J.J._SWEENEY_LTD - Accounts


Company Registration No. 03267101 (England and Wales)
J.J. SWEENEY LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
J.J. SWEENEY LTD
COMPANY INFORMATION
Directors
J Sweeney
P Sweeney
J Sweeney
Company number
03267101
Registered office
3 Conqueror Court
Spilsby Road
Harold Hill
Romford
RM3 8SB
Auditor
Evans Mockler Limited
5 Beauchamp Court
Victors Way
Barnet
London
EN5 5TZ
J.J. SWEENEY LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 18
J.J. SWEENEY LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2020
- 1 -

The directors present the strategic report for the year ended 31 August 2020.

Fair review of the business

The principal activity of the company is that of joinery contractors. The results for the year and financial position of the company are as shown in the annexed financial statements.

The company performed well in the face of both the COVID pandemic and market uncertainty surrounding the UK’s exit from the European Union. 

 

Turnover significantly increased thanks to the confidence shown in our business to successfully deliver large scale joinery and fit out projects to the very highest standards.

 

The Directors implemented several measures to mitigate the risks of the COVID-19 epidemic to our staff and customers  including remote working for all but essential operations, restrictions on visitors and engaging with our clients to observe the CJIC Operating Procedures on all projects. 

 

Balance sheet strength continues to increase and we are well positioned for the future as the country emerges from the pandemic.

 

As a result of the economic impact of the pandemic the company expects turnover to reduce in FY21, with growth to follow in FY22 and beyond as we secure repeat business and convert the pipeline of opportunities with our key clients.

Principal risks and uncertainties

The process of risk assessment and risk management is achieved through a framework of policies, procedures and internal controls.

 

The principal risk as a joinery and building sub-contractor, is a lack of contracts being awarded to the company in the future by main contractors.

 

All tenders are subject to assessment and adjudication by senior management with ongoing reviews by the directors. The directors ensure that there is a continuous stream of contracts on their order book which enable them to address this risk.

 

Compliance with regulatory, legal and ethical standards is a high priority for the directors who are responsible for satisfying themselves that a proper internal control framework, appropriate to the size and operations of the company, exits to manage all potential risks,

Development and performance

The company's success is dependent on proper selection of quality contracts and competitive bidding to ensure management of the risks it encounters. The company believes it is important to retain a diversified range of contracts in order to achieve maximum profitability in the highly competitive market place.

 

The company aims to improve efficiency in all areas of operations through cost reduction, efficient use of labour and supplier management. Customer service remains a top priority.


The company officials are very conscious of environmental matters. These include recycling materials and ensuring that any hazardous products are disposed of through specific environmental firms.

J.J. SWEENEY LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 2 -
Key performance indicators

The performance of the company is monitored on a monthly basis. The key performance indicators used are as follows:

 

 

 

2020

 

2019

Turnover

£'000

30,090

 

16,719

Profit before tax

£'000

3,528

2,521

Net assets

£'000

10,113

 

7,744

 

On behalf of the board

J Sweeney
Director
31 May 2021
J.J. SWEENEY LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2020
- 3 -

The directors present their annual report and financial statements for the year ended 31 August 2020.

Directors

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

J Sweeney
H Sweeney
(Deceased 9 February 2021)
P Sweeney
J Sweeney
Results and dividends

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

Interim dividends were paid amounting to £576,000. The directors do not recommend payment of a final dividend.

Auditor

Evans Mockler Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

On behalf of the board
J Sweeney
Director
31 May 2021
J.J. SWEENEY LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2020
- 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.

J.J. SWEENEY LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF J.J. SWEENEY LTD
- 5 -
Opinion

We have audited the financial statements of J.J. Sweeney Ltd (the 'company') for the year ended 31 August 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 August 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information. 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.

J.J. SWEENEY LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF J.J. SWEENEY LTD
- 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: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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.

Simon Toghill (Senior Statutory Auditor)
For and on behalf of Evans Mockler Limited
31 May 2021
Chartered Certified Accountants
Statutory Auditor
5 Beauchamp Court
Victors Way
Barnet
London
EN5 5TZ
J.J. SWEENEY LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2020
- 7 -
2020
2019
£
£
Turnover
30,089,856
16,718,504
Cost of sales
(25,732,764)
(13,270,521)
Gross profit
4,357,092
3,447,983
Administrative expenses
(926,845)
(945,665)
Other operating income
57,459
-
0
Operating profit
3,487,706
2,502,318
Interest receivable and similar income
30,757
28,007
Interest payable and similar expenses
9,351
(9,820)
Profit before taxation
3,527,814
2,520,505
Tax on profit
(616,048)
(466,084)
Profit for the financial year
2,911,766
2,054,421
Other comprehensive income
Revaluation of tangible fixed assets
33,139
-
0
Total comprehensive income for the year
2,944,905
2,054,421
J.J. SWEENEY LTD
BALANCE SHEET
AS AT 31 AUGUST 2020
31 August 2020
- 8 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
6
129,473
64,174
Current assets
Debtors
7
5,825,007
4,891,155
Cash at bank and in hand
11,735,043
5,941,233
17,560,050
10,832,388
Creditors: amounts falling due within one year
8
(7,576,430)
(3,152,374)
Net current assets
9,983,620
7,680,014
Total assets less current liabilities
10,113,093
7,744,188
Capital and reserves
Called up share capital
9
5,000
5,000
Revaluation reserve
33,139
-
0
Profit and loss reserves
10,074,954
7,739,188
Total equity
10,113,093
7,744,188
The financial statements were approved by the board of directors and authorised for issue on 31 May 2021 and are signed on its behalf by:
J Sweeney
Director
Company Registration No. 03267101
J.J. SWEENEY LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2020
- 9 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2018
5,000
-
0
5,869,767
5,874,767
Year ended 31 August 2019:
Profit and total comprehensive income for the year
-
-
2,054,421
2,054,421
Dividends
-
-
(185,000)
(185,000)
Balance at 31 August 2019
5,000
-
0
7,739,188
7,744,188
Year ended 31 August 2020:
Profit for the year
-
-
2,911,766
2,911,766
Other comprehensive income:
Revaluation of tangible fixed assets
-
33,139
-
33,139
Dividends
-
-
(576,000)
(576,000)
Balance at 31 August 2020
5,000
33,139
10,074,954
10,113,093
J.J. SWEENEY LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2020
- 10 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
11
6,835,256
3,616,630
Interest paid
9,351
(9,820)
Income taxes paid
(580,590)
(562,491)
Net cash inflow from operating activities
6,264,017
3,044,319
Investing activities
Purchase of tangible fixed assets
(78,945)
(44,929)
Proceeds on disposal of tangible fixed assets
15,501
13,741
Proceeds from other investments and loans
138,480
(138,480)
Interest received
30,757
28,007
Net cash generated from/(used in) investing activities
105,793
(141,661)
Financing activities
Dividends paid
(576,000)
(185,000)
Net cash used in financing activities
(576,000)
(185,000)
Net increase in cash and cash equivalents
5,793,810
2,717,658
Cash and cash equivalents at beginning of year
5,941,233
3,223,575
Cash and cash equivalents at end of year
11,735,043
5,941,233
J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2020
- 11 -
1
Accounting policies
Company information

J.J. Sweeney Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 3 Conqueror Court, Spilsby Road, Harold Hill, Romford, RM3 8SB.

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

Revenue is defined as the value of goods and services rendered excluding discounts and VAT and is recognised as follows:

 

Contract accounting

Revenue comprises the fair value of services provided in the year, based on an internal assessment of work carried out. Once the outcome of a contract can be estimated reliably, profit is recognised in the Statement of comprehensive income on a stage of contract completion basis by reference to the costs incurred to date. Losses expected in bringing a contract to completion are recognised immediately in the Statement of comprehensive income as soon as they are forecast. Amounts recoverable on contracts, included within debtors, represent revenue, less progress payments received. Where progress payments exceed revenue, the excess is included within current liabilities.

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
25% on cost
Fixtures and fittings
25% on cost
Motor vehicles
20% on cost

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.

J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 12 -
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.

1.6
Cash at bank and in hand

Cash at bank and in hand 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.

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.

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.

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.

J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 13 -
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.

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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
1
Accounting policies
(Continued)
- 14 -
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.

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.

1.10
Retirement benefits

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

1.11
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 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Performance of long-term contracts

Recognised amounts on contract revenues and related receivables reflect the directors' best estimate of long-term contracts outcome and stage of completion. This includes the assessment of the profitability of the long-term contracts. Costs to complete and contract profitability are subject to significant estimation and uncertainty.

J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 15 -
3
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
4,312
(3,807)
Fees payable to the company's auditor for the audit of the company's financial statements
14,000
14,000
Depreciation of owned tangible fixed assets
35,686
34,566
Profit on disposal of tangible fixed assets
(4,402)
(8,593)
Operating lease charges
152,112
160,929
4
Employees

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

2020
2019
Number
Number
Management
4
4
Supervision
3
3
Other
20
19
Total
27
26

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
1,316,105
1,247,313
Social security costs
148,362
140,320
Pension costs
21,430
97,113
1,485,897
1,484,746
5
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
699,671
502,631
Adjustments in respect of prior periods
(83,623)
(33,314)
Total current tax
616,048
469,317
J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
5
Taxation
2020
2019
£
£
(Continued)
- 16 -
Deferred tax
Origination and reversal of timing differences
-
0
(3,233)
Total tax charge
616,048
466,084

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
3,527,814
2,520,505
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
670,285
478,896
Tax effect of expenses that are not deductible in determining taxable profit
8,915
18,870
Change in unrecognised deferred tax assets
-
0
(3,232)
Under/(over) provided in prior years
(83,623)
(30,704)
Adjustment in respect of depreciation and capital allowances
20,471
2,254
Taxation charge for the year
616,048
466,084
J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 17 -
6
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 September 2019
131,218
68,336
104,782
304,336
Additions
-
0
8,373
70,572
78,945
Disposals
(28,633)
-
0
(67,033)
(95,666)
Revaluation
33,139
-
0
-
0
33,139
At 31 August 2020
135,724
76,709
108,321
320,754
Depreciation and impairment
At 1 September 2019
94,060
68,042
78,060
240,162
Depreciation charged in the year
12,821
1,201
21,664
35,686
Eliminated in respect of disposals
(21,474)
-
0
(63,093)
(84,567)
At 31 August 2020
85,407
69,243
36,631
191,281
Carrying amount
At 31 August 2020
50,317
7,466
71,690
129,473
At 31 August 2019
37,158
294
26,722
64,174
7
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
32,768
84,798
Amounts recoverable on contracts
2,271,318
1,403,374
Other debtors
3,392,941
3,267,326
Prepayments and accrued income
127,980
135,657
5,825,007
4,891,155
8
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
2,140,903
1,559,217
Corporation tax
314,671
279,213
Other taxation and social security
1,171,949
582,445
Other creditors
3,027,345
158,164
Accruals and deferred income
921,562
573,335
7,576,430
3,152,374
J.J. SWEENEY LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2020
- 18 -
9
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
5,000
5,000
5,000
5,000
10
Transactions with related parties
2020
2019
£
£
Services received from entities under common control
70,000
70,000
Dividends paid to directors
576,000
185,000
Amounts due from entities under common control
3,338,332
3,125,306
Amounts due to directors
81,882
154,280
Amounts due from directors
-
138,480
11
Cash generated from operations
2020
2019
£
£
Profit for the year after tax
2,911,766
2,054,421
Adjustments for:
Taxation charged
616,048
466,084
Finance costs
(9,351)
9,820
Investment income
(30,757)
(28,007)
Gain on disposal of tangible fixed assets
(4,402)
(8,593)
Depreciation and impairment of tangible fixed assets
35,686
34,566
Movements in working capital:
(Increase)/decrease in debtors
(1,072,332)
338,029
Increase in creditors
4,388,598
750,310
Cash generated from operations
6,835,256
3,616,630
12
Analysis of changes in net funds
1 September 2019
Cash flows
31 August 2020
£
£
£
Cash at bank and in hand
5,941,233
5,793,810
11,735,043
2020-08-312019-09-01falseCCH SoftwareCCH Accounts Production 2021.100No description of principal activityJ SweeneyH SweeneyP SweeneyJ Sweeney032671012019-09-012020-08-3103267101bus:Director12019-09-012020-08-3103267101bus:Director32019-09-012020-08-3103267101bus:Director42019-09-012020-08-3103267101bus:Director22019-09-012020-08-3103267101bus:RegisteredOffice2019-09-012020-08-31032671012020-08-31032671012018-09-012019-08-3103267101core:RetainedEarningsAccumulatedLosses2018-09-012019-08-3103267101core:RetainedEarningsAccumulatedLosses2019-09-012020-08-3103267101core:RevaluationReserve2019-09-012020-08-31032671012019-08-3103267101core:PlantMachinery2020-08-3103267101core:FurnitureFittings2020-08-3103267101core:MotorVehicles2020-08-3103267101core:PlantMachinery2019-08-3103267101core:FurnitureFittings2019-08-3103267101core:MotorVehicles2019-08-3103267101core:CurrentFinancialInstrumentscore:WithinOneYear2020-08-3103267101core:CurrentFinancialInstrumentscore:WithinOneYear2019-08-3103267101core:CurrentFinancialInstruments2020-08-3103267101core:CurrentFinancialInstruments2019-08-3103267101core:ShareCapital2020-08-3103267101core:ShareCapital2019-08-3103267101core:RevaluationReserve2020-08-3103267101core:RevaluationReserve2019-08-3103267101core:RetainedEarningsAccumulatedLosses2020-08-3103267101core:RetainedEarningsAccumulatedLosses2019-08-3103267101core:ShareCapital2018-08-3103267101core:RevaluationReserve2018-08-3103267101core:RetainedEarningsAccumulatedLosses2018-08-31032671012018-08-310326710112019-09-012020-08-310326710112018-09-012019-08-31032671012019-08-3103267101core:PlantMachinery2019-09-012020-08-3103267101core:FurnitureFittings2019-09-012020-08-3103267101core:MotorVehicles2019-09-012020-08-3103267101core:UKTax2019-09-012020-08-3103267101core:UKTax2018-09-012019-08-310326710122019-09-012020-08-310326710122018-09-012019-08-3103267101core:PlantMachinery2019-08-3103267101core:FurnitureFittings2019-08-3103267101core:MotorVehicles2019-08-3103267101core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2019-09-012020-08-3103267101core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2018-09-012019-08-3103267101bus:PrivateLimitedCompanyLtd2019-09-012020-08-3103267101bus:FRS1022019-09-012020-08-3103267101bus:Audited2019-09-012020-08-3103267101bus:FullAccounts2019-09-012020-08-31xbrli:purexbrli:sharesiso4217:GBP