventories
6
1,356,773
102,498
Trade and other receivables
7
1,957,253
1,417,008
Cash and cash equivalents
1,456
537
3,315,482
1,520,043
Current liabilities
8
(2,941,490)
(2,113,701)
Net current assets/(liabilities)
373,992
(593,658)
Total assets less current liabilities
8,330,144
6,265,290
Non-current liabilities
9
(302,142)
(208,319)
Provisions for liabilities
10
(458,283)
(338,252)
Net assets
7,569,719
5,718,719
Equity
Called up share capital
11
50,000
50,001
Capital redemption reserve
50,000
49,999
Retained earnings
7,469,719
5,618,719
Total equity
7,569,719
5,718,719

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 29 June 2020 and are signed on its behalf by:
Mr W H Holloway
Mrs H M Webster
Director
Director
Company Registration No. 2076602
AVDANZER LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 2 -
Share capital
Capital redemption reserve
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 October 2017
50,001
49,999
5,359,534
5,459,534
Year ended 30 September 2018:
Profit and total comprehensive income for the year
-
-
259,185
259,185
Balance at 30 September 2018
50,001
49,999
5,618,719
5,718,719
Year ended 30 September 2019:
Profit and total comprehensive income for the year
-
-
791,516
791,516
Own shares acquired
-
-
(4,000)
(4,000)
Purchase of own shares
11
(1)
1
-
-
Transfer fellow subsidiary reserves
-
-
1,063,484
1,063,484
Balance at 30 September 2019
50,000
50,000
7,469,719
7,569,719
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 3 -
1
Accounting policies
Company information

AVDanzer Limited is a private company limited by shares incorporated in England and Wales. The registered office is Windmill Lane Industrial Estate, Denton, Manchester, M34 2JF.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

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

1.3
Revenue

Revenue is derived from the principal activities of the company. Income derived from the letting of site units is recognised in the period for which the rent falls due. Income derived from the sale of site units is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Property, plant and equipment

Property, plant and equipment 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
10% per annum on a straight line basis
Leasehold improvements
10% per annum on a straight line basis
Plant and machinery (for hire)
between 7 and 12 years, straightline basis
Office furniture
between 2 and 3 years, straight line basis
Computer equipment
3 years straight line
Motor vehicles
33% per annum, straight line basis
Plant and machinery (own use)
between 2 and 3 years, straight line basis
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 4 -

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.

1.5
Non-current investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

1.6
Impairment of non-current assets

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

Recoverable amount is the higher of fair value less costs to sell and value in use.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Inventories

Stock and work-in-progress are valued at the lower of cost and net realisable value. The value of work-in-progress and finished goods includes production costs and other appropriate overheads which are attributable to the stage of manufacture which has been reached.

1.8
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.

AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 5 -
1.9
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 statement of financial position 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 liabilities 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Trade payables 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.

1.10
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.

1.11
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 income statement 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 liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.12
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 non-current assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 6 -
1.13
Retirement benefits

The company operates a number of defined contribution pension schemes, the assets of which are held separately from those of the company in independently administered funds. Contributions payable for the year are charged in the profit and loss account.

1.14
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 statement of financial position 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.

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
Employees

The average monthly number of persons (including directors) employed by the company during the year was 77 (2018 - 39).

AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 7 -
3
Property, plant and equipment
Land and buildings
Plant and machinery etc
Plant and machinery (own use)
Total
£
£
£
£
Cost
At 1 October 2018
503,782
15,536,609
145,047
16,185,438
Additions
109,853
3,175,305
10,015
3,295,173
Disposals
-
(1,112,289)
-
(1,112,289)
Transfer from fellow subsidiary
94,942
564,046
-
658,988
At 30 September 2019
613,635
17,599,625
155,062
18,368,322
Depreciation and impairment
At 1 October 2018
433,033
8,772,135
121,324
9,326,492
Depreciation charged in the year
28,398
1,634,904
17,380
1,680,682
Eliminated in respect of disposals
-
(999,795)
-
(999,795)
Transfer from fellow subsidiary
26,119
378,674
-
404,793
At 30 September 2019
487,550
9,785,918
138,704
10,412,172
Carrying amount
At 30 September 2019
126,085
7,813,707
16,358
7,956,150
At 30 September 2018
70,749
6,764,474
23,723
6,858,946
4
Fixed asset investments
2019
2018
£
£
Investments
2
2
Movements in non-current investments
Shares in group undertakings
£
Cost or valuation
At 1 October 2018 & 30 September 2019
2
Carrying amount
At 30 September 2019
2
At 30 September 2018
2
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 8 -
5
Subsidiaries

Details of the company's subsidiaries at 30 September 2019 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
A V Linkpak Limited
England
Dormant
Ordinary
100.00
0
6
Inventories
2019
2018
£
£
Raw materials and consumables
355,828
102,498
Work in progress
1,000,945
-
1,356,773
102,498
7
Trade and other receivables
2019
2018
Amounts falling due within one year:
£
£
Trade receivables
1,858,007
1,365,353
Other receivables
99,246
51,655
1,957,253
1,417,008
8
Current liabilities
2019
2018
£
£
Bank loans and overdrafts
152,133
35,878
Trade payables
2,077,058
967,011
Amounts owed to group undertakings
2
2
Taxation and social security
268,672
120,060
Other payables
443,625
990,750
2,941,490
2,113,701
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 9 -
9
Non-current liabilities
2019
2018
£
£
Bank loans and overdrafts
-
58,002
Other payables
302,142
150,317
302,142
208,319

The bank loan and overdraft are secured by a floating charge over the undertaking and all property and assets present and future including goodwill, bookdebts, uncalled capital, buildings, fixtures and fixed plant and machinery.

 

Other payables are net obligations under finance lease and hire purchase contracts which are secured by fixed charges on the assets concerned.

10
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
458,283
338,252
2019
Movements in the year:
£
Liability at 1 October 2018
338,252
Charge to profit or loss
120,031
Liability at 30 September 2019
458,283
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 10 -
11
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
50,000 Ordinary shares of £1 each
50,000
50,001

On 21st December 2018, 1 ordinary share of £1 each was purchased for cancellation.

Reconciliation of movements during the year:
Ordinary
Number
At 1 October 2018
50,001
Purchase of own shares
(1)
At 30 September 2019
50,000
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Nicola Pace.
The auditor was Josolyne & Co.
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 11 -
13
Acquisitions

On 1 April 2019 the company acquired the trade and assets of Danzer Limited, another group company.

Fair Value
£
Property, plant and equipment
254,195
Inventories
629,781
Trade and other receivables
1,237,645
Cash and cash equivalents
39,970
Obligations under finance leases
(132,003)
Trade and other payables
(863,295)
Tax liabilities
(99,917)
Retirement benefit pension scheme
(2,890)
Total identifiable net assets
1,063,486
Goodwill
-
Total consideration
1,063,486
Satisfied by:
£
Intra group loan
1,063,486
Contribution by the acquired business for the reporting period since acquisition:
£
Revenue
1,868,080
Operating profit
307,148
14
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2019
2018
£
£
2,753,614
2,965,515
AVDANZER LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 12 -
15
Events after the reporting date

Subsequent to the year end, the outbreak of a novel coronavirus was declared as a global pandemic which continues to spread throughout the world. The company is aware of changes in its business as a result of Covid-19 but uncertain of the impact of those changes on its financial business, results of operations or cashflows. Management believes any disruption could be temporary but there is uncertainty regarding the duration and hence the potential impact on the business.

16
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Rent paid
2019
2018
£
£
A V Group Pension Scheme
18,000
-
17
Parent company

On 8th February 2019, the entire shareholding of AVDanzer Limited was acquired by AVD Holdings Limited, the ultimate parent undertaking, a company controlled by Director J Y Holloway and members of his close family.

2019-09-302018-10-01false29 June 2020CCH SoftwareCCH Accounts Production 2020.100No description of principal activityThis audit opinion is unqualifiedMr J Y HollowayMr W H HollowayMr D G HollowayMrs H M WebsterMrs H E M HollowayMrs H E M Holloway20766022018-10-012019-09-3020766022019-09-3020766022018-09-302076602core:LandBuildings2019-09-302076602core:OtherPropertyPlantEquipment2019-09-302076602core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-09-302076602core:LandBuildings2018-09-302076602core:OtherPropertyPlantEquipment2018-09-302076602core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-09-302076602core:CurrentFinancialInstrumentscore:WithinOneYear2019-09-302076602core:CurrentFinancialInstrumentscore:WithinOneYear2018-09-302076602core:CurrentFinancialInstruments2019-09-302076602core:CurrentFinancialInstruments2018-09-302076602core:Non-currentFinancialInstruments2019-09-302076602core:Non-currentFinancialInstruments2018-09-302076602core:ShareCapital2019-09-302076602core:ShareCapital2018-09-302076602core:CapitalRedemptionReserve2019-09-302076602core:CapitalRedemptionReserve2018-09-302076602core:RetainedEarningsAccumulatedLosses2019-09-302076602core:RetainedEarningsAccumulatedLosses2018-09-302076602core:ShareCapital2017-09-302076602core:CapitalRedemptionReservecore:RestatedAmount2017-09-302076602core:RetainedEarningsAccumulatedLosses2017-09-3020766022017-09-302076602bus:Director22018-10-012019-09-302076602bus:Director42018-10-012019-09-302076602core:RetainedEarningsAccumulatedLosses2017-10-012018-09-3020766022017-10-012018-09-302076602core:RetainedEarningsAccumulatedLosses2018-10-012019-09-302076602core:ShareCapital2018-10-012019-09-302076602core:LandBuildingscore:LongLeaseholdAssets2018-10-012019-09-302076602core:LeaseholdImprovements2018-10-012019-09-302076602core:PlantMachinery2018-10-012019-09-302076602core:FurnitureFittings2018-10-012019-09-302076602core:ComputerEquipment2018-10-012019-09-302076602core:MotorVehicles2018-10-012019-09-302076602core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-10-012019-09-302076602core:LandBuildings2018-09-302076602core:OtherPropertyPlantEquipment2018-09-302076602core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2018-09-3020766022018-09-302076602core:LandBuildings2018-10-012019-09-302076602core:OtherPropertyPlantEquipment2018-10-012019-09-302076602core:Subsidiary12018-10-012019-09-302076602core:Subsidiary112018-10-012019-09-302076602core:WithinOneYear2019-09-302076602core:WithinOneYear2018-09-302076602bus:PrivateLimitedCompanyLtd2018-10-012019-09-302076602bus:SmallCompaniesRegimeForAccounts2018-10-012019-09-302076602bus:FRS1022018-10-012019-09-302076602bus:Audited2018-10-012019-09-302076602bus:Director12018-10-012019-09-302076602bus:Director32018-10-012019-09-302076602bus:Director52018-10-012019-09-302076602bus:CompanySecretary12018-10-012019-09-302076602bus:FullAccounts2018-10-012019-09-30xbrli:purexbrli:sharesiso4217:GBP