ASTON_HEATING_LIMITED - Accounts


Company Registration No. 00796750 (England and Wales)
ASTON HEATING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
ASTON HEATING LIMITED
COMPANY INFORMATION
Directors
Mr M W J Thomas
Mr A Thomas
Mr E C Ivey
Secretary
Mr M W J Thomas
Company number
00796750
Registered office
Moss Lodge
Moss Lane
Romford
Essex
RM1 2PT
Auditor
Alwyns LLP
Crown House
151 High Road
Loughton
Essex
IG10 4LG
ASTON HEATING LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 19
ASTON HEATING LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 1 -

The directors present the Annual Report for the year ended 31 March 2020.

Fair review of the business

During the year, turnover increased to £24,466,973 (2019 - £23,705,490). The business continues to operate in a competitive market where the directors feel that the reputation for quality and service engendered by the company has helped to retain existing customers and attract new business.

 

The directors consider that the overall financial performance has been satisfactory given the current nature of the global economy.

 

The core business remains stable and the directors consider that the on-going recovery and development of the housing market will lead to continued revenue growth throughout the company. In addition, continued investment in the workforce, service reputation and the focus on providing quality, economic and modern day solutions will leave the company well placed to meet the future needs of its customers and continue to evolve.

Principal risks and uncertainties

The directors continually monitor the key risks facing the company. The company continues to provide installation, servicing and facilities management to an established customer base. It enjoys long standing relationships with both customers and suppliers, as well as having an experienced and knowledgeable workforce. It continues to expand its customer base and services provided along with the modernisation of its installation, servicing and management processes.

Key performance indicators

The directors consider that the key financial performance indicators are those that communicate the financial performance and strength of the group as a whole, these being turnover, profit and cash reserves.

Other performance indicators

The key non-financial performance indicators continue to be customer gains and retention, and special works gained with existing customers.

On behalf of the board

Mr M W J Thomas
Director
22 February 2021
ASTON HEATING LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 2 -
Principal activities
The principal activity of the company continued to be that of the installation and servicing of mechanical services and specialist works.
Directors

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

Mr M W J Thomas
Mr A Thomas
Mr E C Ivey
Results and dividends

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

The directors paid a dividend of £150,000 during the year in respect of a prior year.

Financial instruments
Treasury operations and financial instruments

The company operates a treasury function which is responsible for managing the liquidity and interest risks associated with the company’s activities.

Liquidity risk

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

Interest rate risk

The company is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Auditor

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

ASTON HEATING LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr M W J Thomas
Director
22 February 2021
ASTON HEATING LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASTON HEATING LIMITED
- 4 -
Opinion

We have audited the financial statements of Aston Heating Limited (the 'company') for the year ended 31 March 2020 which comprise 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 March 2020 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

ASTON HEATING LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ASTON HEATING LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

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

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

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Ms Jan Rickler (Senior Statutory Auditor)
for and on behalf of Alwyns LLP
22 February 2021
Chartered Accountants
Statutory Auditor
Crown House
151 High Road
Loughton
Essex
IG10 4LG
ASTON HEATING LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2020
- 6 -
2020
2019
Notes
£
£
Turnover
3
24,466,973
23,705,490
Cost of sales
(19,807,042)
(19,462,384)
Gross profit
4,659,931
4,243,106
Administrative expenses
(4,205,024)
(4,148,122)
Operating profit
4
454,907
94,984
Interest receivable and similar income
7
556
5,833
Profit before taxation
455,463
100,817
Tax on profit
8
20,930
58,566
Profit for the financial year
476,393
159,383

The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.

ASTON HEATING LIMITED
BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 7 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
10
690,788
517,197
Current assets
Stocks
12
129,604
143,771
Debtors
13
7,271,335
6,498,928
Cash at bank and in hand
1,593,549
1,476,595
8,994,488
8,119,294
Creditors: amounts falling due within one year
14
(5,172,493)
(4,494,612)
Net current assets
3,821,995
3,624,682
Total assets less current liabilities
4,512,783
4,141,879
Provisions for liabilities
15
(166,250)
(121,739)
Net assets
4,346,533
4,020,140
Capital and reserves
Called up share capital
18
45,000
45,000
Capital redemption reserve
5,000
5,000
Profit and loss reserves
4,296,533
3,970,140
Total equity
4,346,533
4,020,140
The financial statements were approved by the board of directors and authorised for issue on 22 February 2021 and are signed on its behalf by:
Mr M W J Thomas
Director
Company Registration No. 00796750
ASTON HEATING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 8 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2018
45,000
5,000
3,810,757
3,860,757
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
159,383
159,383
Balance at 31 March 2019
45,000
5,000
3,970,140
4,020,140
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
-
476,393
476,393
Dividends
9
-
-
(150,000)
(150,000)
Balance at 31 March 2020
45,000
5,000
4,296,533
4,346,533
ASTON HEATING LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2020
- 9 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
22
549,898
(623,766)
Income taxes paid
-
(23,467)
Net cash inflow/(outflow) from operating activities
549,898
(647,233)
Investing activities
Purchase of tangible fixed assets
(299,328)
(247,012)
Proceeds on disposal of tangible fixed assets
32,913
15,444
Receipts arising from loans made
(17,085)
-
Interest received
556
5,833
Net cash used in investing activities
(282,944)
(225,735)
Financing activities
Payment of finance leases obligations
-
(27,096)
Dividends paid
(150,000)
-
Net cash used in financing activities
(150,000)
(27,096)
Net increase/(decrease) in cash and cash equivalents
116,954
(900,064)
Cash and cash equivalents at beginning of year
1,476,595
2,376,659
Cash and cash equivalents at end of year
1,593,549
1,476,595
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 10 -
1
Accounting policies
Company information

