TRAX_CONSTRUCTION_LIMITED - Accounts


Company Registration No. 08874121 (England and Wales)
TRAX CONSTRUCTION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2020
PAGES FOR FILING WITH REGISTRAR
TRAX CONSTRUCTION LIMITED
CONTENTS
Page
Statement of comprehensive income
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 12
TRAX CONSTRUCTION LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 1 -
2020
2019
£
£
Profit for the year
297,199
317,502
Other comprehensive income
-
-
Total comprehensive income for the year
297,199
317,502
TRAX CONSTRUCTION LIMITED
BALANCE SHEET
AS AT
28 FEBRUARY 2020
28 February 2020
- 2 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
6
268,143
207,046
Current assets
Debtors
7
113,339
92,118
Cash at bank and in hand
351,900
300,930
465,239
393,048
Creditors: amounts falling due within one year
8
(110,723)
(127,819)
Net current assets
354,516
265,229
Total assets less current liabilities
622,659
472,275
Creditors: amounts falling due after more than one year
9
(40,555)
(26,978)
Provisions for liabilities
10
(50,947)
(39,339)
Net assets
531,157
405,958
Capital and reserves
Called up share capital
11
100
100
Profit and loss reserves
531,057
405,858
Total equity
531,157
405,958

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 28 February 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

TRAX CONSTRUCTION LIMITED
BALANCE SHEET (CONTINUED)
AS AT
28 FEBRUARY 2020
28 February 2020
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 3 August 2020 and are signed on its behalf by:
Mrs I Marshall
Director
Company Registration No. 08874121
TRAX CONSTRUCTION LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 4 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 March 2018
100
309,076
309,176
Year ended 28 February 2019:
Profit and total comprehensive income for the year
-
317,502
317,502
Dividends
-
(220,720)
(220,720)
Balance at 28 February 2019
100
405,858
405,958
Year ended 28 February 2020:
Profit and total comprehensive income for the year
-
297,199
297,199
Dividends
-
(172,000)
(172,000)
Balance at 28 February 2020
100
531,057
531,157
TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 5 -
1
Accounting policies
Company information

Trax Construction Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit N, Ivanhoe Business Park, Ivanhoe Park Way, Ashby de la Zouch, Leicestershire, LE65 2AB.

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

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

1.3
Turnover

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

 

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the 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.

TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
1
Accounting policies
(Continued)
- 6 -

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

Plant and equipment
25% reducing balance
Computers
33% straight line
Motor vehicles
25% reducing balance

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

1.5
Impairment of fixed assets

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

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.

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.

1.6
Cash and cash equivalents

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

1.7
Financial instruments

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

 

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

 

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

TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
1
Accounting policies
(Continued)
- 7 -
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.

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.

1.8
Equity instruments

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

1.9
Taxation

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

Current tax

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

TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
1
Accounting policies
(Continued)
- 8 -
Deferred tax

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

 

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

1.10
Employee benefits

The 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.

1.11
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.

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.

TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 9 -
3
Employees

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

2020
2019
Number
Number
3
3
4
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
16,629
15,360
5
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
56,562
77,238
Deferred tax
Origination and reversal of timing differences
11,609
39,339
Total tax charge
68,171
116,577

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

2020
2019
£
£
Profit before taxation
365,370
434,079
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
69,420
82,475
Tax effect of expenses that are not deductible in determining taxable profit
17,445
13,156
Tax effect of income not taxable in determining taxable profit
(99)
(448)
Capital allowance
(30,203)
(17,945)
Deferred Tax
11,608
39,339
Taxation charge for the year
68,171
116,577
TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 10 -
6
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 March 2019
294,484
2,920
71,637
369,041
Additions
133,075
1,524
24,366
158,965
Disposals
(1,100)
-
(13,714)
(14,814)
At 28 February 2020
426,459
4,444
82,289
513,192
Depreciation and impairment
At 1 March 2019
129,792
2,579
29,624
161,995
Depreciation charged in the year
74,376
850
14,666
89,892
Eliminated in respect of disposals
(838)
-
(6,000)
(6,838)
At 28 February 2020
203,330
3,429
38,290
245,049
Carrying amount
At 28 February 2020
223,129
1,015
43,999
268,143
At 28 February 2019
164,692
341
42,013
207,046
7
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
43,945
23,854
Other debtors
64,645
64,507
Prepayments and accrued income
4,749
3,757
113,339
92,118
8
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Obligations under finance leases
32,187
25,000
Trade creditors
8,963
8,629
Corporation tax
56,545
77,194
Other taxation and social security
379
-
Other creditors
9,604
13,796
Accruals and deferred income
3,045
3,200
110,723
127,819
TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 11 -
9
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Obligations under finance leases
40,555
26,978
10
Provisions for liabilities
2020
2019
Notes
£
£
Deferred tax liabilities
50,947
39,339
11
Share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
100  of £1 each
100
100
TRAX CONSTRUCTION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2020
- 12 -
12
Related party transactions

Included in other creditors is an amount of £9,604 (2018: £13,796) owed to its directors Mrs I Marshall and Mr P Whyatt.

 

Dividends paid to the shareholders in the year total £172,000 (2018: £220,720).

17
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:

2020
2019
£
£
Within one year
1,296
1,296
Between two and five years
1,836
3,132
In over five years
-
-
3,132
4,428
14
Events after the reporting date

Before and after the year end, the spread of COVID-19 has severely impacted many local economies around the globe.  In many countries, businesses are being forced to cease or limit operations for long or indefinite periods of time, the Company had to cease site operations for a period of time and has now been able to recommence.

 

The Company has determined that these events are  non-adjusting subsequent events.  Accordingly, the financial position and results of operations as of and for the year ended 28 February 2020 have not been adjusted to reflect their impact.  The duration and impact of the COVID-19 pandemic, as well as the effectiveness of government and central bank responses, remains unclear at this time.  It is not possible to reliably estimate the duration and severity of these consequences, as well as their impact on the financial position and results of the Company for future periods.

 

 

2020-02-282019-03-01false03 August 2020CCH SoftwareCCH Accounts Production 2020.310No description of principal activityMrs I MarshallMr P Whyatt088741212019-03-012020-02-28088741212018-03-012019-02-2808874121core:RetainedEarningsAccumulatedLosses2018-03-012019-02-2808874121core:RetainedEarningsAccumulatedLosses2019-03-012020-02-28088741212020-02-28088741212019-02-2808874121core:PlantMachinery2020-02-2808874121core:ComputerEquipment2020-02-2808874121core:MotorVehicles2020-02-2808874121core:PlantMachinery2019-02-2808874121core:ComputerEquipment2019-02-2808874121core:MotorVehicles2019-02-2808874121core:CurrentFinancialInstrumentscore:WithinOneYear2020-02-2808874121core:CurrentFinancialInstrumentscore:WithinOneYear2019-02-2808874121core:CurrentFinancialInstruments2020-02-2808874121core:CurrentFinancialInstruments2019-02-2808874121core:Non-currentFinancialInstruments2020-02-2808874121core:Non-currentFinancialInstruments2019-02-2808874121core:ShareCapital2020-02-2808874121core:ShareCapital2019-02-2808874121core:RetainedEarningsAccumulatedLosses2020-02-2808874121core:RetainedEarningsAccumulatedLosses2019-02-2808874121core:ShareCapital2018-02-2808874121core:RetainedEarningsAccumulatedLosses2018-02-28088741212018-02-2808874121bus:Director12019-03-012020-02-2808874121core:PlantMachinery2019-03-012020-02-2808874121core:ComputerEquipment2019-03-012020-02-2808874121core:MotorVehicles2019-03-012020-02-2808874121core:UKTax2019-03-012020-02-2808874121core:UKTax2018-03-012019-02-280887412112019-03-012020-02-280887412112018-03-012019-02-280887412122019-03-012020-02-280887412122018-03-012019-02-2808874121core:PlantMachinery2019-02-2808874121core:ComputerEquipment2019-02-2808874121core:MotorVehicles2019-02-28088741212019-02-2808874121core:WithinOneYear2020-02-2808874121core:WithinOneYear2019-02-2808874121core:BetweenTwoFiveYears2020-02-2808874121core:BetweenTwoFiveYears2019-02-2808874121bus:PrivateLimitedCompanyLtd2019-03-012020-02-2808874121bus:SmallCompaniesRegimeForAccounts2019-03-012020-02-2808874121bus:FRS1022019-03-012020-02-2808874121bus:AuditExemptWithAccountantsReport2019-03-012020-02-2808874121bus:Director22019-03-012020-02-2808874121bus:FullAccounts2019-03-012020-02-28xbrli:purexbrli:sharesiso4217:GBP