MORVERN_GROUP_LIMITED - Accounts


Company Registration No. 11665426 (England and Wales)
MORVERN GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2019
MORVERN GROUP LIMITED
COMPANY INFORMATION
Directors
N J France
(Appointed 7 November 2018)
J H Freimund
(Appointed 11 January 2019)
M Holland
(Appointed 18 January 2019)
S Roe
(Appointed 7 November 2018)
I Simpson
(Appointed 7 November 2018)
J Steen
(Appointed 11 January 2019)
K Steffens
(Appointed 11 January 2019)
P Schack
(Appointed 11 January 2019)
Secretary
P McGreevy
Company number
11665426
Registered office
Morvern House
Ormonde Drive
Denby
Ripley
Derbyshire
DE5 8LE
Auditor
UHY Hacker Young
14 Park Row
Nottingham
NG1 6GR
MORVERN GROUP LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Notes to the financial statements
13 - 32
MORVERN GROUP LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 1 -

The directors present the strategic report for the period ended 30 November 2019.

Fair review of the business

The group was formed in January 2019 and achieved turnover for the period of £8,667,679. Profit before tax for the period is reported at £570,431.

 

In it’s first year, the Group invested over £1 million in new plant and machinery to support the growth of Tarpey-Harris Limited and has pursued opportunities in other markets as they have arisen. The Group will continue to investigate new opportunities in a range of industries across Europe.

Principal risks and uncertainties

The principal risk to the business is the reliance on the aerospace and power generation industries. The Group does not envisage any issues from Brexit, however the COVID-19 Pandemic has severely impacted our aerospace sector which we don’t expect to recover until 2023. The group has targeted growth in other sectors including automotive and power generation to offset the decline in aerospace.

On behalf of the board

..............................
N J France
Director
.........................
MORVERN GROUP LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 2 -

The directors present their annual report and financial statements for the period ended 30 November 2019.

Principal activities

The principal activities of the group was that of a holding company formed to build a group of businesses in specialist technologies across a range of industries including aerospace, industrial and automotive.

 

The company was incorporated on 7 November 2018 and commenced trading on 18 January 2019.

Directors

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

N J France
(Appointed 7 November 2018)
J H Freimund
(Appointed 11 January 2019)
M Holland
(Appointed 18 January 2019)
S Roe
(Appointed 7 November 2018)
I Simpson
(Appointed 7 November 2018)
J Steen
(Appointed 11 January 2019)
K Steffens
(Appointed 11 January 2019)
P Schack
(Appointed 11 January 2019)
Results and dividends

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

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

Auditor

UHY Hacker Young were appointed as auditor to the group 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.

MORVERN GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 3 -
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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

  •     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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and 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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
N J France
Director
23 December 2020
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MORVERN GROUP LIMITED
- 4 -
Opinion

We have audited the financial statements of Morvern Group Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 30 November 2019 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group's and the parent company's affairs as at 30 November 2019 and of the group's profit for the period 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 group's or the parent 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.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MORVERN GROUP LIMITED
- 5 -

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 period 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.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

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

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MORVERN GROUP LIMITED
- 6 -
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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

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.

Andrew Timms (Senior Statutory Auditor)
for and on behalf of UHY Hacker Young
23 December 2020
Chartered Accountants
Statutory Auditor
MORVERN GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 7 -
Period
ended
30 November
2019
Notes
£
Turnover
3
8,667,679
Cost of sales
(4,916,597)
Gross profit
3,751,082
Administrative expenses
(2,667,893)
Other operating income
21,500
Operating profit
4
1,104,689
Interest receivable and similar income
8
741
Interest payable and similar expenses
9
(534,999)
Profit before taxation
570,431
Tax on profit
10
155,414
Profit for the financial period
25
725,845
Profit for the financial period is all attributable to the owners of the parent company.
Total comprehensive income for the period is all attributable to the owners of the parent company.
MORVERN GROUP LIMITED
GROUP BALANCE SHEET
AS AT
30 NOVEMBER 2019
30 November 2019
- 8 -
2019
Notes
£
£
Fixed assets
Goodwill
11
3,765,142
Other intangible assets
11
458,418
Total intangible assets
4,223,560
Tangible assets
12
3,462,136
7,685,696
Current assets
Stocks
16
67,297
Debtors
17
3,282,364
Cash at bank and in hand
130,099
3,479,760
Creditors: amounts falling due within one year
18
(7,903,227)
Net current liabilities
(4,423,467)
Total assets less current liabilities
3,262,229
Creditors: amounts falling due after more than one year
19
(2,218,950)
Provisions for liabilities
22
(307,434)
Net assets
735,845
Capital and reserves
Called up share capital
24
10,000
Profit and loss reserves
25
725,845
Total equity
735,845
The financial statements were approved by the board of directors and authorised for issue on 23 December 2020 and are signed on its behalf by:
23 December 2020
N J France
Director
MORVERN GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 30 NOVEMBER 2019
30 November 2019
- 9 -
2019
Notes
£
£
Fixed assets
Investments
13
5,274,391
Current assets
Debtors
17
1,148,934
Cash at bank and in hand
4,762
1,153,696
Creditors: amounts falling due within one year
18
(4,489,191)
Net current liabilities
(3,335,495)
Total assets less current liabilities
1,938,896
Creditors: amounts falling due after more than one year
19
(1,687,500)
Net assets
251,396
Capital and reserves
Called up share capital
24
10,000
Profit and loss reserves
25
241,396
Total equity
251,396

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £241,396.

These financial statements have been prepared 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 23 December 2020 and are signed on its behalf by:
23 December 2020
N J France
Director
Company Registration No. 11665426
MORVERN GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Period ended 30 November 2019:
Profit and total comprehensive income for the period
-
725,845
725,845
Issue of share capital
24
10,000
-
10,000
Balance at 30 November 2019
10,000
725,845
735,845
MORVERN GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Period ended 30 November 2019:
Profit and total comprehensive income for the period
-
241,396
241,396
Issue of share capital
24
10,000
-
10,000
Balance at 30 November 2019
10,000
241,396
251,396
MORVERN GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 12 -
2019
Notes
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
30
113,883
Interest paid
(534,999)
Net cash outflow from operating activities
(421,116)
Investing activities
Purchase of business
(5,059,034)
Purchase of tangible fixed assets
(476,100)
Interest received
741
Net cash used in investing activities
(5,534,393)
Financing activities
Proceeds from issue of shares
10,000
Proceeds from loan notes
4,642,246
Repayment of loan notes
(1,350,683)
Repayment of borrowings
(318,279)
Proceeds of new bank loans
3,801,743
Repayment of bank loans
(562,500)
Refinance of finance leases obligations
896,574
Payment of finance leases obligations
(1,033,493)
Net cash generated from/(used in) financing activities
6,085,608
Net increase in cash and cash equivalents
130,099
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
130,099
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 13 -
1
Accounting policies
Company information

Morvern Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Morvern House, Ormonde Drive, Denby, Ripley, Derbyshire, DE5 8LE.

 

The group consists of Morvern Group Limited and all of its subsidiaries.

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
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Investments in subsidiaries are accounted for at cost less impairment.

The consolidated financial statements incorporate those of Morvern Group Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 30 November 2019. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 14 -

Tarpey-Harris Limited has been included in the group financial statements using the purchase method of accounting. Accordingly, the group profit and loss account and statement of cash flows include the results and cash flows of Tarpey-Harris Limited for the 11 month period from its acquisition on 18 January 2019. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

 

The group profit and loss account and statement of cash flows also include the results and cash flows of Altaras International Worcester Limited for the 11 month period from its indirect acquisition on 18 January 2019.

1.3
Going concern

At 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.

In December 2019, a novel strain of coronavirus was reported in Wuhan, Hubei province, China. In the first months of 2020, the virus, SARS-CoV-2, and resulting disease COVID-19, spread to the United Kingdom.

 

The resulting actions in the UK taken by the government to control the pandemic initially impacted on operations.

 

All appropriate measures have now been put in place to reduce the ongoing impact on the business.

 

The directors believe that it remains appropriate to prepare the financial statements on a going concern basis.

1.4
Reporting period

These financial statements represents the 13 month period from incorporation to 30 November 2019 which is the accounting reference date.

1.5
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.

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 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.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 15 -
1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.7
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably.

Amortisation 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:

Customer relationship intangibles
7 years
1.8
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:

Leasehold land and buildings
10 to 20 years
Plant and machinery
3 to 10 years
Fixtures, fittings and equipment
3 to 5 years

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 recognised in the profit and loss account.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 16 -
1.10
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

1.11
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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies, are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

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. Trade creditors are recognised initially at transaction price.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 17 -
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 if, and only if, there is 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.

1.15
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.

 

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.

1.16
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.17
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.

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 leased asset are consumed.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
1
Accounting policies
(Continued)
- 18 -
1.18
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

 

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
2019
£
Other significant revenue
Interest income
741
2019
£
Turnover analysed by geographical market
United Kingdom
7,321,220
Rest of the European Union
736,182
Rest of the World
610,277
8,667,679
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 19 -
4
Operating profit
2019
£
Operating profit for the period is stated after charging:
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
11,325
Depreciation of owned tangible fixed assets
410,331
Depreciation of tangible fixed assets held under finance leases
139,168
Loss on disposal of tangible fixed assets
89,675
Amortisation of intangible assets
502,227
Operating lease charges
270,846
5
Auditor's remuneration
2019
Fees payable to the company's auditor and associates:
£
For audit services
Audit of the financial statements of the group and company
3,000
Audit of the financial statements of the company's subsidiaries
11,000
14,000
6
Employees

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

Group
Company
2019
2019
Number
Number
Administration
10
-
Selling and distribution
3
-
Production (including management)
115
7
Total
128
7
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
6
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

Group
Company
2019
2019
£
£
Wages and salaries
3,728,384
85,000
Social security costs
321,296
-
Pension costs
149,114
-
4,198,794
85,000
7
Directors' remuneration
2019
£
Remuneration for qualifying services
617,017
Company pension contributions to defined contribution schemes
6,497
623,514

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3.

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2019
£
Remuneration for qualifying services
119,517
Company pension contributions to defined contribution schemes
2,886
8
Interest receivable and similar income
2019
£
Interest income
Interest on bank deposits
741
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
8
Interest receivable and similar income
(Continued)
- 21 -

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
741
9
Interest payable and similar expenses
2019
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
97,040
Other interest on financial liabilities
390,185
487,225
Other finance costs:
Interest on finance leases and hire purchase contracts
47,774
Total finance costs
534,999
10
Taxation
2019
£
Current tax
UK corporation tax on profits for the current period
(10,834)
Adjustments in respect of prior periods
(167,852)
Total current tax
(178,686)
Deferred tax
Origination and reversal of timing differences
23,272
Total tax credit
(155,414)
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
10
Taxation
(Continued)
- 22 -

The actual (credit)/charge for the period can be reconciled to the expected charge/(credit) for the period based on the profit or loss and the standard rate of tax as follows:

2019
£
Profit before taxation
570,431
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00%
108,382
Tax effect of expenses that are not deductible in determining taxable profit
1,890
Change in unrecognised deferred tax assets
36,111
Adjustments in respect of prior years
(167,852)
Effect of change in corporation tax rate
20,678
Depreciation on assets not qualifying for tax allowances
4,483
Amortisation on assets not qualifying for tax allowances
98,110
Research and development tax credit
(174,314)
Other permanent differences
25,495
Deferred tax adjustments in respect of prior years
(108,397)
Taxation credit
(155,414)
11
Intangible fixed assets
Group
Goodwill
Customer relationship intangibles
Total
£
£
£
Cost
At 7 November 2018
-
-
-
Additions
3,466,997
-
3,466,997
Transfers
797,193
736,263
1,533,456
At 30 November 2019
4,264,190
736,263
5,000,453
Amortisation and impairment
At 7 November 2018
-
-
-
Amortisation charged for the period
419,562
82,665
502,227
Transfers
79,486
195,180
274,666
At 30 November 2019
499,048
277,845
776,893
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
11
Intangible fixed assets
(Continued)
- 23 -
Carrying amount
At 30 November 2019
3,765,142
458,418
4,223,560
The company had no intangible fixed assets at 30 November 2019.
12
Tangible fixed assets
Group
Leasehold land and buildings
Plant and machinery
Fixtures, fittings and equipment
Total
£
£
£
£
Cost
At 7 November 2018
-
-
-
-
Additions
79,559
321,689
74,852
476,100
Disposals
-
(88,823)
(5,986)
(94,809)
Transfers
252,870
5,355,316
611,487
6,219,673
At 30 November 2019
332,429
5,588,182
680,353
6,600,964
Depreciation and impairment
At 7 November 2018
-
-
-
-
Depreciation charged in the period
21,434
420,984
107,081
549,499
Eliminated in respect of disposals
-
(1,531)
(3,603)
(5,134)
Transfers
84,238
2,143,882
366,343
2,594,463
At 30 November 2019
105,672
2,563,335
469,821
3,138,828
Carrying amount
At 30 November 2019
226,757
3,024,847
210,532
3,462,136
The company had no tangible fixed assets at 30 November 2019.
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
12
Tangible fixed assets
(Continued)
- 24 -

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

Group
Company
2019
2019
£
£
Plant and machinery
1,364,698
-
Motor vehicles
36,728
-
1,401,426
-
13
Fixed asset investments
Group
Company
2019
2019
Notes
£
£
Investments in subsidiaries
14
-
5,274,391
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 7 November 2018
-
Additions
5,274,391
At 30 November 2019
5,274,391
Carrying amount
At 30 November 2019
5,274,391
14
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Tarpey-Harris Limited
England and Wales
Ordinary
100.00
-
Altaras International Worcester Limited
England and Wales
Ordinary
0
100.00
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 25 -
15
Financial instruments
Group
Company
2019
2019
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,834,721
1,053,696
Carrying amount of financial liabilities
Measured at amortised cost
9,348,695
6,175,284

Included within financial assets is trade debtors, amounts owed by group undertakings and cash at bank and in hand.

 

Included within financial liabilities is bank loans and overdrafts, obligations under finance leases, trade creditors, directors' loan accounts and accruals and deferred income.

16
Stocks
Group
Company
2019
2019
£
£
Raw materials and consumables
67,297
-
17
Debtors
Group
Company
2019
2019
Amounts falling due within one year:
£
£
Trade debtors
2,704,622
-
Corporation tax recoverable
219,862
-
Amounts owed by group undertakings
-
1,048,934
Other debtors
83
-
Prepayments and accrued income
357,797
100,000
3,282,364
1,148,934

The trade debtors balance includes £2,260,954 (2018 - £nil) which is covered by an invoice discounting arrangement. These assets have not been derecognised from the balance sheet because the group remains ultimately responsible for any unpaid balances, so the directors consider significant risks to have been retained.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 26 -
18
Creditors: amounts falling due within one year
Group
Company
2019
2019
Notes
£
£
Bank loans and overdrafts
20
2,114,243
750,000
Obligations under finance leases
21
226,076
-
Trade creditors
355,012
-
Corporation tax payable
-
1,407
Other taxation and social security
280,173
-
Other creditors
3,915,029
3,421,720
Accruals and deferred income
1,012,694
316,064
7,903,227
4,489,191

Included within bank loans is an invoice discounting facility of £1,263,963 which is secured by way of a fixed and floating charge over the assets of Tarpey-Harris Limited.

 

The bank loans and overdrafts has been secured over the assets of the company by way of a fixed and floating charge.

 

The obligations under finance leases are secured on the assets to which they relate.

19
Creditors: amounts falling due after more than one year
Group
Company
2019
2019
Notes
£
£
Bank loans and overdrafts
20
1,687,500
1,687,500
Obligations under finance leases
21
485,158
-
Accruals and deferred income
46,292
-
2,218,950
1,687,500

The bank loans and overdrafts has been secured over the assets of the company by way of a fixed and floating charge.

 

The obligations under finance leases are secured on the assets to which they relate.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 27 -
20
Loans and overdrafts
Group
Company
2019
2019
£
£
Bank loans
3,801,743
2,437,500
Payable within one year
2,114,243
750,000
Payable after one year
1,687,500
1,687,500

The debenture is due to be repaid by 17 January 2023. The interest rate charged is 0.7% and there is a margin rate of 3.0%.

21
Finance lease obligations
Group
Company
2019
2019
£
£
Future minimum lease payments due under finance leases:
Within one year
234,034
-
In two to five years
532,212
-
766,246
-
Less: future finance charges
(55,012)
-
711,234
-
22
Deferred taxation

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

Liabilities
2019
Group
£
Accelerated capital allowances
313,507
Other
(6,073)
307,434
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
22
Deferred taxation
(Continued)
- 28 -
The company has no deferred tax assets or liabilities.
Group
Company
2019
2019
Movements in the period:
£
£
Asset at 7 November 2018
-
-
Charge to profit or loss
23,272
-
Other
284,162
-
Liability at 30 November 2019
307,434
-
23
Retirement benefit schemes
2019
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
149,114

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2019
Ordinary share capital
£
Issued and fully paid
10,000 Ordinary shares of £1 each
10,000

On 7 November 2018, 3 Ordinary £1 shares were allotted at par value. On 18 January 2019, a further 9,997 £1 shares were allotted at par value.

25
Reserves
Profit and loss reserves

This compromises the opening retained earnings and the profit for the period as set out in the company statement of changes in equity.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 29 -
26
Acquisitions

On 18 January 2019 the group acquired 100% percent of the issued capital of Tarpey-Harris Limited.

Book Value
Adjustments
Fair Value
£
£
£
Intangible assets
1,258,790
-
1,258,790
Property, plant and equipment
3,625,210
-
3,625,210
Investments
2,138,302
-
2,138,302
Inventories
86,054
-
86,054
Trade and other receivables
2,115,666
-
2,115,666
Cash and cash equivalents
215,357
-
215,357
Borrowings
(318,279)
-
(318,279)
Obligations under finance leases
(848,153)
-
(848,153)
Trade and other payables
(5,976,476)
-
(5,976,476)
Tax liabilities
(204,915)
-
(204,915)
Deferred tax
(284,162)
-
(284,162)
Total identifiable net assets
1,807,394
-
1,807,394
Goodwill
3,466,997
Total consideration
5,274,391
The consideration was satisfied by:
£
Cash
5,274,391
Contribution by the acquired business for the reporting period included in the consolidated statement of comprehensive income since acquisition:
£
Turnover
8,667,679
Profit after tax
931,284
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 30 -
27
Operating lease commitments
Lessee

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

Group
Company
2019
2019
£
£
Within one year
338,173
-
Between two and five years
941,898
-
In over five years
352,083
-
1,632,154
-
28
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2019
2019
£
£
Acquisition of tangible fixed assets
224,325
-
MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 31 -
29
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
  N J France - Loan to the company
10.00
-
283,132
6,712
(90,045)
199,799
  J H Freimund - Loan to the company
10.00
-
498,700
-
-
498,700
  M Holland - Loan to the company
10.00
-
99,850
-
-
99,850
  S Roe - Loan to the company
10.00
-
283,132
6,712
(90,045)
199,799
  I Simpson - Loan to the company
10.00
-
283,132
6,712
(90,045)
199,799
  J Steen - Loan to the company
10.00
-
698,700
16,110
(216,110)
498,700
  K Steffens - Loan to the comapny
10.00
-
898,700
32,219
(432,219)
498,700
  P Schack - Loan to the comapny
10.00
-
1,596,900
32,219
(432,219)
1,196,900
-
4,642,246
100,684
(1,350,683)
3,392,247

The company issued unsecured A loan notes and B loan notes on 18 January 2019. The A loan notes were repaid on 8 November 2019 with a coupon rate of 10%.

MORVERN GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2019
- 32 -
30
Cash generated from/(absorbed by) group operations
2019
£
Profit for the period after tax
725,845
Adjustments for:
Taxation credited
(155,414)
Finance costs
534,999
Investment income
(741)
Loss on disposal of tangible fixed assets
89,675
Amortisation and impairment of intangible assets
502,227
Depreciation and impairment of tangible fixed assets
549,499
Movements in working capital:
Decrease in stocks
18,757
Increase in debtors
(946,836)
Decrease in creditors
(1,204,128)
Cash generated from/(absorbed by) operations
113,883
31
Analysis of changes in net debt - group
7 November 2018
Cash flows
30 November 2019
£
£
£
Cash at bank and in hand
-
130,099
130,099
Borrowings excluding overdrafts
-
(3,719,677)
(3,719,677)
Obligations under finance leases
-
(711,234)
(711,234)
-
(4,300,812)
(4,300,812)
2019-11-302018-11-07falseCCH SoftwareCCH Accounts Production 2020.200N J FranceJ H FreimundM HollandS RoeI SimpsonJ SteenK SteffensP SchackP McGreevy116654262018-11-072019-11-3011665426bus:Director12018-11-072019-11-3011665426bus:Director22018-11-072019-11-3011665426bus:Director32018-11-072019-11-3011665426bus:Director42018-11-072019-11-3011665426bus:Director52018-11-072019-11-3011665426bus:Director62018-11-072019-11-3011665426bus:Director72018-11-072019-11-3011665426bus:Director82018-11-072019-11-3011665426bus:CompanySecretary12018-11-072019-11-3011665426bus:RegisteredOffice2018-11-072019-11-3011665426bus:Consolidated2019-11-3011665426bus:Consolidated2018-11-072019-11-30116654262019-11-3011665426core:CurrentFinancialInstrumentscore:WithinOneYear2019-11-3011665426core:Non-currentFinancialInstrumentscore:AfterOneYear2019-11-3011665426core:CurrentFinancialInstruments2019-11-3011665426core:ShareCapital2019-11-3011665426core:ShareCapital2018-11-072019-11-3011665426core:Goodwill2018-11-072019-11-3011665426core:IntangibleAssetsOtherThanGoodwill2018-11-072019-11-3011665426core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2018-11-072019-11-3011665426core:LandBuildingscore:LongLeaseholdAssets2018-11-072019-11-3011665426core:PlantMachinery2018-11-072019-11-3011665426core:FurnitureFittings2018-11-072019-11-3011665426core:Subsidiary12018-11-072019-11-3011665426core:Subsidiary22018-11-072019-11-3011665426core:Subsidiary112018-11-072019-11-3011665426core:Subsidiary222018-11-072019-11-3011665426core:Non-currentFinancialInstruments2019-11-3011665426bus:PrivateLimitedCompanyLtd2018-11-072019-11-3011665426bus:FRS1022018-11-072019-11-3011665426bus:Audited2018-11-072019-11-3011665426bus:ConsolidatedGroupCompanyAccounts2018-11-072019-11-3011665426bus:FullAccounts2018-11-072019-11-30xbrli:purexbrli:sharesiso4217:GBP