Aston Heating Limited is a private company limited by shares incorporated in England and Wales. The registered office is Moss Lodge, Moss Lane, Romford, Essex, RM1 2PT.

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 whole pound.

The financial statements have been prepared under the historical cost convention. 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.

Revenue from long terms contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Plant and machinery
10% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Motor vehicles
25% reducing balance

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

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 11 -
1.6
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.

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.

1.7
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.8
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.

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.

ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 12 -
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, 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.

Derecognition of financial liabilities

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

1.9
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.

1.10
Taxation

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

Current tax

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

Deferred tax

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

ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 13 -
1.11
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.

 

Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value the unwinding of the discount is recognised as a finance cost in the profit and loss account in the period it arises.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.13
Retirement benefits

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

1.14
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
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 specific items of stock, work in progress 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

The total turnover of the company for the year has been derived from its principal activity wholly undertaken in the United Kingdom.

 

ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 14 -
4
Operating profit
2020
2019
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
11,140
10,815
Depreciation of owned tangible fixed assets
83,560
72,388
Loss on disposal of tangible fixed assets
9,264
1,807
Operating lease charges
162,572
154,527
5
Employees

There were no employees during the year apart from the directors.

Their aggregate remuneration comprised:

2020
2019
£
£
Pension costs
-
20,000
6
Directors' remuneration
2020
2019
£
£
Company pension contributions to defined contribution schemes
-
20,000

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2019 - 3).

7
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
556
4,537
Other interest income
-
1,296
Total income
556
5,833

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
556
4,537
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 15 -
8
Taxation
2020
2019
£
£
Current tax
Adjustments in respect of prior periods
(65,441)
(81,049)
Deferred tax
Origination and reversal of timing differences
44,511
22,483
Total tax credit
(20,930)
(58,566)

The actual credit 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
455,463
100,817
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
86,538
19,155
Tax effect of expenses that are not deductible in determining taxable profit
391
480
Research and development tax credit
(33,252)
-
Depreciation add back
17,637
13,754
Capital allowances
(51,943)
(42,934)
Other tax adjustment
(84,812)
(49,364)
Fixed asset disposal
-
343
Deferred tax movement
44,511
-
Taxation credit for the year
(20,930)
(58,566)
9
Dividends
2020
2019
£
£
Dividend paid relating to prior year
150,000
-
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 16 -
10
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2019
19,075
497,160
402,693
918,928
Additions
-
230,506
68,822
299,328
Disposals
-
-
(89,862)
(89,862)
At 31 March 2020
19,075
727,666
381,653
1,128,394
Depreciation and impairment
At 1 April 2019
9,911
183,094
208,726
401,731
Depreciation charged in the year
916
29,492
53,152
83,560
Eliminated in respect of disposals
-
-
(47,685)
(47,685)
At 31 March 2020
10,827
212,586
214,193
437,606
Carrying amount
At 31 March 2020
8,248
515,080
167,460
690,788
At 31 March 2019
9,164
314,066
193,967
517,197
11
Financial instruments
2020
2019
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
213,031
74,751
Carrying amount of financial liabilities
Measured at amortised cost
5,141,571
4,424,792
12
Stocks
2020
2019
£
£
Raw materials and consumables
129,604
143,771
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 17 -
13
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
145,661
29,171
Gross amounts owed by contract customers
6,765,052
5,698,427
Corporation tax recoverable
117,100
51,659
Other debtors
75,441
45,580
Prepayments and accrued income
168,081
674,091
7,271,335
6,498,928
14
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
4,430,451
4,219,310
Taxation and social security
30,922
69,820
Other creditors
12,796
20,398
Accruals and deferred income
698,324
185,084
5,172,493
4,494,612
15
Provisions for liabilities
2020
2019
Notes
£
£
Delapidations on lease of company premises
35,000
35,000
Deferred tax liabilities
16
131,250
86,739
166,250
121,739
Movements on provisions apart from deferred tax liabilities:
Delapidations on lease of company premises
£
At 1 April 2019 and 31 March 2020
35,000
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 18 -
16
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
131,250
86,739
2020
Movements in the year:
£
Liability at 1 April 2019
86,739
Charge to profit or loss
44,511
Liability at 31 March 2020
131,250
17
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
-
20,000

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.

18
Share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
45,000 Ordinary A shares of £1 each
45,000
45,000
19
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:

2020
2019
£
£
Within one year
48,566
46,301
Between two and five years
47,245
16,798
95,811
63,099
ASTON HEATING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 19 -
20
Related party transactions
Transactions with related parties

 

At the year end, included within other debtors was an amount due from a director of £17,085 (2019 - £2,209). This was repaid shortly after the year end.

 

A company controlled by the directors charged management fees totalling £6,399,130 (2019 - £6,157,948). At the end of the year, Aston Heating Limited owed the company £776,804 (2019 - £746,832).

 

 

21
Ultimate controlling party

There is not considered to be an ultimate controlling party.

22
Cash generated from/(absorbed by) operations
2020
2019
£
£
Profit for the year after tax
476,393
159,383
Adjustments for:
Taxation credited
(20,930)
(58,566)
Investment income
(556)
(5,833)
Loss on disposal of tangible fixed assets
9,264
1,807
Depreciation and impairment of tangible fixed assets
83,560
72,388
Movements in working capital:
Decrease/(increase) in stocks
14,167
(112,023)
(Increase)/decrease in debtors
(689,881)
359,187
Increase/(decrease) in creditors
677,881
(1,040,109)
Cash generated from/(absorbed by) operations
549,898
(623,766)
23
Analysis of changes in net funds
1 April 2019
Cash flows
31 March 2020
£
£
£
Cash at bank and in hand
1,476,595
116,954
1,593,549
2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2020.200Mr A ThomasMr E C IveyMr E C IveyMr M W J Thomas0007967502019-04-012020-03-3100796750bus:CompanySecretaryDirector12019-04-012020-03-3100796750bus:Director12019-04-012020-03-3100796750bus:Director22019-04-012020-03-3100796750bus:CompanySecretary12019-04-012020-03-3100796750bus:Director32019-04-012020-03-3100796750bus:RegisteredOffice2019-04-012020-03-31007967502020-03-31007967502018-04-012019-03-3100796750core:RetainedEarningsAccumulatedLosses2018-04-012019-03-3100796750core:RetainedEarningsAccumulatedLosses2019-04-012020-03-31007967502019-03-3100796750core:PlantMachinery2020-03-3100796750core:FurnitureFittings2020-03-3100796750core:MotorVehicles2020-03-3100796750core:PlantMachinery2019-03-3100796750core:FurnitureFittings2019-03-3100796750core:MotorVehicles2019-03-3100796750core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3100796750core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3100796750core:ShareCapital2020-03-3100796750core:ShareCapital2019-03-3100796750core:CapitalRedemptionReserve2020-03-3100796750core:CapitalRedemptionReserve2019-03-3100796750core:RetainedEarningsAccumulatedLosses2020-03-3100796750core:RetainedEarningsAccumulatedLosses2019-03-3100796750core:ShareCapital2018-03-3100796750core:CapitalRedemptionReservecore:RestatedAmount2018-03-3100796750core:RetainedEarningsAccumulatedLosses2018-03-31007967502018-03-310079675012019-04-012020-03-31007967502019-03-3100796750core:PlantMachinery2019-04-012020-03-3100796750core:FurnitureFittings2019-04-012020-03-3100796750core:MotorVehicles2019-04-012020-03-3100796750core:UKTax2019-04-012020-03-3100796750core:UKTax2018-04-012019-03-310079675012018-04-012019-03-310079675022019-04-012020-03-310079675022018-04-012019-03-310079675032019-04-012020-03-310079675032018-04-012019-03-310079675042018-04-012019-03-310079675052019-04-012020-03-3100796750core:PlantMachinery2019-03-3100796750core:FurnitureFittings2019-03-3100796750core:MotorVehicles2019-03-3100796750core:FinancialAssetsAmortisedCost2020-03-3100796750core:FinancialAssetsAmortisedCost2019-03-3100796750core:CurrentFinancialInstruments2020-03-3100796750core:CurrentFinancialInstruments2019-03-3100796750core:WithinOneYear2020-03-3100796750core:WithinOneYear2019-03-3100796750core:BetweenTwoFiveYears2020-03-3100796750core:BetweenTwoFiveYears2019-03-3100796750bus:PrivateLimitedCompanyLtd2019-04-012020-03-3100796750bus:FRS1022019-04-012020-03-3100796750bus:Audited2019-04-012020-03-3100796750bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP