WERNICK_CONSTRUCTION_LIMI - Accounts


Company Registration No. 00930230 (England and Wales)
WERNICK CONSTRUCTION LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2019
31 December 2019
WERNICK CONSTRUCTION LIMITED
COMPANY INFORMATION
Directors
S M F Doran
J J Jaggon
B B Wernick
D M Wernick
L R Wernick
Secretary
J J Jaggon
Company number
00930230
Registered office
Molineux House
Russell Gardens
Wickford
Essex
SS11 8QG
Auditor
Rickard Luckin Limited
Aquila House
Waterloo Lane
Chelmsford
Essex
CM1 1BN
Solicitors
Burness Paull LLP
120 Bothwell Street
Glasgow
G2 7JL
WERNICK CONSTRUCTION LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 18
WERNICK CONSTRUCTION LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The directors present the strategic report for the year ended 31 December 2019.

Fair review of the business

The Board of Directors consider the overall performance and year-end financial position of the company to be highly satisfactory with Shareholders Funds increasing by 10.2% (2018 – 14.1%).  Despite the challenges faced by the construction industry throughout 2019 and to date as a whole the companies underlying business is performing well.  With Covid-19 however the company has had to alter the way in which it works to accommodate the Construction Leadership Council’s Site Operating Procedures, and thereby ensuring that we can continue to deliver projects safely and in a socially distanced manner.  The Directors consider that the actions we have taken will mitigate any impact this may have and are confident that we are well placed, both operationally and financially, for the future.

Principal risks and uncertainties

The group operates a centralised treasury function which is responsible for managing the liquidity risk, interest risk and credit risk associated with the group's activities.

 

The main source of funding of the group's operations are through bank overdrafts and loans. in addition, the group has various other financial assets and liabilities such as trade debtors and creditors arising directly from its operations. In accordance with the group's treasury policy, derivative instruments are not entered into for speculative purposes.

 

The main risks arising from the group's financial instruments are liquidity risk, interest rate risk and credit risk. The directors review and agree policies for managing each of these risks and they are summarised below.

 

Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense whilst ensuring the company has sufficient liquid resources to meet the operating need of the business.

 

Interest rate risk

The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on its overdraft.

 

Credit risk

Investments of cash surpluses and borrowings are made through banks and companies approved by the board.

Key performance indicators

The company operates in a challenging industry, however the following key performance indicators demonstrates the significant margin and cost control exercised throughout the financial year.

  • Turnover increased by 7.6% (2018 - 28.1%)

  • Gross profit margin 16.7% (2018 - 18.7%)

  • Operating profit margin 4.3% (2018 - 5.7%)

  • Net profit margin 4.3% (2018 - 5.7%)

  • Solvency ratio 2.24 (2018 - 2.71)

  • Quick ratio 2.24 (2018 - 2.71)

  • Shareholder's funds increased by 10.2% (2018 - 14.1%)

By order of the board

D M Wernick
Director
30 July 2020
WERNICK CONSTRUCTION LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2019.

Directors

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

S M F Doran
J J Jaggon
B B Wernick
D M Wernick
L R Wernick
Results and dividends

The results for the year are set out on page 6.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Auditor

Rickard Luckin Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

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

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

  •     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 directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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.

WERNICK CONSTRUCTION LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
By order of the board
J J Jaggon
Secretary
30 July 2020
WERNICK CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WERNICK CONSTRUCTION LIMITED
- 4 -
Opinion

We have audited the financial statements of Wernick Construction Limited (the 'company') for the year ended 31 December 2019 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 December 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 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 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 directors are 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 directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

WERNICK CONSTRUCTION LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WERNICK CONSTRUCTION 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 directors' 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 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 directors' responsibilities statement, 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 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 directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

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.

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 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.

Michael Breame (Senior Statutory Auditor)
for and on behalf of Rickard Luckin Limited
31 July 2020
Chartered Accountants
Aquila House
Statutory Auditor
Waterloo Lane
Chelmsford
Essex
CM1 1BN
WERNICK CONSTRUCTION LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
2019
2018
Notes
£
£
Turnover
3
14,603,497
13,577,930
Cost of sales
(12,157,880)
(11,039,095)
Gross profit
2,445,617
2,538,835
Administrative expenses
(1,812,386)
(1,767,439)
Profit before taxation
633,231
771,396
Tax on profit
7
(120,564)
(147,102)
Profit for the financial year
512,667
624,294
Other comprehensive income
-
-
Total comprehensive income for the year
512,667
624,294
WERNICK CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 7 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
8
291,515
252,518
Current assets
Debtors
9
9,471,859
7,518,678
Cash at bank and in hand
1,760
41,095
9,473,619
7,559,773
Creditors: amounts falling due within one year
10
(4,227,810)
(2,787,634)
Net current assets
5,245,809
4,772,139
Total assets less current liabilities
5,537,324
5,024,657
Capital and reserves
Called up share capital
14
90
90
Profit and loss reserves
5,537,234
5,024,567
Total equity
5,537,324
5,024,657
The financial statements were approved by the board of directors and authorised for issue on 30 July 2020 and are signed on its behalf by:
D M Wernick
Director
Company Registration No. 00930230
WERNICK CONSTRUCTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2018
90
4,400,273
4,400,363
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
624,294
624,294
Balance at 31 December 2018
90
5,024,567
5,024,657
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
512,667
512,667
Balance at 31 December 2019
90
5,537,234
5,537,324
WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
1
Accounting policies
Company information

Wernick Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is Molineux House, Russell Gardens, Wickford, Essex, SS11 8QG.

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 have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Wernick Group (Holdings) Limited. These consolidated financial statements are available from Companies House.

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
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods 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 company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold, 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.

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 10 -

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:

Plant and equipment
20% reducing balance
Fixtures and fittings
15% 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.

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.

1.6
Cash at bank and in hand

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.

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 11 -
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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 12 -
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 through 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.

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 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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

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

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 13 -
1.11
Retirement benefits

 

Defined contribution pension plan

 

The company participates in a defined contribution pension plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payments obligations.

 

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

 

Defined benefit pension plan

 

The company participates in a defined benefits pension scheme. The scheme is a multi-employer scheme where it is not possible, in the normal course of events, to identify on a consistent and reasonable basis, the share of underlying assets and liabilities belonging to individual participating employers. Therefore, as required by FRS 102 the company accounts for this scheme as if it were a defined contribution scheme. The amount charged to the profit and loss represents contributions payable to the scheme in respect of the accounting period.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

3
Turnover and other revenue

The whole of turnover is attributable to the principle activity of the company.

 

All turnover arose within the United Kingdom.

4
Employees

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

2019
2018
Number
Number
Management, office and administration staff
39
35
WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
4
Employees
(Continued)
- 14 -

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
1,194,352
1,167,443
Social security costs
109,716
94,668
Pension costs
41,765
46,870
1,345,833
1,308,981
5
Operating profit
2019
2018
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
4,900
4,750
Depreciation of owned tangible fixed assets
73,999
54,930
Loss on disposal of tangible fixed assets
946
3,360
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
158,649
142,848
Company pension contributions to defined contribution schemes
9,090
5,799
167,739
148,647

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

7
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
122,602
147,781
Adjustments in respect of prior periods
(295)
-
Total current tax
122,307
147,781
Deferred tax
Origination and reversal of timing differences
(1,743)
(679)
Total tax charge
120,564
147,102
WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
7
Taxation
(Continued)
- 15 -

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
633,231
771,396
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
120,314
146,565
Tax effect of expenses that are not deductible in determining taxable profit
460
457
Effect of change in corporation tax rate
-
80
Permanent capital allowances in excess of depreciation
85
-
Under/(over) provided in prior years
(295)
-
Taxation charge for the year
120,564
147,102
8
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2019
12,993
4,287
412,391
429,671
Additions
-
-
122,991
122,991
Disposals
-
-
(46,682)
(46,682)
At 31 December 2019
12,993
4,287
488,700
505,980
Depreciation and impairment
At 1 January 2019
7,824
1,064
168,265
177,153
Depreciation charged in the year
1,034
445
72,520
73,999
Eliminated in respect of disposals
-
-
(36,687)
(36,687)
At 31 December 2019
8,858
1,509
204,098
214,465
Carrying amount
At 31 December 2019
4,135
2,778
284,602
291,515
At 31 December 2018
5,169
3,223
244,126
252,518
WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 16 -
9
Debtors
2019
2018
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
9,008,960
7,315,333
Prepayments and accrued income
459,190
201,379
9,468,150
7,516,712
2019
2018
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 13)
3,709
1,966
Total debtors
9,471,859
7,518,678
10
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
11
1,494,128
-
Trade creditors
2,692,423
2,740,666
Corporation tax
4,383
24,824
Other taxation and social security
20,980
7,005
Other creditors
15,896
15,139
4,227,810
2,787,634
11
Loans and overdrafts
2019
2018
£
£
Bank overdrafts
1,494,128
-
Payable within one year
1,494,128
-

The bank overdraft is secured by a fixed and floating charge over the assets of the company.

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 17 -
12
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
37,273
46,870

 

13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Assets
Assets
2019
2018
Balances:
£
£
Decelerated capital allowances
3,709
1,966
2019
Movements in the year:
£
Liability/(Asset) at 1 January 2019
(1,966)
Credit to profit or loss
(1,743)
Liability/(Asset) at 31 December 2019
(3,709)
14
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
90 Ordinary shares of £1 each
90
90
90
90
15
Contingent liabilities

The company is party to unlimited intercompany financial guarantees in respect of group borrowings of £11,393,768 (2018: £14,015,592) created by various legal charges over group assets. Additionally, there is an unlimited financial guarantee in respect of select group finance leases of £39,765,792 (2018: £19,249,552).

16
Related party transactions

The company has taken advantage of the exemption allowed under FRS 102 from disclosing transactions with other wholly owned members of the group headed by Wernick Group (Holdings) Limited.

WERNICK CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 18 -
17
Ultimate controlling party

S Wernick & Sons (Holdings) Limited is the company's immediate parent undertaking and Wernick Group (Holdings) Limited is the company's ultimate parent undertaking. The consolidated accounts of Wernick Group (Holdings) Limited are publicly available from Companies House.

2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.200No description of principal activityS M F DoranB B WernickD M WernickL R WernickL R WernickJ J Jaggon009302302019-01-012019-12-31009302302019-12-3100930230bus:Director12019-01-012019-12-3100930230bus:CompanySecretaryDirector12019-01-012019-12-3100930230bus:Director22019-01-012019-12-3100930230bus:Director32019-01-012019-12-3100930230bus:Director42019-01-012019-12-3100930230bus:Director52019-01-012019-12-3100930230bus:CompanySecretary12019-01-012019-12-3100930230bus:RegisteredOffice2019-01-012019-12-3100930230bus:Agent12019-01-012019-12-31009302302018-01-012018-12-3100930230core:RetainedEarningsAccumulatedLosses2018-01-012018-12-3100930230core:RetainedEarningsAccumulatedLosses2019-01-012019-12-31009302302018-12-3100930230core:PlantMachinery2019-12-3100930230core:FurnitureFittings2019-12-3100930230core:MotorVehicles2019-12-3100930230core:PlantMachinery2018-12-3100930230core:FurnitureFittings2018-12-3100930230core:MotorVehicles2018-12-3100930230core:CurrentFinancialInstruments2019-12-3100930230core:CurrentFinancialInstruments2018-12-3100930230core:ShareCapital2019-12-3100930230core:ShareCapital2018-12-3100930230core:RetainedEarningsAccumulatedLosses2019-12-3100930230core:RetainedEarningsAccumulatedLosses2018-12-3100930230core:ShareCapital2017-12-3100930230core:RetainedEarningsAccumulatedLosses2017-12-31009302302017-12-3100930230core:ShareCapitalOrdinaryShares2019-12-3100930230core:ShareCapitalOrdinaryShares2018-12-3100930230core:PlantMachinery2019-01-012019-12-3100930230core:FurnitureFittings2019-01-012019-12-3100930230core:MotorVehicles2019-01-012019-12-3100930230core:OwnedAssets2019-01-012019-12-3100930230core:OwnedAssets2018-01-012018-12-3100930230core:UKTax2019-01-012019-12-3100930230core:UKTax2018-01-012018-12-310093023012019-01-012019-12-3100930230core:PlantMachinery2018-12-3100930230core:FurnitureFittings2018-12-3100930230core:MotorVehicles2018-12-31009302302018-12-3100930230core:Non-currentFinancialInstruments2019-12-3100930230core:Non-currentFinancialInstruments2018-12-3100930230bus:OrdinaryShareClass12019-12-3100930230bus:OrdinaryShareClass12019-01-012019-12-3100930230bus:PrivateLimitedCompanyLtd2019-01-012019-12-3100930230bus:FRS1022019-01-012019-12-3100930230bus:Audited2019-01-012019-12-3100930230bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP