SMITH_CONSTRUCTION_(HECKI - Accounts


Company Registration No. 02683844 (England and Wales)
SMITH CONSTRUCTION (HECKINGTON) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
SMITH CONSTRUCTION (HECKINGTON) LIMITED
COMPANY INFORMATION
Directors
Mr J L Priestley
Mr K M Smith
Company number
02683844
Registered office
Station Road
Heckington
Sleaford
Lincolnshire
NG34 9NF
Auditor
Azets Audit Services
2 Regan Way
Chetwynd Business Park
Chilwell
Nottingham
NG9 6RZ
SMITH CONSTRUCTION (HECKINGTON) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 26
SMITH CONSTRUCTION (HECKINGTON) 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

We aim to present a balanced and comprehensive review of the development and performance of our company during the year and its position at the year end. Our review is consistent with the size and non complex nature of our business and is written in the context of the risk and uncertainties we face.

 

The company continues to operate as building contractors.

Principal risks and uncertainties

The company continues to face the risk from the market in which it operates. However, we consider that the company is very experienced in the market and is well placed to win contracts competitively in the future.

 

In our opinion, the company will have sufficient resources available to manage its business risk and we expect to at least maintain the present level of activity for the foreseeable future.

 

Financial risk management objective and policies

The company holds or issues financial instruments in order to achieve three main objectives, being:

 

(a) to finance its operations;

 

(b) to mange its exposure to interest and currency risks arising from its operations and from its sources of finance; and

 

(c) for trading purposes.

 

In addition, various financial instruments ( e.g. trade debtors, trade creditors, accruals and prepayments) arise directly from the company's operations.

 

Transaction in financial instrument result in the company assuming or transferring to another party one or more of the financial risk described below.

 

Credit Risk

The company monitors credit risk closely and considers that its current policies of credit check meets its objectives of managing exposure to credit risk. The company has no significant concentrations of credit risk. Amounts shown in the balance sheet best represent the maximum credit risk exposure in the event other parties fail to perform their obligation under financial instrument.

 

Currency Risk

The Directors are aware of the company's exposure to currency risk and consider the company has taken appropriate steps in order to keep these risks to a minimum.

 

Going concern and Covid

In March 2020 the impact of the Covid-19 pandemic was apparent globally. The directors have assessed the current and future impact of this outbreak on the company and are of the view that the business is well placed to deal with any financial difficulties that may arise, albeit they are of the view that the likelihood of any such issues occurring is remote and as such continue to prepare the accounts on the going concern basis.

 

SMITH CONSTRUCTION (HECKINGTON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
Key performance indicators

We consider that our key performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover, profit before tax and net assets.

 

Turnover has fallen from £11.5m in 2018 to £10.0m in 2019. The company has achieved a relatively consistent gross profit margin of 15% in 2018 compared to 14% in 2019.

 

Administrative expenses have increased this year by £122k which has led to the company breaking even for the year in comparison to a profit before tax of £532,106 in 2018.

Signed on behalf of the directors

Mr J L Priestley
Director
24 December 2020
SMITH CONSTRUCTION (HECKINGTON) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

The directors present their report and financial statement of the company for the year ended 31 December 2016.

Principal activities

The principal activity of the company continued to be that of building contractors.

Directors

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

Mr J L Priestley
Mr K M Smith
Results and dividends

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

Ordinary dividends were paid amounting to £266,667. The directors do not recommend payment of a further dividend.

Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

 

On 7 September 2020 Group Audit Services Limited, trading as Baldwins Audit Services, changed it's name to Azets Audit Services Limited. The name they practice under is Azets Audit Services and accordingly they have signed their report in their new name.

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.

On behalf of the board
Mr J L Priestley
Director
24 December 2020
SMITH CONSTRUCTION (HECKINGTON) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -

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;

  •     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.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SMITH CONSTRUCTION (HECKINGTON) LIMITED
- 5 -
Opinion

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

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2019 and of its loss 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.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SMITH CONSTRUCTION (HECKINGTON) LIMITED
- 6 -
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.

Mr Stephen Anthony Harcourt FCCA (Senior Statutory Auditor)
for and on behalf of Azets Audit Services
24 December 2020
Chartered Accountants
Statutory Auditor
2 Regan Way
Chetwynd Business Park
Chilwell
Nottingham
NG9 6RZ
SMITH CONSTRUCTION (HECKINGTON) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
9,992,177
11,542,860
Cost of sales
(8,597,825)
(9,747,673)
Gross profit
1,394,352
1,795,187
Administrative expenses
(1,383,438)
(1,261,361)
Other operating income
7,140
5,557
Operating profit
4
18,054
539,383
Interest receivable and similar income
7
-
7,517
Interest payable and similar expenses
8
(18,054)
(14,794)
Profit before taxation
-
532,106
Tax on profit
9
(15,845)
(95,537)
(Loss)/profit for the financial year
(15,845)
436,569

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

SMITH CONSTRUCTION (HECKINGTON) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
2019
2018
£
£
(Loss)/profit for the year
(15,845)
436,569
Other comprehensive income
-
-
Total comprehensive income for the year
(15,845)
436,569
SMITH CONSTRUCTION (HECKINGTON) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
1,620,545
1,570,469
Investment properties
12
120,000
120,000
Investments
13
100
100
1,740,645
1,690,569
Current assets
Stocks
14
46,241
46,534
Debtors
15
2,027,309
2,394,519
Cash at bank and in hand
86,715
675,662
2,160,265
3,116,715
Creditors: amounts falling due within one year
16
(2,037,135)
(2,739,787)
Net current assets
123,130
376,928
Total assets less current liabilities
1,863,775
2,067,497
Creditors: amounts falling due after more than one year
17
(238,507)
(159,717)
Net assets
1,625,268
1,907,780
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
1,625,168
1,907,680
Total equity
1,625,268
1,907,780
The financial statements were approved by the board of directors and authorised for issue on 24 December 2020 and are signed on its behalf by:
Mr J L Priestley
Mr K M Smith
Director
Director
Company Registration No. 02683844
SMITH CONSTRUCTION (HECKINGTON) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2018
100
1,866,111
1,866,211
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
436,569
436,569
Dividends
10
-
(395,000)
(395,000)
Balance at 31 December 2018
100
1,907,680
1,907,780
Year ended 31 December 2019:
Loss and total comprehensive income for the year
-
(15,845)
(15,845)
Dividends
10
-
(266,667)
(266,667)
Balance at 31 December 2019
100
1,625,168
1,625,268
SMITH CONSTRUCTION (HECKINGTON) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
141,335
797,577
Interest paid
(18,054)
(14,794)
Income taxes paid
(143,641)
(85,857)
Net cash (outflow)/inflow from operating activities
(20,360)
696,926
Investing activities
Purchase of tangible fixed assets
(576,084)
(800,573)
Proceeds on disposal of tangible fixed assets
190,472
29,416
Interest received
-
7,517
Net cash used in investing activities
(385,612)
(763,640)
Financing activities
Payment of finance leases obligations
83,692
(16,423)
Dividends paid
(266,667)
(395,000)
Net cash used in financing activities
(182,975)
(411,423)
Net decrease in cash and cash equivalents
(588,947)
(478,137)
Cash and cash equivalents at beginning of year
675,662
1,153,799
Cash and cash equivalents at end of year
86,715
675,662
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
1
Accounting policies
Company information

Smith Construction (Heckington) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Station Road, Heckington, Sleaford, Lincolnshire, NG34 9NF.

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, 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.

1.2
Going concern

In assessing the appropriateness of the going concern assumption, the Directors have reviewed detailed cash flow forecasts, considering all reasonably foreseeable potential scenarios and material uncertainties in relation to income and costs. Based on these cash flow forecasts the truecompany can meet its liabilities as they fall due and the Directors have therefore concluded that the impact of the coronavirus does not create a material uncertainty, and it is appropriate for the financial statements to be prepared on the going concern basis.

1.3
Turnover

The turnover shown in the profit and loss account represents amounts invoiced during the year, exclusive of Value Added Tax.

 

In respect of long-term contracts and for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect to long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.

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.

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.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 13 -

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Plant and machinery
Straightline over 5 years
Fixtures &  fittings
Straightline over 6 years
Computer equipment
Straightline over 3 years
Motor vehicles
Straightline over 4 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 credited or charged to profit or loss.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Fixed asset 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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

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

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

 

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

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 14 -

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 (or cash-generating unit) 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 (or cash-generating unit) 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.

1.8
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
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.

1.10
Financial instruments

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

 

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

 

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

Basic financial assets

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

Other financial assets

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

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
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.

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.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 16 -
Derecognition of financial liabilities

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

1.11
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.

1.12
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.13
Taxation

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

Current tax

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

Deferred tax

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

 

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

 

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

1.14
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.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 17 -
1.15
Retirement benefits

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

1.16
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 the profit and loss account 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 income 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 lease asset are consumed.

 

1.17
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 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.

 

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Useful economic lives

Tangible fixed assets are depreciated over the useful lives of the related assets taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 18 -
3
Turnover and other revenue

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

2019
2018
£
£
Turnover analysed by class of business
Sales of goods and services
9,992,177
11,542,860
2019
2018
£
£
Other significant revenue
Interest income
-
7,517
2019
2018
£
£
Turnover analysed by geographical market
United Kingdom
9,992,177
11,542,860
4
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
216
124
Fees payable to the company's auditor for the audit of the company's financial statements
6,600
6,000
Depreciation of owned tangible fixed assets
449,079
422,503
Profit on disposal of tangible fixed assets
(113,543)
(28,816)
Operating lease charges
17,000
17,000
5
Employees

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

2019
2018
Number
Number
Construction staff
36
35
Administrative staff
23
23
Total
59
58
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
5
Employees
(Continued)
- 19 -

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
2,092,865
1,941,826
Social security costs
196,295
195,931
Pension costs
36,027
21,194
2,325,187
2,158,951
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
89,894
91,558
7
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
-
7,517

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
-
7,517
8
Interest payable and similar expenses
2019
2018
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
18,054
14,794
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
-
97,174
Adjustments in respect of prior periods
29,895
-
Total current tax
29,895
97,174
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
9
Taxation
2019
2018
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
-
(1,637)
Adjustment in respect of prior periods
(14,050)
-
Total deferred tax
(14,050)
(1,637)
Total tax charge
15,845
95,537

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

2019
2018
£
£
Profit before taxation
-
532,106
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
-
101,100
Tax effect of expenses that are not deductible in determining taxable profit
-
24
Adjustments in respect of prior years
15,845
-
Permanent capital allowances in excess of depreciation
-
(3,950)
Deferred tax movement
-
(1,637)
Taxation charge for the year
15,845
95,537
10
Dividends
2019
2018
£
£
Final paid
266,667
395,000
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
11
Tangible fixed assets
Plant and machinery
Fixtures &  fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
3,952,554
30,737
111,251
732,143
4,826,685
Additions
474,637
-
12,176
89,271
576,084
Disposals
(260,140)
-
-
(80,817)
(340,957)
At 31 December 2019
4,167,051
30,737
123,427
740,597
5,061,812
Depreciation and impairment
At 1 January 2019
2,650,517
28,330
107,399
469,970
3,256,216
Depreciation charged in the year
342,608
1,002
5,827
99,642
449,079
Eliminated in respect of disposals
(212,092)
-
-
(51,936)
(264,028)
At 31 December 2019
2,781,033
29,332
113,226
517,676
3,441,267
Carrying amount
At 31 December 2019
1,386,018
1,405
10,201
222,921
1,620,545
At 31 December 2018
1,302,037
2,407
3,852
262,173
1,570,469

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

2019
2018
£
£
Plant and machinery
795,709
598,236
Motor vehicles
160,003
204,525
955,712
802,761
12
Investment property
2019
£
Fair value
At 1 January 2019 and 31 December 2019
120,000
13
Fixed asset investments
2019
2018
£
£
Unlisted investments
100
100
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
13
Fixed asset investments
(Continued)
- 22 -
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 January 2019 & 31 December 2019
100
Carrying amount
At 31 December 2019
100
At 31 December 2018
100
14
Stocks
2019
2018
£
£
Raw materials and consumables
29,089
26,217
Work in progress
17,152
20,317
46,241
46,534
15
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
1,392,402
1,741,345
Gross amounts owed by contract customers
442,901
447,133
Corporation tax recoverable
63,438
46,866
Other debtors
688
33,633
Prepayments
53,469
65,181
1,952,898
2,334,158
2019
2018
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 19)
74,411
60,361
Total debtors
2,027,309
2,394,519
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 23 -
16
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Obligations under finance leases
18
257,740
252,838
Trade creditors
1,144,683
1,167,151
Corporation tax
-
97,174
Other taxation and social security
218,160
485,550
Other creditors
6,781
4,806
Accruals and deferred income
409,771
732,268
2,037,135
2,739,787
17
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Obligations under finance leases
18
238,507
159,717
18
Finance lease obligations
2019
2018
Future minimum lease payments due under finance leases:
£
£
Within one year
257,740
252,838
In two to five years
238,507
159,717
496,247
412,555

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

19
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:

Assets
Assets
2019
2018
Balances:
£
£
ACAs
74,411
60,361
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
19
Deferred taxation
(Continued)
- 24 -
2019
Movements in the year:
£
Asset at 1 January 2019
(60,361)
Credit to profit or loss
(14,050)
Asset at 31 December 2019
(74,411)
20
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
36,027
21,194

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

21
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
22
Financial commitments, guarantees and contingent liabilities

The company has entered into an inter-company guarantee to secure the bank borrowings of the Melbourne Holdings Limited group.

23
Operating lease commitments
Lessee

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

2019
2018
£
£
Within one year
98,440
35,448
Between two and five years
305,359
4,332
403,799
39,780
SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 25 -
24
Capital commitments

Amounts contracted for but not provided in the financial statements:

2019
2018
£
£
Acquisition of tangible fixed assets
-
73,270
25
Events after the reporting date

In March 2020 the impact of the Covid-19 pandemic was apparent globally. The directors have assessed the current and future impact of this outbreak on the company and are of the view that the business is well placed to deal with any financial difficulties that may arise, albeit they are of the view that the likelihood of any such issues occurring is remote and as such continue to prepare the accounts on the going concern basis.

26
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
89,894
91,588
Transactions with related parties

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

Sales
Purchases
2019
2018
2019
2018
£
£
£
£
Entities with control, joint control or significant influence over the company
-
-
11,000
56
Entities over which the entity has control, joint control or significant influence
4,244,622
4,594,161
-
-
27
Ultimate controlling party

The company is 75% owned subsidiary of Melbourne Holdings Limited.

Melbourne Holdings Limited is ultimately controlled by J L Priestley.

 

SMITH CONSTRUCTION (HECKINGTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 26 -
28
Cash generated from operations
2019
2018
£
£
(Loss)/profit for the year after tax
(15,845)
436,569
Adjustments for:
Taxation charged
15,845
95,537
Finance costs
18,054
14,794
Investment income
-
(7,517)
Gain on disposal of tangible fixed assets
(113,543)
(28,816)
Depreciation and impairment of tangible fixed assets
449,079
422,503
Movements in working capital:
Decrease/(increase) in stocks
293
(89,110)
Decrease in debtors
397,832
166,847
(Decrease) in creditors
(610,380)
(333,230)
Cash generated from operations
141,335
677,577
29
Analysis of changes in net funds/(debt)
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
675,662
(588,947)
86,715
Obligations under finance leases
(412,555)
(83,692)
(496,247)
263,107
(672,639)
(409,532)
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.310Mr J L PriestleyMr K M Smith026838442019-01-012019-12-3102683844bus:Director12019-01-012019-12-3102683844bus:Director22019-01-012019-12-3102683844bus:RegisteredOffice2019-01-012019-12-31026838442019-12-31026838442018-01-012018-12-3102683844core:RetainedEarningsAccumulatedLosses2018-01-012018-12-3102683844core:RetainedEarningsAccumulatedLosses2019-01-012019-12-31026838442018-12-3102683844core:PlantMachinery2019-12-3102683844core:FurnitureFittings2019-12-3102683844core:ComputerEquipment2019-12-3102683844core:MotorVehicles2019-12-3102683844core:PlantMachinery2018-12-3102683844core:FurnitureFittings2018-12-3102683844core:ComputerEquipment2018-12-3102683844core:MotorVehicles2018-12-3102683844core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3102683844core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3102683844core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-3102683844core:Non-currentFinancialInstrumentscore:AfterOneYear2018-12-3102683844core:CurrentFinancialInstruments2019-12-3102683844core:CurrentFinancialInstruments2018-12-3102683844core:ShareCapital2019-12-3102683844core:ShareCapital2018-12-3102683844core:RetainedEarningsAccumulatedLosses2019-12-3102683844core:RetainedEarningsAccumulatedLosses2018-12-3102683844core:ShareCapital2017-12-3102683844core:RetainedEarningsAccumulatedLosses2017-12-31026838442017-12-31026838442018-12-3102683844core:PlantMachinery2019-01-012019-12-3102683844core:FurnitureFittings2019-01-012019-12-3102683844core:ComputerEquipment2019-01-012019-12-3102683844core:MotorVehicles2019-01-012019-12-3102683844core:UKTax2018-01-012018-12-3102683844core:UKTax2019-01-012019-12-310268384412019-01-012019-12-310268384412018-01-012018-12-3102683844core:PlantMachinery2018-12-3102683844core:FurnitureFittings2018-12-3102683844core:ComputerEquipment2018-12-3102683844core:MotorVehicles2018-12-3102683844core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2019-12-3102683844core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2018-12-3102683844core:Non-currentFinancialInstruments2019-12-3102683844core:Non-currentFinancialInstruments2018-12-3102683844core:WithinOneYear2019-12-3102683844core:WithinOneYear2018-12-3102683844core:BetweenTwoFiveYears2019-12-3102683844core:BetweenTwoFiveYears2018-12-3102683844core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2018-01-012018-12-3102683844core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2018-01-012018-12-3102683844bus:PrivateLimitedCompanyLtd2019-01-012019-12-3102683844bus:FRS1022019-01-012019-12-3102683844bus:Audited2019-01-012019-12-3102683844bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP