Wessex_Group_Limited - Accounts


Company Registration No. 02457125 (England and Wales)
Wessex Group Limited
Director's Report and Consolidated Financial Statements
For the Year Ended 28 February 2022
Wessex Group Limited
Contents
Page
Company information
1
Strategic report
2 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 34
Wessex Group Limited
Company Information
Page 1
Directors
Mr S Morgan
Mr A Morgan
Ms D L Harry
Mr R M Hall
Secretary
Mr S Morgan
Company number
02457125
Registered office
Wessex House
Wincombe Lane
Shaftesbury
Dorset
SP7 8PJ
Auditor
Azets Audit Services
37 Commercial Road
Poole
Dorset
BH14 0HU
Wessex Group Limited
Strategic Report
For the year ended 28 February 2022
Page 2

The directors present the strategic report for the year ended 28 February 2022.

Business review

The Directors and Shareholders are very satisfied with the performance of both trading companies; Wessex Fire & Security Ltd and Wessex Electricals (Shaftesbury) Ltd.

Consolidated turnover has increased by 29% following the previous COVID affected year and both trading companies made good profits with a consolidated pre-tax profit margin of 4.6%.

The trading companies have provided essential electrical (including fire & security) services since 1963 and continued to serve a large core-base of long-standing customers, including councils, social housing organisations, health and education institutions, during the year. We also place enormous value on, and are equally grateful for, the numerous smaller organisations and individuals who choose Wessex for all their electrical, fire, security and wider property maintenance needs.

Post-pandemic demand continued to be high throughout the year and, despite some recruitment challenges, we continued to meet our customer’s expectations. Recruitment will remain a challenge in future years due to the lack of skilled workers and we have subsequently increased our Apprentice intake quota from 4 to 8 per year.

Financial key performance indicators

The Group’s consolidated turnover amounted to £16,868,007 compared to £13,037,801 in the previous year.

The Group made a pre-tax profit of £777,354 compared to £68,900 in the previous year.

The balance sheet remains very strong. Cash at bank and in hand stands at £3,886,528 and total equity is valued at £6,440,743 (2021 - £6,224,898).

Other performance indicators

During the year the average number of staff employed across the group was 195 (2021 - 194).

During the year there were no RIDDOR reportable accidents and 1 recordable injury, the same as our 2021 performance and a significant improvement on previous years. All companies actively encourage the reporting of all injuries, no matter how minor and investigate all incidents. Minor, non-recordable, injury rates are also down on previous years. The Group is proud to have won its first RoSPA Gold Award.

Wessex Group Limited
Strategic Report (Continued)
For the year ended 28 February 2022
Page 3
Principal risks and uncertainties

The Company is in excellent financial health and no significant risks have been identified. We are acutely aware of our need to retain key customers and continue to invest in good contract management and customer service initiatives.

The Company is aware of the risks associated with the management of health and safety at work and this remains top of our business agenda.

The Company relies heavily on electronic data and identifies the loss of this data as a principle risk. We are very aware of the risk from cyber-attack and invest heavily in both cyber security and high-quality data replication, back-up and restore technology to underpin our business continuity (disaster recovery) plan.

The Company has undertaken a business risk assessment of the ongoing effects of the coronavirus pandemic and the UK’s withdrawal from the European Union. The organisation has identified inflation and the shortage of materials (especially lithium batteries & semiconductors) as the principal risks. The company is also conscious of the global consequences of Russian sanctions, following their invasion of Ukraine, specifically the market value of oil and the subsequent increased cost of road fuel and electricity.

This report was approved by the board and signed on its behalf by:
Mr S Morgan
Director
25 August 2022
Wessex Group Limited
Directors' Report
For the year ended 28 February 2022
Page 4

The directors present their annual report and financial statements for the year ended 28 February 2022.

Directors

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

Mr S Morgan
Mr A Morgan
Ms D L Harry
Mr R M Hall
Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £179,776. The directors do not recommend payment of a further dividend.

Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

Auditor

Azets Audit Services were appointed as auditor to the group 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 auditor of the company 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 auditor of the company is aware of that information.

This report was approved by the board and signed on its behalf by:
..............................
Mr A Morgan
Director
25 August 2022
Wessex Group Limited
Directors' Responsibilities Statement
For the year ended 28 February 2022
Page 5

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

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

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Wessex Group Limited
Independent Auditor's Report
To the members of Wessex Group Limited
Page 6
Opinion

We have audited the financial statements of Wessex Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 28 February 2022 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group's and the parent company's affairs as at 28 February 2022 and of the group's 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

In auditing the financial statements, we have concluded that the directors' 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 group's and parent 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 directors 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 directors are 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 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.

Wessex Group Limited
Independent Auditor's Report (Continued)
To the members of Wessex Group Limited
Page 7
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company 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 parent 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

  • the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

  • we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the sectors in which the Group operate;

  • we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;

  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

  • identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;

  • considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and

  • understanding the design of the company’s remuneration policies.

Wessex Group Limited
Independent Auditor's Report (Continued)
To the members of Wessex Group Limited
Page 8

To address the risk of fraud through management bias and override of controls, we:

  • performed analytical procedures to identify any unusual or unexpected relationships;

  • tested journal entries to identify unusual transactions;

  • assessed whether judgements and assumptions made in determining the accounting estimates set out in note 3 were indicative of potential bias; and

  • investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

  • agreeing financial statement disclosures to underlying supporting documentation;

  • reading the minutes of meetings of those charged with governance;

  • enquiring of management as to actual and potential litigations and claims; and

  • reviewing correspondence with HMRC, relevant regulators and the company’s legal advisors.

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.

Use of our report

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

.............................................................
Mr Andrew John Singleton FCCA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
Statutory Auditor
37 Commercial Road
Poole
Dorset
BH14 0HU
Date:
26 August 2022
Wessex Group Limited
Group Statement of Comprehensive Income
For the year ended 28 February 2022
Page 9
Continuing
Discontinued
28 February
Continuing
Discontinued
28 February
operations
operations
2022
operations
operations
2021
as restated
Notes
£
£
£
£
£
£
Turnover
3
16,868,007
-
16,868,007
13,037,801
-
13,037,801
Cost of sales
(11,934,094)
-
(11,934,094)
(9,258,455)
-
(9,258,455)
Gross profit
4,933,913
-
4,933,913
3,779,346
-
3,779,346
Administrative expenses
(4,288,208)
-
(4,288,208)
(4,799,472)
-
(4,799,472)
Other operating income
107,608
-
107,608
1,094,155
-
1,094,155
Operating profit
4
753,313
-
753,313
74,029
-
74,029
Interest receivable and similar income
8
455
-
455
3,487
-
3,487
Interest payable and similar expenses
9
(11,707)
-
(11,707)
(8,616)
-
(8,616)
Amounts written off investments
35,293
-
35,293
-
-
-
Profit/(loss) on disposal of operations
-
-
-
-
(67,770)
(67,770)
Profit before taxation
777,354
-
777,354
68,900
(67,770)
1,130
Tax on profit
10
(131,733)
-
(131,733)
(67,442)
-
(67,442)
Profit/(loss) for the financial year
25
645,621
-
645,621
1,458
(67,770)
(66,312)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
Wessex Group Limited
Group Balance Sheet
As at 28 February 2022
28 February 2022
Page 10
2022
2021
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
12
191,816
259,569
Tangible assets
13
2,710,937
2,416,055
Investments
14
1
1
2,902,754
2,675,625
Current assets
Stocks
17
1,248,215
1,079,724
Debtors
18
2,800,931
2,246,104
Cash at bank and in hand
3,886,528
4,842,249
7,935,674
8,168,077
Creditors: amounts falling due within one year
19
(4,172,936)
(4,567,091)
Net current assets
3,762,738
3,600,986
Total assets less current liabilities
6,665,492
6,276,611
Creditors: amounts falling due after more than one year
20
(137,980)
(36,022)
Provisions for liabilities
Deferred tax liability
22
86,769
15,691
(86,769)
(15,691)
Net assets
6,440,743
6,224,898
Capital and reserves
Called up share capital
24
2,550
2,800
Revaluation reserve
25
888,890
911,558
Capital redemption reserve
25
1,570
1,320
Profit and loss reserves
25
5,547,733
5,309,220
Total equity
6,440,743
6,224,898
The financial statements were approved and authorised for issue by the board of directors and are signed on its behalf by:
Mr A Morgan
Director
25 August 2022
2022-09-07
Wessex Group Limited
Company Balance Sheet
As at 28 February 2022
28 February 2022
Page 11
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
12
117
176
Tangible assets
13
1,692,545
1,775,564
Investments
14
4,136
4,136
1,696,798
1,779,876
Current assets
Stocks
17
-
0
14,092
Debtors
18
370,322
311,581
Cash at bank and in hand
117,971
276,784
488,293
602,457
Creditors: amounts falling due within one year
19
(1,138,726)
(936,166)
Net current liabilities
(650,433)
(333,709)
Net assets
1,046,365
1,446,167
Capital and reserves
Called up share capital
24
2,550
2,800
Revaluation reserve
25
888,890
911,558
Capital redemption reserve
25
1,570
1,320
Profit and loss reserves
25
153,355
530,489
Total equity
1,046,365
1,446,167

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £29,974 (2021: £198,919 profit).

The financial statements were approved and authorised for issue by the board of directors and are signed on its behalf by:
Mr A Morgan
Director
25 August 2022
Company Registration No. 02457125
Wessex Group Limited
Group Statement of Changes in Equity
For the Year ended 28 February 2022
Page 12
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 March 2020
2,800
911,558
1,320
5,572,932
6,488,610
Year ended 28 February 2021:
Loss and total comprehensive income for the year
-
-
-
(66,312)
(66,312)
Dividends
11
-
-
-
(197,400)
(197,400)
Balance at 28 February 2021
2,800
911,558
1,320
5,309,220
6,224,898
Year ended 28 February 2022:
Profit and total comprehensive income for the year
-
-
-
645,621
645,621
Dividends
11
-
-
-
(179,776)
(179,776)
Own shares acquired
-
-
-
(250,000)
(250,000)
Redemption of shares
24
(250)
-
250
-
-
0
Transfers
-
(22,668)
-
22,668
-
Balance at 28 February 2022
2,550
888,890
1,570
5,547,733
6,440,743
Wessex Group Limited
Company Statement of Changes in Equity
For the Year ended 28 February 2022
Page 13
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 March 2020
2,800
911,558
1,320
528,970
1,444,648
Year ended 28 February 2021:
Profit and total comprehensive income for the year
-
-
-
198,919
198,919
Dividends
11
-
-
-
(197,400)
(197,400)
Balance at 28 February 2021
2,800
911,558
1,320
530,489
1,446,167
Year ended 28 February 2022:
Profit and total comprehensive income for the year
-
-
-
29,974
29,974
Dividends
11
-
-
-
(179,776)
(179,776)
Own shares acquired
-
-
-
(250,000)
(250,000)
Redemption of shares
24
(250)
-
250
-
-
0
Transfers
-
(22,668)
-
22,668
-
Balance at 28 February 2022
2,550
888,890
1,570
153,355
1,046,365
Wessex Group Limited
Group Statement of Cash Flows
For the year ended 28 February 2022
Page 14
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
27
(32,380)
1,623,818
Interest paid
(11,707)
(8,616)
Income taxes paid
(49,446)
(99,803)
Net cash (outflow)/inflow from operating activities
(93,533)
1,515,399
Investing activities
Proceeds on disposal of intangibles
-
12,263
Purchase of tangible fixed assets
(323,347)
(128,802)
Proceeds on disposal of tangible fixed assets
214,652
410,522
Proceeds on disposal of investments
-
1
Interest received
455
3,487
Net cash (used in)/generated from investing activities
(108,240)
297,471
Financing activities
Redemption of shares
(250,000)
-
0
Payment of finance leases obligations
(324,172)
(213,209)
Dividends paid to equity shareholders
(179,776)
(197,400)
Net cash used in financing activities
(753,948)
(410,609)
Net (decrease)/increase in cash and cash equivalents
(955,721)
1,402,261
Cash and cash equivalents at beginning of year
4,842,249
3,439,988
Cash and cash equivalents at end of year
3,886,528
4,842,249
Wessex Group Limited
Notes to the Financial Statements
For the Year Ended 28 February 2022
Page 15
1
Accounting policies
Company information

Wessex Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Wessex House, Wincombe Lane, Shaftesbury, Dorset, SP7 8PJ.

 

The group consists of Wessex Group Limited and all of its subsidiaries.

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
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated group financial statements consist of the financial statements of the parent company Wessex Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 28 February 2022. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 16
1.4
Turnover

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

 

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Software
8 years straight line
1.6
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:

Leasehold land and buildings
2% straight line
Plant and equipment
25% straight line
Fixtures and fittings
12.5% straight line
Computers
20% and 25% straight line
Motor vehicles
25% straight line
Mobile phones
33% 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 recognised in the profit and loss account.

1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 17

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.8
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 18
1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
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.

1.11
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 19
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group 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 group 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.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 20
Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
Equity instruments

Equity instruments issued by the group 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 group.

1.13
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 group’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.

 

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 if, and only if, there is 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.

1.14
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.

1.15
Retirement benefits

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

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
1
Accounting policies
(Continued)
Page 21
1.16
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.

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 leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.17
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.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 22
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Impairment of trade and other receivables

The provision policy for impairment of trade and other receivables of the Group is based on the ongoing evaluation of the collectability, aged analysis of the outstanding receivables and management's judgement. A considerable amount of judgement is required in assessing the ultimate realisation of these receivables, including creditworthiness and the past collection history of each customer.

Impairment of WIP

The provision policy for impairment of WIP is based on the ongoing evaluation of the individual jobs and management's judgement. A considerable amount of judgement is required in assessing the ultimate realisation of the profit in WIP and provisions are made against WIP accordingly.

Provision for obsolete stock

Management is required to exercise significant judgement in estimating the provision for obsolete stock. This judgement takes into account the age of the stock item and the movement history.

Revenue and profit recognition

Revenue and profit recognition requires forecasts to be made on the outcome of long term contracts which require assessments and judgements to be made to estimate the expected remaining costs and revenues.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2022
2021
£
£
Turnover analysed by class of business
Sales
16,868,007
13,037,801
2022
2021
£
£
Other significant revenue
Interest income
455
3,487
Grants received
74,860
1,073,919
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 23
4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(74,860)
(1,073,919)
Depreciation of owned tangible fixed assets
346,376
417,933
Depreciation of tangible fixed assets held under finance leases
194,494
114,838
Profit on disposal of tangible fixed assets
(185,101)
(101,636)
Amortisation of intangible assets
67,753
67,922
Cost of stocks recognised as an expense
4,502,445
3,209,935
Stocks impairment losses recognised or reversed
29,031
(23,592)
Operating lease charges
36,267
25,549
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
10,875
10,500
Audit of the financial statements of the company's subsidiaries
12,500
10,250
23,375
20,750
6
Employees

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

Group
Company
2022
2021
2022
2021
Number
Number
Number
Number
Direct labour
145
117
-
-
Sales and administration
50
77
19
22
Total
195
194
19
22

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
7,650,382
7,373,738
584,660
561,849
Social security costs
28,846
34,052
22,736
24,023
Pension costs
185,548
144,113
29,668
25,600
7,864,776
7,551,903
637,064
611,472
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 24
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
199,023
204,636
Company pension contributions to defined contribution schemes
23,396
19,720
222,419
224,356

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2021 - 3).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
n/a
80,441
Company pension contributions to defined contribution schemes
n/a
4,120

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

8
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
455
3,487

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
455
3,487
9
Interest payable and similar expenses
2022
2021
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
11,707
8,614
Other interest
-
2
Total finance costs
11,707
8,616
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
34,987
49,447
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
10
Taxation
2022
2021
£
£
(Continued)
Page 25
Deferred tax
Origination and reversal of timing differences
96,746
17,995
Total tax charge
131,733
67,442

Of the charge to current tax in relation to discontinued operations, £0 relates to tax on profits and £0 arose on disposal.

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:

2022
2021
£
£
Profit before taxation
777,354
1,130
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
147,697
215
Tax effect of expenses that are not deductible in determining taxable profit
83
5,109
Tax effect of income not taxable in determining taxable profit
-
0
20,090
Permanent capital allowances in excess of depreciation
(13,606)
42,655
Other permanent differences
(2,441)
(627)
Taxation charge
131,733
67,442
11
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Final paid
179,776
197,400
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 26
12
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 March 2021 and 28 February 2022
19,500
671,272
690,772
Amortisation and impairment
At 1 March 2021
19,500
411,703
431,203
Amortisation charged for the year
-
0
67,753
67,753
At 28 February 2022
19,500
479,456
498,956
Carrying amount
At 28 February 2022
-
0
191,816
191,816
At 28 February 2021
-
0
259,569
259,569
Company
Software
£
Cost
At 1 March 2021 and 28 February 2022
19,719
Amortisation and impairment
At 1 March 2021
19,543
Amortisation charged for the year
59
At 28 February 2022
19,602
Carrying amount
At 28 February 2022
117
At 28 February 2021
176
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 27
13
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 March 2021
1,600,000
94,074
398,338
208,917
1,669,965
3,971,294
Additions
-
0
15,833
-
0
77,941
771,529
865,303
Disposals
-
0
-
0
-
0
(16,460)
(523,079)
(539,539)
At 28 February 2022
1,600,000
109,907
398,338
270,398
1,918,415
4,297,058
Depreciation and impairment
At 1 March 2021
31,979
84,471
239,450
148,247
1,051,092
1,555,239
Depreciation charged in the year
31,977
5,871
43,972
40,662
418,388
540,870
Eliminated in respect of disposals
-
0
-
0
-
0
(12,501)
(497,487)
(509,988)
At 28 February 2022
63,956
90,342
283,422
176,408
971,993
1,586,121
Carrying amount
At 28 February 2022
1,536,044
19,565
114,916
93,990
946,422
2,710,937
At 28 February 2021
1,568,021
9,603
158,888
60,670
618,873
2,416,055
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
13
Tangible fixed assets
(Continued)
Page 28
Company
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 March 2021
1,600,000
60,484
398,534
104,992
38,817
2,202,827
Additions
-
0
-
0
-
0
18,495
-
0
18,495
Disposals
-
0
-
0
-
0
(4,745)
-
0
(4,745)
At 28 February 2022
1,600,000
60,484
398,534
118,742
38,817
2,216,577
Depreciation and impairment
At 1 March 2021
31,979
60,484
238,822
82,239
13,739
427,263
Depreciation charged in the year
31,977
-
0
43,884
13,754
9,697
99,312
Eliminated in respect of disposals
-
0
-
0
-
0
(2,543)
-
0
(2,543)
At 28 February 2022
63,956
60,484
282,706
93,450
23,436
524,032
Carrying amount
At 28 February 2022
1,536,044
-
0
115,828
25,292
15,381
1,692,545
At 28 February 2021
1,568,021
-
0
159,712
22,753
25,078
1,775,564

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

Group
Company
2022
2021
2022
2021
£
£
£
£
Motor vehicles
645,093
291,599
-
0
-
0

Land and buildings with a carrying amount of £1,600,000 were revalued at 29 February 2020 by Messrs Woolley & Wallis (Chartered Surveyors), independent valuers not connected with the company on the basis of existing use.

 

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
13
Tangible fixed assets
(Continued)
Page 29
2022
2021
£
£
Group
Cost
1,039,843
1,039,843
Accumulated depreciation
(410,658)
(390,014)
Carrying value
629,185
649,829
Company
Cost
1,039,843
1,039,843
Accumulated depreciation
(410,658)
(390,014)
Carrying value
629,185
649,829
14
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
4,136
4,136
Unlisted investments
1
1
-
0
-
0
1
1
4,136
4,136
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 March 2021 and 28 February 2022
1
Carrying amount
At 28 February 2022
1
At 28 February 2021
1
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
14
Fixed asset investments
(Continued)
Page 30
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 March 2021 and 28 February 2022
4,136
Carrying amount
At 28 February 2022
4,136
At 28 February 2021
4,136
15
Subsidiaries

Details of the company's subsidiaries at 28 February 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Wessex Fire and Security Limited
UK
Ordinary
100.00
-
Wiltshire and Willey Electrical Limited
UK
Ordinary
0
100.00
Wessex Electricals (Shaftesbury) Limited
UK
Ordinary
100.00
-
Wessex Renewable Energy Limited
UK
Ordinary
100.00
-
Wessex Limited
UK
Ordinary
100.00
-
Wessex Electricals Limited
UK
Ordinary
100.00
-
Wessex Alarms Limited
UK
Ordinary
100.00
-
Wessex Heating and Plumbing Limited
UK
Ordinary
100.00
-
Wessex Security and Fire Limited
UK
Ordinary
100.00
-
Wessex Response Limited
UK
Ordinary
100.00
-
16
Financial instruments
Group
Company
2022
2021
2022
2021
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
2,590,103
2,013,504
315,386
282,177
Equity instruments measured at cost less impairment
1
1
-
-
Carrying amount of financial liabilities
Measured at amortised cost
3,752,559
3,556,712
1,077,673
846,534
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 31
17
Stocks
Group
Company
2022
2021
2022
2021
£
£
£
£
Work in progress
872,562
827,084
-
-
Finished goods and goods for resale
375,653
252,640
-
0
14,092
1,248,215
1,079,724
-
0
14,092
18
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,223,675
1,691,927
815
463
Amounts owed by group undertakings
-
-
40,354
53,021
Other debtors
366,428
321,577
274,217
228,693
Prepayments and accrued income
196,314
192,418
40,422
16,086
2,786,417
2,205,922
355,808
298,263
Deferred tax asset (note 22)
14,514
40,182
14,514
13,318
2,800,931
2,246,104
370,322
311,581
19
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Obligations under finance leases
21
307,000
191,174
-
0
-
0
Payments received on account
517,703
624,376
-
0
-
0
Trade creditors
1,202,216
1,165,810
104,709
116,826
Amounts owed to group undertakings
-
0
-
0
906,081
601,092
Corporation tax payable
34,989
49,448
-
0
-
0
Other taxation and social security
523,368
996,953
61,053
89,632
Other creditors
243,037
359,077
24,534
63,554
Accruals and deferred income
1,344,623
1,180,253
42,349
65,062
4,172,936
4,567,091
1,138,726
936,166
20
Creditors: amounts falling due after more than one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Obligations under finance leases
21
137,980
36,022
-
0
-
0
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 32
21
Finance lease obligations
Group
Company
2022
2021
2022
2021
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
307,000
191,174
-
0
-
0
In two to five years
137,980
36,022
-
0
-
0
444,980
227,196
-
-

Finance lease payments represent rentals payable by the company or group 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 2 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

Finance lease liabilities are secured against the assets to which they relate.

22
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Group
£
£
£
£
Accelerated capital allowances
86,769
15,691
-
40,182
Tax losses
-
-
14,514
-
86,769
15,691
14,514
40,182
Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Company
£
£
£
£
Accelerated capital allowances
-
-
-
13,318
Tax losses
-
-
14,514
-
-
-
14,514
13,318
Group
Company
2022
2022
Movements in the year:
£
£
Liability/(asset) at 1 March 2021
(24,491)
(13,318)
Credit to profit or loss
(1,196)
(1,196)
Liability/(asset) at 28 February 2022
(25,687)
(14,514)
Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
22
Deferred taxation
(Continued)
Page 33

The deferred tax asset set out above is expected to reverse within 12 months and relates to decelerated capital allowances that are expected to mature within the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

23
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
185,548
144,113

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
Group and company
2022
2021
Ordinary share capital
£
£
Issued and fully paid
2,550 (2021: 2,800) Ordinary shares of £1 each
2,550
2,800

During the year, 250 Ordinary Shares with an aggregate nominal value of £250 were sold back to the company for an aggregate consideration of £250,000

25
Reserves
Revaluation reserve

The revaluation reserve represents the excess of the revalued amount over the historic cost of revalued assets.

Capital redemption reserve

The capital redemption reserve represents the nominal value of bought back shares that were cancelled.

26
Related party transactions
Transactions with related parties

The Company has taken advantage of the exemption in FRS 102 from disclosing transactions with wholly owned subsidiaries of the Group headed by Wessex Group Limited.

Wessex Group Limited
Notes to the Financial Statements (Continued)
For the Year Ended 28 February 2022
Page 34
27
Cash (absorbed by)/generated from group operations
2022
2021
£
£
Profit/(loss) for the year after tax
645,621
(66,312)
Adjustments for:
Taxation charged
131,733
67,442
Finance costs
11,707
8,616
Investment income
(455)
(3,487)
Gain on disposal of tangible fixed assets
(185,101)
(101,636)
Amortisation and impairment of intangible assets
67,753
67,922
Depreciation and impairment of tangible fixed assets
540,870
532,771
Decrease in provisions
-
(425,000)
Movements in working capital:
Increase in stocks
(168,491)
(212,781)
(Increase)/decrease in debtors
(580,495)
2,537,027
Decrease in creditors
(495,522)
(780,744)
Cash (absorbed by)/generated from operations
(32,380)
1,623,818
28
Analysis of changes in net funds - group
1 March 2021
Cash flows
28 February 2022
£
£
£
Cash at bank and in hand
4,842,249
(955,721)
3,886,528
Obligations under finance leases
(227,196)
(217,784)
(444,980)
4,615,053
(1,173,505)
3,441,548
2022-02-282021-03-01falseCCH SoftwareCCH Accounts Production 2022.200No description of principal activityMr A MorganMs D L HarryMr R M HallMr R M HallMr S Morgan024571252021-03-012022-02-2802457125bus:CompanySecretaryDirector12021-03-012022-02-2802457125bus:Director12021-03-012022-02-2802457125bus:Director22021-03-012022-02-2802457125bus:Director32021-03-012022-02-2802457125bus:CompanySecretary12021-03-012022-02-2802457125bus:Director42021-03-012022-02-2802457125bus:RegisteredOffice2021-03-012022-02-2802457125bus:Consolidated2022-02-28024571252022-02-2802457125bus:Consolidated2021-03-012022-02-2802457125bus:Consolidated2020-03-012021-02-28024571252020-03-012021-02-2802457125core:OtherResidualIntangibleAssetsbus:Consolidated2022-02-2802457125core:OtherResidualIntangibleAssetsbus:Consolidated2021-02-2802457125core:OtherResidualIntangibleAssets2022-02-2802457125core:OtherResidualIntangibleAssets2021-02-2802457125core:Goodwillbus:Consolidated2022-02-2802457125core:ComputerSoftwarebus:Consolidated2022-02-2802457125core:Goodwillbus:Consolidated2021-02-2802457125core:ComputerSoftwarebus:Consolidated2021-02-2802457125bus:Consolidated2021-02-2802457125core:ComputerSoftware2022-02-2802457125core:ComputerSoftware2021-02-28024571252021-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-02-2802457125core:PlantMachinerybus:Consolidated2022-02-2802457125core:FurnitureFittingsbus:Consolidated2022-02-2802457125core:ComputerEquipmentbus:Consolidated2022-02-2802457125core:MotorVehiclesbus:Consolidated2022-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-02-2802457125core:PlantMachinerybus:Consolidated2021-02-2802457125core:FurnitureFittingsbus:Consolidated2021-02-2802457125core:ComputerEquipmentbus:Consolidated2021-02-2802457125core:MotorVehiclesbus:Consolidated2021-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-02-2802457125core:PlantMachinery2022-02-2802457125core:FurnitureFittings2022-02-2802457125core:ComputerEquipment2022-02-2802457125core:MotorVehicles2022-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-02-2802457125core:PlantMachinery2021-02-2802457125core:FurnitureFittings2021-02-2802457125core:ComputerEquipment2021-02-2802457125core:MotorVehicles2021-02-2802457125core:ShareCapitalbus:Consolidated2022-02-2802457125core:ShareCapitalbus:Consolidated2021-02-2802457125core:RevaluationReservebus:Consolidated2022-02-2802457125core:RevaluationReservebus:Consolidated2021-02-2802457125core:CapitalRedemptionReservebus:Consolidated2022-02-2802457125core:CapitalRedemptionReservebus:Consolidated2021-02-2802457125core:ShareCapital2022-02-2802457125core:ShareCapital2021-02-2802457125core:RevaluationReserve2022-02-2802457125core:RevaluationReserve2021-02-2802457125core:CapitalRedemptionReserve2022-02-2802457125core:CapitalRedemptionReserve2021-02-2802457125bus:Consolidated2020-02-2902457125core:IntangibleAssetsOtherThanGoodwill2021-03-012022-02-2802457125core:ComputerSoftware2021-03-012022-02-2802457125core:LandBuildingscore:LongLeaseholdAssets2021-03-012022-02-2802457125core:PlantMachinery2021-03-012022-02-2802457125core:FurnitureFittings2021-03-012022-02-2802457125core:ComputerEquipment2021-03-012022-02-2802457125core:MotorVehicles2021-03-012022-02-2802457125core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-03-012022-02-2802457125core:UKTaxbus:Consolidated2021-03-012022-02-2802457125core:UKTaxbus:Consolidated2020-03-012021-02-2802457125bus:Consolidated12021-03-012022-02-2802457125bus:Consolidated12020-03-012021-02-2802457125core:Goodwillbus:Consolidated2021-02-2802457125core:ComputerSoftwarebus:Consolidated2021-02-2802457125bus:Consolidated2021-02-2802457125core:ComputerSoftware2021-02-2802457125core:Goodwillbus:Consolidated2021-03-012022-02-2802457125core:ComputerSoftwarebus:Consolidated2021-03-012022-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-02-2802457125core:PlantMachinerybus:Consolidated2021-02-2802457125core:FurnitureFittingsbus:Consolidated2021-02-2802457125core:ComputerEquipmentbus:Consolidated2021-02-2802457125core:MotorVehiclesbus:Consolidated2021-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-02-2802457125core:PlantMachinery2021-02-2802457125core:FurnitureFittings2021-02-2802457125core:ComputerEquipment2021-02-2802457125core:MotorVehicles2021-02-28024571252021-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-03-012022-02-2802457125core:PlantMachinerybus:Consolidated2021-03-012022-02-2802457125core:FurnitureFittingsbus:Consolidated2021-03-012022-02-2802457125core:ComputerEquipmentbus:Consolidated2021-03-012022-02-2802457125core:MotorVehiclesbus:Consolidated2021-03-012022-02-2802457125core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-012022-02-2802457125core:UnlistedNon-exchangeTradedbus:Consolidated2022-02-2802457125core:UnlistedNon-exchangeTradedbus:Consolidated2021-02-2802457125core:UnlistedNon-exchangeTraded2022-02-2802457125core:UnlistedNon-exchangeTraded2021-02-2802457125core:Subsidiary12021-03-012022-02-2802457125core:Subsidiary22021-03-012022-02-2802457125core:Subsidiary32021-03-012022-02-2802457125core:Subsidiary42021-03-012022-02-2802457125core:Subsidiary52021-03-012022-02-2802457125core:Subsidiary62021-03-012022-02-2802457125core:Subsidiary72021-03-012022-02-2802457125core:Subsidiary82021-03-012022-02-2802457125core:Subsidiary92021-03-012022-02-2802457125core:Subsidiary102021-03-012022-02-2802457125core:Subsidiary112021-03-012022-02-2802457125core:Subsidiary222021-03-012022-02-2802457125core:Subsidiary332021-03-012022-02-2802457125core:Subsidiary442021-03-012022-02-2802457125core:Subsidiary552021-03-012022-02-2802457125core:Subsidiary662021-03-012022-02-2802457125core:Subsidiary772021-03-012022-02-2802457125core:Subsidiary882021-03-012022-02-2802457125core:Subsidiary992021-03-012022-02-2802457125core:Subsidiary10102021-03-012022-02-2802457125core:CurrentFinancialInstruments2022-02-2802457125core:CurrentFinancialInstruments2021-02-2802457125core:CurrentFinancialInstrumentsbus:Consolidated2022-02-2802457125core:CurrentFinancialInstrumentsbus:Consolidated2021-02-2802457125core:Non-currentFinancialInstrumentsbus:Consolidated2022-02-2802457125core:Non-currentFinancialInstrumentsbus:Consolidated2021-02-2802457125core:Non-currentFinancialInstruments2022-02-2802457125core:Non-currentFinancialInstruments2021-02-2802457125core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-02-2802457125core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-02-2802457125core:CurrentFinancialInstrumentscore:WithinOneYear2022-02-2802457125core:CurrentFinancialInstrumentscore:WithinOneYear2021-02-2802457125core:WithinOneYearbus:Consolidated2022-02-2802457125core:WithinOneYearbus:Consolidated2021-02-2802457125core:WithinOneYear2022-02-2802457125core:WithinOneYear2021-02-2802457125core:BetweenTwoFiveYearsbus:Consolidated2022-02-2802457125core:BetweenTwoFiveYearsbus:Consolidated2021-02-2802457125core:BetweenTwoFiveYears2022-02-2802457125core:BetweenTwoFiveYears2021-02-2802457125bus:PrivateLimitedCompanyLtd2021-03-012022-02-2802457125bus:FRS1022021-03-012022-02-2802457125bus:Audited2021-03-012022-02-2802457125bus:ConsolidatedGroupCompanyAccounts2021-03-012022-02-2802457125bus:FullAccounts2021-03-012022-02-28xbrli:purexbrli:sharesiso4217:GBP