Woodmace_Plant_Limited - Accounts


Company Registration No. 08655109 (England and Wales)
Woodmace Plant Limited
Audited Financial Statements
for the Year Ended 31 December 2020
Pages for Filing with Registrar
Woodmace Plant Limited
Contents
Page
Company information
1
Balance sheet
2
Notes to the financial statements
3 - 9
Woodmace Plant Limited
Company Information
Page 1
Director
Joshua Eiles-Clarke
(Appointed 2 March 2020)
Secretary
Mrs T C Fisher
Company number
08655109
Registered office
3 Durrant Road
Bournemouth
Dorset
BH2 6NE
Auditor
Inspire Audit Ltd
37 Commercial Road
Poole
Dorset
BH14 0HU
Woodmace Plant Limited
Balance Sheet
As At 31 December 2020
31 December 2020
Page 2
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
3
2,719,796
2,004,130
Current assets
Debtors
4
1,177,331
446,156
Cash at bank and in hand
23,097
15,339
1,200,428
461,495
Creditors: amounts falling due within one year
5
(997,938)
(865,129)
Net current assets/(liabilities)
202,490
(403,634)
Total assets less current liabilities
2,922,286
1,600,496
Creditors: amounts falling due after more than one year
6
(1,337,322)
(179,528)
Provisions for liabilities
(317,280)
(175,367)
Net assets
1,267,684
1,245,601
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
1,267,584
1,245,501
Total equity
1,267,684
1,245,601

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

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

The financial statements were approved by the board of directors, authorised for issue and are signed on its behalf by:
Joshua Eiles-Clarke
Director
Date:
26 May 2021
2021-05-26
Company Registration No. 08655109
The notes on pages 3 to 9 form part of these financial statements.
Woodmace Plant Limited
Notes to the Financial Statements
For The Year Ended 31 December 2020
Page 3
1
Accounting policies
Company information

Woodmace Plant Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 Durrant Road, Bournemouth, Dorset, BH2 6NE.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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
Reporting period

The prior year financial statements include a 9 month period whereas the current year accounts are for a full 12 months. Therefore these are not directly comparable. Comparative period ended was changed to align this with the year end.

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.

1.4
Tangible fixed assets

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

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

Plant and equipment
10% straight line
Commercial vehicles
20% straight line
Motor vehicles
20% straight line
Office equipment
15% straight line

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.

Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
1
Accounting policies
(Continued)
Page 4

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.

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.
Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
1
Accounting policies
(Continued)
Page 5
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.
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.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.
1.8
Equity instruments

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

1.9
Taxation

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

Current tax

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

Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
1
Accounting policies
(Continued)
Page 6
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
Retirement benefits

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

1.12
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.

 

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
Page 7
2
Employees

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

2020
2019
Number
Number
Total
8
15
3
Tangible fixed assets
Plant and equipment
Commercial vehicles
Motor vehicles
Office equipment
Total
£
£
£
£
£
Cost
At 1 January 2020
2,755,053
900,884
33,539
2,455
3,691,931
Additions
1,109,973
527,612
-
0
-
0
1,637,585
Disposals
(774,823)
(405,563)
(33,539)
-
0
(1,213,925)
At 31 December 2020
3,090,203
1,022,933
-
0
2,455
4,115,591
Depreciation and impairment
At 1 January 2020
970,031
701,598
13,974
2,198
1,687,801
Depreciation charged in the Year
282,783
108,811
5,031
257
396,882
Eliminated in respect of disposals
(334,323)
(335,560)
(19,005)
-
0
(688,888)
At 31 December 2020
918,491
474,849
-
0
2,455
1,395,795
Carrying amount
At 31 December 2020
2,171,712
548,084
-
0
-
0
2,719,796
At 31 December 2019
1,785,022
199,286
19,565
257
2,004,130

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

2020
2019
£
£
Plant and equipment
1,966,930
1,376,195
Motor vehicles
-
0
19,565
Commercial vehicles
437,518
168,809
2,404,448
1,564,569
Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
Page 8
4
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
911,538
101,500
Amounts owed by group undertakings
169,727
262,000
Other debtors
10,419
82,656
1,091,684
446,156
Deferred tax asset
85,647
-
0
1,177,331
446,156
5
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans
5,834
50,273
Obligations under finance leases
7
553,916
405,571
Trade creditors
387,690
275,523
Corporation tax
-
0
50,572
Other taxation and social security
32,757
66,661
Other creditors
1,420
11,047
Accruals and deferred income
16,321
5,482
997,938
865,129
6
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
44,166
-
0
Obligations under finance leases
7
1,293,156
179,528
1,337,322
179,528
Amounts included above which fall due after five years are as follows:
Payable by instalments
4,167
-
Woodmace Plant Limited
Notes to the Financial Statements (Continued)
For The Year Ended 31 December 2020
Page 9
7
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
553,916
405,571
In two to five years
1,293,156
179,528
1,847,072
585,099

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. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

Obligations under finance lease and hire purchase contracts are secured against the assets to which they relate.

8
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
9,000 Ordinary A shares of 1p each
90
90
500 Ordinary B shares of 1p each
5
5
500 Ordinary C shares of 1p each
5
5
100
100
9
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Mr Andrew John Singleton FCCA.
The auditor was Inspire Audit Ltd.
10
Related party transactions

The company has taken advantage of the exemption available in Section 33.1A of FRS 102 whereby it has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

11
Parent company

The company is controlled by HTJ Holdings Ltd, a company registered in England and Wales, by virtue of its 100% holding in the company's issued share capital. The ultimate controlling party is Mr J H J Ellis-Clarke by virtue of his shareholding in the parent company, HTJ Holdings Ltd.

2020-12-312020-01-01false26 May 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityThis audit opinion is unqualifiedJoshua Eiles-ClarkeMrs J D OakMr J OakMr S J OakMrs T C Fisher086551092020-01-012020-12-3108655109bus:Director12020-01-012020-12-3108655109bus:CompanySecretary12020-01-012020-12-3108655109bus:Director22020-01-012020-12-3108655109bus:Director32020-01-012020-12-3108655109bus:Director42020-01-012020-12-3108655109bus:RegisteredOffice2020-01-012020-12-31086551092020-12-31086551092019-12-3108655109core:PlantMachinery2020-12-3108655109core:ComputerEquipment2020-12-3108655109core:MotorVehicles2020-12-3108655109core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-12-3108655109core:PlantMachinery2019-12-3108655109core:ComputerEquipment2019-12-3108655109core:MotorVehicles2019-12-3108655109core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-12-3108655109core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3108655109core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3108655109core:CurrentFinancialInstruments2020-12-3108655109core:CurrentFinancialInstruments2019-12-3108655109core:Non-currentFinancialInstruments2020-12-3108655109core:Non-currentFinancialInstruments2019-12-3108655109core:ShareCapital2020-12-3108655109core:ShareCapital2019-12-3108655109core:RetainedEarningsAccumulatedLosses2020-12-3108655109core:RetainedEarningsAccumulatedLosses2019-12-3108655109core:ShareCapitalOrdinaryShares2020-12-3108655109core:ShareCapitalOrdinaryShares2019-12-3108655109core:PlantMachinery2020-01-012020-12-3108655109core:ComputerEquipment2020-01-012020-12-3108655109core:MotorVehicles2020-01-012020-12-3108655109core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2020-01-012020-12-31086551092019-04-012019-12-3108655109core:PlantMachinery2019-12-3108655109core:ComputerEquipment2019-12-3108655109core:MotorVehicles2019-12-3108655109core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2019-12-31086551092019-12-3108655109core:WithinOneYear2020-12-3108655109core:WithinOneYear2019-12-3108655109core:BetweenTwoFiveYears2020-12-3108655109core:BetweenTwoFiveYears2019-12-3108655109bus:PrivateLimitedCompanyLtd2020-01-012020-12-3108655109bus:SmallCompaniesRegimeForAccounts2020-01-012020-12-3108655109bus:FRS1022020-01-012020-12-3108655109bus:Audited2020-01-012020-12-3108655109bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP