FAGIOLI_LIMITED - Accounts


Company Registration No. 02532236 (England and Wales)
FAGIOLI LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
FAGIOLI LIMITED
COMPANY INFORMATION
Director
Mr I Pasquini
Company number
02532236
Registered office
Brook House
54A Cowley Mill Road
Uxbridge
Middlesex
United Kingdom
UB8 2QE
Auditor
Azets Audit Services
Suites B & D
Burnham Yard
Beaconsfield
Bucks
HP9 2JH
FAGIOLI LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 23
FAGIOLI LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The director presents the strategic report for the year ended 31 December 2021.

Review of Business

The results for the year and financial position of the company are as shown in the financial statements.

 

As a provider of heavy lifting services, the company continues to service the construction, power and oil and gas industries. The company's activities are organised into the following areas during the year ended 31 December 2021:

 

- Heavy Lifting Services;

 

I consider that our key financial performance indicators are those that communicate the financial performance and strength of the company, these being turnover, operating profit and return on capital employed. Given the nature of the entity's operations non-financial key performance indicators are not considered significant.

 

Turnover increased overall by 13.6% and the gross profit margin fell from 47% to 35% of revenues. The company made an operating loss before exceptional items, finance charges and taxation of £57,973 (2020: operating profit of £88,339) and a pre-tax loss of £429,093 (2020: pre-tax profit of £83,165). The major factor behind the increase in turnover is due to sales to third party customers during the year.

 

After exceptional items, interest and taxation, a loss of £429,093 has been deducted from reserves compared to a profit of £83,165 added to reserves in 2020.

 

Return on capital employed has idecreased from 5.27% in 2020 to -4.9% in 2021. Return on capital employed is calculated as profit before interest and tax divided by capital employed, which constitutes total assets less current liabilities, less investments, less cash, plus overdrafts and other short term borrowings.

 

The financial figures for 2021 include an actuarial loss of £252,000 (2020: actuarial gain of £161,000) in respect of the final salary pension scheme as recorded in the statement of comprehensive income.

 

As for many businesses of our size, the business environment continues to be very challenging. The heavy lifting market worldwide is becoming more and more competitive and margins continue to be tight.

 

Going Concern

At year end, the company had net current assets of £1,328,340 (2020: £1,638,061), net assets of £1,542,151 (2020: £2,223,244) and recognised a net loss of £429,093 (2020: net profit of £83,165). The current economic conditions create uncertainty over the level of demand for the company's products and the long term development of the business. Despite these uncertainties, management is confident that the level of demand for the company's services and the long term development of the business remains robust. The company has secured the financial support from its parent company for at least 12 months from the date of approval of the financial statements.

 

As such, the director has a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus he continues to adopt the going concern basis in preparing the financial statements.

FAGIOLI LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
Principal risks and uncertainties

The company operates in a challenging business environment, providing its services in many different countries. The market worldwide is highly competitive and margins continue to be tight. The company distinguishes between market related risks, operating risks, liquidity risks and legal and regulatory risks. The most significant risks affecting the company's operations are described below, which in practice are mainly mitigated as a result of Fagioli SpA being the main projects administrator.

 

Market related risks

The company operates in a competitive market worldwide, where there remains some uncertainty in the general economic environment as a result of the global recession. For example in the short term there could be a reduction in large capital projects requiring the company's services. The company provides a significant proportion of its services through the Fagioli S.p.A. group, which is able to compete for projects on a worldwide basis, and to a large extent the geographical differentiation mitigates the company's market risk. Thanks to its presence in the energy sector the company is taking advantage of sustained growth in the emerging markets, which is compensating for the slow down in the more mature western markets.

 

Operational risks

The company's operations are dependent on the technical expertise of its management and staff, both at head office and in the field, and on the efficient and reliable operation of its plant and equipment used in lifting projects. Operational risk is mitigated by maintaining management and staff expertise through on-going training and development programmes, together with comprehensive procedures and the highest quality standards for the maintenance and re-furbishment of its lifting equipment and jacks whilst in use on contracts and between projects.

 

Customer credit risk

Although much of the company's revenue is derived from contracts within the Fagioli S.p.A. group, the company is exposed to risk in respect of trade receivables for work done for external customers. Customers are subject to credit checks and the outcome provides the basis for credit and payment terms for each customer. Where appropriate, stage payments are agreed during the course of a contract to optimise cash flows as well as reduce credit risk and excessive financial exposure.

 

Liquidity risks

There remains some uncertainty in the general economic environment as a result of the credit crunch. Liquidity risk is managed both at company and parent company level through close monitoring and control of cash flows to ensure adequate funding for the company's day to day operations. In addition the parent company, Fagioli S.p.A., has confirmed its intention to provide loan facilities and financial support to the company as required to enable it to continue to operate as a going concern and develop its business in the future.

 

Legal and regulatory risks

A significant amount of the company's revenue is derived from contracts within the Fagioli S.p.A. group which reduces the general legal and regulatory risk the company is exposed to. However, from time to time the company is involved in disputes in the normal course of business, and typically these are resolved promptly and do not involve significant amounts. To mitigate risk contracts and terms are agreed in advance for all significant work the company is involved in. The risks of operating in overseas countries are mitigated by operating in the main through the company's local subsidiary in the region concerned and taking local legal and financial advice where necessary.

On behalf of the board

Mr I Pasquini
Director
27 July 2022
FAGIOLI LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

The director presents his annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company continued to be that of the provision of consultancy services, project managers and technical staff to the power, oil and gas industries and on projects administered by the Fagioli Group globally.

Results and dividends

The results for the year are set out on page 8.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Director

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

Mr I Pasquini
Auditor

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

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 I Pasquini
Director
27 July 2022
FAGIOLI LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.

FAGIOLI LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF FAGIOLI LIMITED
- 5 -
Opinion

We have audited the financial statements of Fagioli Limited (the 'company') for the year ended 31 December 2021 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 significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2021 and of its loss for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

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 director is responsible for the other information contained within the annual report. 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. 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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

FAGIOLI LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF FAGIOLI LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's 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 remuneration specified by law are not made; or

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

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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 is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

FAGIOLI LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF FAGIOLI LIMITED
- 7 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to him 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 member for our audit work, for this report, or for the opinions we have formed.

Julian Golding (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
28 July 2022
Chartered Accountants
Statutory Auditor
Suites B & D
Burnham Yard
Beaconsfield
Bucks
HP9 2JH
FAGIOLI LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
800,949
704,807
Cost of sales
(519,740)
(371,678)
Gross profit
281,209
333,129
Administrative expenses
(339,182)
(264,790)
Other operating income
-
0
20,000
Operating (loss)/profit
4
(57,973)
88,339
Interest receivable and similar income
6
96,252
122,826
Interest payable and similar expenses
7
(96,000)
(128,000)
Amounts written off investments
8
(371,372)
-
0
(Loss)/profit before taxation
(429,093)
83,165
Tax on (loss)/profit
9
-
0
-
0
(Loss)/profit for the financial year
(429,093)
83,165
Other comprehensive income
Actuarial (loss)/gain on defined benefit pension schemes
(252,000)
161,000
Total comprehensive income for the year
(681,093)
244,165

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

FAGIOLI LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Investments
11
213,811
585,183
Current assets
Debtors
13
1,326,003
1,642,483
Cash at bank and in hand
47,569
60,708
1,373,572
1,703,191
Creditors: amounts falling due within one year
14
(45,232)
(65,130)
Net current assets
1,328,340
1,638,061
Total assets less current liabilities
1,542,151
2,223,244
Net assets excluding pension liability
1,542,151
2,223,244
Defined benefit pension liability
15
-
0
-
0
Net assets
1,542,151
2,223,244
Capital and reserves
Called up share capital
16
2,575,000
2,575,000
Profit and loss reserves
(1,032,849)
(351,756)
Total equity
1,542,151
2,223,244
The financial statements were approved and signed by the director and authorised for issue on 27 July 2022
Mr I Pasquini
Director
Company Registration No. 02532236
FAGIOLI LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2020
2,575,000
(595,921)
1,979,079
Year ended 31 December 2020:
Profit for the year
-
83,165
83,165
Other comprehensive income:
Actuarial gains on defined benefit plans
-
161,000
161,000
Total comprehensive income for the year
-
0
244,165
244,165
Balance at 31 December 2020
2,575,000
(351,756)
2,223,244
Year ended 31 December 2021:
Loss for the year
-
(429,093)
(429,093)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
(252,000)
(252,000)
Total comprehensive income for the year
-
0
(681,093)
(681,093)
Balance at 31 December 2021
2,575,000
(1,032,849)
1,542,151
FAGIOLI LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
19
(333,141)
(82,910)
Investing activities
Interest received
252
-
0
Net cash generated from/(used in) investing activities
252
-
0
Financing activities
Advances from/(to) other group companies
319,750
79,418
Net cash generated from financing activities
319,750
79,418
Net decrease in cash and cash equivalents
(13,139)
(3,492)
Cash and cash equivalents at beginning of year
60,708
64,200
Cash and cash equivalents at end of year
47,569
60,708
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
1
Accounting policies
Company information

Fagioli Limited is a private company limited by shares incorporated in England and Wales. The registered office is Brook House, 54A Cowley Mill Road, Uxbridge, Middlesex, United Kingdom, UB8 2QE.

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. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 401 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Fagioli Limited is a wholly owned subsidiary of Fagioli S.p.A., a company registered in Italy, and the results of Fagioli Limited are included in the consolidated financial statements of Fagioli S.p.A which are available from the company's registered office.

1.2
Going concern

These financial statements are prepared on the going concern basis. The director has a reasonable expectation that the company will continue in operational existence for the foreseeable future. However, the director is aware of certain material uncertainties which may cause doubt on the company's ability to continue as a going concern.

 

At year end, the company had net current assets of £1,328,340 (2020: £1,638,061), net assets of £1,542,151 (2020: £2,223,244) and recognised a net loss of £429,093 (2020: net profit of £83,165).The current economic conditions create uncertainty over the level of demand for the company's products and the long term development of the business. Despite these uncertainties, management is confident that the level of demand for the company's services and the long term development of the business remain robust. The company has secured the financial support from its parent company for at least 12 months from the date of approval of the financial statements.

 

As such, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus he continues to adopt the going concern basis 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.

 

Turnover, related costs and attributable profit in respect of long-term contracts are ascertained according to the stage of completion of the contract and a prudent assessment of the contract outcome. Revenue on other contracts is recognised upon completion of the contract.

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.

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -

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
3-10 years
1.5
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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.

 

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.

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -
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.

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
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.

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
1.10
Retirement benefits

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

The cost of providing benefits under defined benefit plans is determined separately for each plan using the projected unit credit method, and is based on actuarial advice.

 

The change in the net defined benefit liability arising from employee service during the year is recognised as an employee cost. The cost of plan introductions, benefit changes, settlements and curtailments are recognised as an expense in measuring profit or loss in the period in which they arise.

The net interest element is determined by multiplying the net defined benefit liability by the discount rate, taking into account any changes in the net defined benefit liability during the period as a result of contribution and benefit payments. The net interest is recognised in profit or loss as other finance revenue or cost.

 

Remeasurement changes comprise actuarial gains and losses, the effect of the asset ceiling and the return on the net defined benefit liability excluding amounts included in net interest. These are recognised immediately in other comprehensive income in the period in which they occur and are not reclassified to profit and loss in subsequent periods.

The net defined benefit pension asset or liability in the balance sheet comprises the total for each plan of the present value of the defined benefit obligation (using a discount rate based on high quality corporate bonds), less the fair value of plan assets out of which the obligations are to be settled directly. Fair value is based on market price information, and in the case of quoted securities is the published bid price. The value of a net pension benefit asset is limited to the amount that may be recovered either through reduced contributions or agreed refunds from the scheme.

1.11
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.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 16 -
3
Turnover and other revenue
2021
2020
£
£
Other significant revenue
Interest income
96,252
122,826
Grants received
-
0
20,000

The turnover and loss before taxation are attributable to the one principal activity of the company carried out in the United Kingdom.

 

4
Operating (loss)/profit
2021
2020
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
2
1,349
Government grants
-
0
(20,000)
Fees payable to the company's auditor for the audit of the company's financial statements
8,755
8,500
5
Employees

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

2021
2020
Number
Number
Directors
1
1
Staff
6
5
7
6

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
432,437
374,562
Social security costs
37,580
28,840
Pension costs
24,126
28,161
494,143
431,563

The Director was employed by other group undertakings and his remuneration costs have been borne by those other group undertakings.The amount recharged to the Company is £nil (2020: nil).

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
6
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest on bank deposits
252
-
0
Interest on the net defined benefit asset
96,000
122,826
Total income
96,252
122,826

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
252
-
0
7
Interest payable and similar expenses
2021
2020
£
£
Other finance costs:
Net interest on the net defined benefit liability
96,000
128,000
8
Amounts written off investments
2021
2020
£
£
Other gains and losses
(371,372)
-
9
Taxation

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

2021
2020
£
£
(Loss)/profit before taxation
(429,093)
83,165
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
(81,528)
15,801
Tax effect of expenses that are not deductible in determining taxable profit
92,478
-
0
Unutilised tax losses carried forward
36,930
27,676
Timing difference on pension contributions
(47,880)
(43,477)
Taxation charge for the year
-
-
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
9
Taxation
(Continued)
- 18 -

A deferred tax asset has not been recognised in respect of the defined benefit pension scheme liability due to uncertainty as to the recoverability of the asset in the foreseeable future.

 

The company has accumulated tax trading losses of approximately £4,800,000 (2020: £4,600,000). A potential deferred tax asset of £1,200,000 (2020: £874,000) in respect of these tax losses has not been recognised in the financial statements at 31 December 2021 due to uncertainty over the amount and timing of the utilisation of these losses against future trading profits.

 

The company has capital losses carried forward of approximately £100,000 arising on the disposal of its former business premises in 2014. No deferred tax asset has been recognised in respect of these losses due to uncertainty over the amount and timing of the utilisation of these losses against future gains.

10
Tangible fixed assets
Plant and machinery
£
Cost
At 1 January 2021 and 31 December 2021
27,733
Depreciation and impairment
At 1 January 2021 and 31 December 2021
27,733
Carrying amount
At 31 December 2021
-
0
At 31 December 2020
-
0
11
Fixed asset investments
2021
2020
Notes
£
£
Investments in subsidiaries
12
213,811
585,183
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
11
Fixed asset investments
(Continued)
- 19 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2021 & 31 December 2021
585,183
Impairment
At 1 January 2021
-
Impairment losses
371,372
At 31 December 2021
371,372
Carrying amount
At 31 December 2021
213,811
At 31 December 2020
585,183
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Fagioli (Thailand) Company Ltd
Thailand
Ordinary shares
0
79.20
Fagioli Asia Pte Limited
Singapore
Ordinary shares
51.70
-
Fagioli Chile SpA
Chile
Ordinary shares
100.00
-
Fagioli Espana
Spain
Ordinary shares
100.00
-
Fagioli India PVT Limited
India
Ordinary shares
60.00
-
Fagioli Sdn Bhd (indirect)
Malaysia
Ordinary shares
0
100.00
PT Fagioli Lifting and Transportation
Indonesia
Ordinary shares
0
100.00

The nature of business of all the subsidiaries is the supply of heavy lifting services.

 

13
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
5,142
1,603
Amounts owed by group undertakings
1,312,735
1,632,485
Other debtors
8,126
8,395
1,326,003
1,642,483
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 20 -
14
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
17,654
33,052
Taxation and social security
8,593
3,737
Other creditors
1,789
1,959
Accruals and deferred income
17,196
26,382
45,232
65,130
15
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
2,842
20,077

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.

Defined benefit schemes

The company operates a defined benefit scheme for former employees.

 

The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out at 31 December 2021 by a qualified independent actuary. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.

2021
2020
Key assumptions
%
%
Discount rate
1.9
1.4
Expected rate of increase of pensions in payment
3.8
5
Expected rate of salary increases
3.5
2.3
Rate of increase in deferred pensions
2.8
2.3
Mortality assumptions
2021
2020

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
21.3
21
- Females
23.4
23.3
Retiring in 20 years
- Males
22.5
22.3
- Females
24.5
24.7
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
15
Retirement benefit schemes
(Continued)
- 21 -
2021
2020

Amounts recognised in the profit and loss account

£
£
Net interest on net defined benefit liability/(asset)
-
5,174
Other costs and income
-
18,000
Total costs
-
23,174
2021
2020

Amounts taken to other comprehensive income

£
£
Actual return on scheme assets
(126,000)
(1,169,826)
Less: calculated interest element
96,000
122,826
Return on scheme assets excluding interest income
(30,000)
(1,047,000)
Actuarial changes related to obligations
(220,000)
454,000
Effect of changes in the amount of surplus that is not recoverable
934,000
432,000
Total costs/(income)
684,000
(161,000)

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

2021
2020
£
£
Present value of defined benefit obligations
6,395,000
7,243,000
Fair value of plan assets
(7,329,000)
(7,675,000)
Surplus in scheme
(934,000)
(432,000)
Restriction on scheme assets
934,000
432,000
Total liability recognised
-
-
2021

Movements in the present value of defined benefit obligations

£
Liabilities at 1 January 2021
7,243,000
Benefits paid
(724,000)
Actuarial gains and losses
(220,000)
Interest cost
96,000
At 31 December 2021
6,395,000

The defined benefit obligations arise from plans which are wholly or partly funded.

FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
15
Retirement benefit schemes
(Continued)
- 22 -
2021

Movements in the fair value of plan assets

£
Fair value of assets at 1 January 2021
7,675,000
Interest income
96,000
Return on plan assets (excluding amounts included in net interest)
30,000
Benefits paid
(724,000)
Contributions by the employer
252,000
At 31 December 2021
7,329,000

The actual return on plan assets was £126,000 (2020 - £1,169,826).

2021
2020

Fair value of plan assets at the reporting period end

£
£
Equity instruments
2,418,570
2,609,500
Debt instruments
4,837,140
4,067,750
Cash/other
73,290
997,750
7,329,000
7,675,000
16
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,575,000
2,575,000
2,575,000
2,575,000
17
Related party transactions
Transactions with related parties

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

 

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

Services provided
2021
2020
£
£
Entities over which the entity has control, joint control or significant influence
(105)
27,772
FAGIOLI LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
17
Related party transactions
(Continued)
- 23 -

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
870,021
985,377
18
Ultimate controlling party

The immediate parent company is Fagioli S.p.A, a company incorporated in Italy.

The ultimate parent and controlling party is QuattroR SGR S.p.A, a company incorporated in Italy.

Fagioli S.p.A is the smallest group in which the company is consolidated and QuattroR SGR S.p.A is the largest group in which the company is consolidated.

 

Copies of the consolidated financial statements of Fagioli S.p.A are available from its registered office;

Via Ferraris, 13

42049 S.Ilario D'Enza RE

Italy

 

19
Cash absorbed by operations
2021
2020
£
£
(Loss)/profit for the year after tax
(429,093)
83,165
Adjustments for:
Finance costs
96,000
128,000
Investment income
(96,252)
(122,826)
Other gains and losses
371,372
-
Pension scheme non-cash movement
(252,000)
(234,000)
Movements in working capital:
(Increase)/decrease in debtors
(3,270)
39,580
(Decrease)/increase in creditors
(19,898)
23,171
Cash absorbed by operations
(333,141)
(82,910)
20
Analysis of changes in net funds
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
60,708
(13,139)
47,569
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100Mr I Pasquini025322362021-01-012021-12-3102532236bus:Director12021-01-012021-12-3102532236bus:RegisteredOffice2021-01-012021-12-31025322362021-12-31025322362020-01-012020-12-3102532236core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3102532236core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3102532236core:ShareCapital2020-01-012020-12-3102532236core:ShareCapital2021-01-012021-12-31025322362020-12-3102532236core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102532236core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3102532236core:CurrentFinancialInstruments2021-12-3102532236core:CurrentFinancialInstruments2020-12-3102532236core:ShareCapital2021-12-3102532236core:ShareCapital2020-12-3102532236core:RetainedEarningsAccumulatedLosses2021-12-3102532236core:RetainedEarningsAccumulatedLosses2020-12-3102532236core:ShareCapital2019-12-3102532236core:RetainedEarningsAccumulatedLosses2019-12-31025322362019-12-31025322362020-12-3102532236core:PlantMachinery2021-01-012021-12-3102532236core:UKTax2021-01-012021-12-3102532236core:UKTax2020-01-012020-12-310253223612021-01-012021-12-310253223612020-01-012020-12-3102532236core:PlantMachinery2020-12-3102532236core:PlantMachinery2021-12-3102532236core:PlantMachinery2020-12-3102532236core:Non-currentFinancialInstruments2021-12-3102532236core:Non-currentFinancialInstruments2020-12-3102532236core:Subsidiary12021-01-012021-12-3102532236core:Subsidiary22021-01-012021-12-3102532236core:Subsidiary32021-01-012021-12-3102532236core:Subsidiary42021-01-012021-12-3102532236core:Subsidiary52021-01-012021-12-3102532236core:Subsidiary62021-01-012021-12-3102532236core:Subsidiary72021-01-012021-12-3102532236core:Subsidiary112021-01-012021-12-3102532236core:Subsidiary222021-01-012021-12-3102532236core:Subsidiary332021-01-012021-12-3102532236core:Subsidiary442021-01-012021-12-3102532236core:Subsidiary552021-01-012021-12-3102532236core:Subsidiary662021-01-012021-12-3102532236core:Subsidiary772021-01-012021-12-3102532236bus:PrivateLimitedCompanyLtd2021-01-012021-12-3102532236bus:FRS1022021-01-012021-12-3102532236bus:Audited2021-01-012021-12-3102532236bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP