LOVANIA_NURSERIES_LIMITED - Accounts


Company registration number 03921428 (England and Wales)
LOVANIA NURSERIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
LOVANIA NURSERIES LIMITED
COMPANY INFORMATION
Directors
Mrs KC Ball
Mr KJ Ball
Secretary
Mrs KC Ball
Company number
03921428
Registered office
188 Blackgate Lane
Tarleton
Preston
England
PR4 6UU
Auditor
Sedulo Audit Limited
62-66 Deansgate
Manchester
United Kingdom
M3 2EN
LOVANIA NURSERIES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 28
LOVANIA NURSERIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The directors present the strategic report for the year ended 31 December 2021.

Fair review of the business

The results of the year and the financial position of the Group and the company are shown within the annexed financial statements.

 

Turnover for the Group for the year increased to £21.2m compared to £17.5m in the previous year. Operating profit increased to £147k compared to £(391k) in the previous year. The directors also monitor EBITDA which increased to £1m compared to £365k in 2020. As in previous years the business continues to reinvest in capital equipment to improve operating efficiencies.

Principal risks and uncertainties

Continued focus on our offerings has helped to control the seasonality of the business, alongside the use of agency workers in key months. The split between retail and garden centre customers is now more balanced to mitigate the risk of sales to too few customers.

 

The impact of the uplift in the national minimum wage has increased the cost base of the company and continues to be a risk. However, this is mitigated by continuing investment into capital equipment.

 

Development and performance

The directors are happy with the direction of the company and are confident of their offering to ensure their market share of the alpine, HNS and bulb market is maintained and improved upon.

On behalf of the board

Mrs KC Ball
Director
13 September 2022
LOVANIA NURSERIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company and group continued to be that of a horticultural grower.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

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

Mrs KC Ball
Mr KJ Ball
Auditor

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

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.

On behalf of the board
Mrs KC Ball
Mr KJ Ball
Director
Director
13 September 2022
LOVANIA NURSERIES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

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.

LOVANIA NURSERIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LOVANIA NURSERIES LIMITED
- 4 -
Opinion

We have audited the financial statements of Lovania Nurseries Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2021 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, the company 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 Financial Reporting Standard 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 31 December 2021 and of the group's 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 group and parent 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.

LOVANIA NURSERIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOVANIA NURSERIES LIMITED
- 5 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 parent 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.

Based on our understanding of the company and industry, we identified that there are no particular principal risks of non-compliance with laws and regulations. We also considered those laws and regulation that have direct impact on the financial statements such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to posting inappropriate journal entries to increase profits, through management bias in manipulation of accounting for significant creditors and expenses.

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

Audit procedures performed included:

 

  • Enquiry of management, those charged with governance around actual and potential litigation and claims.

  • Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

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

  • Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

  • ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5.

LOVANIA NURSERIES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOVANIA NURSERIES LIMITED
- 6 -

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.

Hilene Henry (Senior Statutory Auditor)
For and on behalf of Sedulo Audit Limited
13 September 2022
Chartered Certified Accountants
Statutory Auditor
62-66 Deansgate
Manchester
United Kingdom
M3 2EN
LOVANIA NURSERIES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
2021
2020
Notes
£
£
Turnover
2
21,243,956
17,536,190
Cost of sales
(16,900,651)
(14,236,180)
Gross profit
4,343,305
3,300,010
Administrative expenses
(4,371,286)
(3,995,826)
Other operating income
174,513
304,438
Operating profit/(loss)
4
146,532
(391,378)
Interest receivable and similar income
8
69
303
Interest payable and similar expenses
9
(95,797)
(82,743)
Profit/(loss) before taxation
50,804
(473,818)
Tax on profit/(loss)
10
(131,690)
198,007
Loss for the financial year
(80,886)
(275,811)
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.
LOVANIA NURSERIES LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 8 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
12
6,206,390
5,889,058
Investments
13
550,000
550,000
6,756,390
6,439,058
Current assets
Stocks
14
2,779,033
2,594,510
Debtors
15
1,798,729
1,621,939
Cash at bank and in hand
826,400
622,461
5,404,162
4,838,910
Creditors: amounts falling due within one year
16
(5,254,262)
(4,220,356)
Net current assets
149,900
618,554
Total assets less current liabilities
6,906,290
7,057,612
Creditors: amounts falling due after more than one year
17
(1,862,200)
(2,141,909)
Provisions for liabilities
Deferred tax liability
20
434,928
225,655
(434,928)
(225,655)
Net assets
4,609,162
4,690,048
Capital and reserves
Called up share capital
21
2
2
Profit and loss reserves
4,609,160
4,690,046
Total equity
4,609,162
4,690,048
The financial statements were approved by the board of directors and authorised for issue on 13 September 2022 and are signed on its behalf by:
13 September 2022
Mrs KC Ball
Mr KJ Ball
Director
Director
LOVANIA NURSERIES LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
12
5,793,723
5,461,614
Investments
13
550,100
550,100
6,343,823
6,011,714
Current assets
Stocks
14
2,666,273
2,455,270
Debtors
15
1,964,657
1,959,566
Cash at bank and in hand
560,537
370,467
5,191,467
4,785,303
Creditors: amounts falling due within one year
16
(5,041,749)
(4,043,359)
Net current assets
149,718
741,944
Total assets less current liabilities
6,493,541
6,753,658
Creditors: amounts falling due after more than one year
17
(1,374,485)
(1,613,113)
Provisions for liabilities
Deferred tax liability
20
437,315
227,695
(437,315)
(227,695)
Net assets
4,681,741
4,912,850
Capital and reserves
Called up share capital
21
2
2
Profit and loss reserves
4,681,739
4,912,848
Total equity
4,681,741
4,912,850

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £231,109 (2020 - £287,910 loss).

The financial statements were approved by the board of directors and authorised for issue on 13 September 2022 and are signed on its behalf by:
13 September 2022
Mrs KC Ball
Mr KJ Ball
Director
Director
Company Registration No. 03921428
LOVANIA NURSERIES LIMITED
GROUP 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
4,965,857
4,965,859
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
(275,811)
(275,811)
Balance at 31 December 2020
2
4,690,046
4,690,048
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
(80,886)
(80,886)
Balance at 31 December 2021
2
4,609,160
4,609,162
LOVANIA NURSERIES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2020
2
5,200,757
5,200,759
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
(287,909)
(287,909)
Balance at 31 December 2020
2
4,912,848
4,912,850
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
(231,109)
(231,109)
Balance at 31 December 2021
2
4,681,739
4,681,741
LOVANIA NURSERIES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,267,941
1,279,802
Interest paid
(95,797)
(82,743)
Income taxes refunded/(paid)
77,583
-
Net cash inflow from operating activities
1,249,727
1,197,059
Investing activities
Purchase of tangible fixed assets
(1,233,502)
(509,514)
Proceeds on disposal of tangible fixed assets
2,975
2,975
Interest received
69
303
Net cash used in investing activities
(1,230,458)
(506,236)
Financing activities
Repayment of bank loans
(218,708)
(139,679)
Payment of finance leases obligations
403,378
(49,306)
Net cash generated from/(used in) financing activities
184,670
(188,985)
Net increase in cash and cash equivalents
203,939
501,838
Cash and cash equivalents at beginning of year
622,461
120,623
Cash and cash equivalents at end of year
826,400
622,461
LOVANIA NURSERIES LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 13 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
1,210,947
1,002,845
Interest paid
(83,431)
(67,055)
Income taxes refunded
77,583
-
0
Net cash inflow from operating activities
1,205,099
935,790
Investing activities
Purchase of tangible fixed assets
(1,231,119)
(491,277)
Proceeds from disposal of tangible fixed assets
2,975
2,142
Interest received
69
303
Net cash used in investing activities
(1,228,075)
(488,832)
Financing activities
Repayment of bank loans
(190,915)
(125,401)
Payment of finance leases obligations
403,961
(46,601)
Net cash generated from/(used in) financing activities
213,046
(172,002)
Net increase in cash and cash equivalents
190,070
274,956
Cash and cash equivalents at beginning of year
370,467
95,511
Cash and cash equivalents at end of year
560,537
370,467
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 14 -
1
Accounting policies
Company information

Lovania Nurseries Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of Lovania Nurseries 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
Business combinations

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.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Lovania Nurseries 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 31 December 2021. 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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
1.4
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.

1.5
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.6
Intangible fixed assets - goodwill

Goodwill, being the excess of the amount paid in consideration over the net assets of the business acquired in 2015, is now fully written off.

1.7
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:

Freehold land and buildings
over the life of the asset
Leasehold improvements
over the life of the asset
Plant and equipment
over the life of the asset
Fixtures and fittings
over the life of the asset
Computers
over the life of the asset
Motor vehicles
over the life of the asset

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.

1.8
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.9
Taxation

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

Current tax

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

LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
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.

1.10
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.11
Leases

Assets obtained under finance leases are capitalised in the balance sheet and are deprecated over their estimated useful lives or the lease term, whichever is shorter.

 

The interest element of these obligations is charged to the profit and loss account over the relevant period. The capital element is treated as a liability.

1.12
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.

1.13
Foreign exchange

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

2
Turnover and other revenue
2021
2020
£
£
Other revenue
Interest income
69
303
Grants received
21,812
91,721
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
3
Exceptional item
2021
2020
£
£
Expenditure
Exceptional items
1,895
15,656
4
Operating profit/(loss)
2021
2020
£
£
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange (gains)/losses
(181,313)
16,927
Government grants
(21,812)
(91,721)
Depreciation of owned tangible fixed assets
877,315
756,238
Loss/(profit) on disposal of tangible fixed assets
35,880
(2,975)
5
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
9,000
9,000
Audit of the financial statements of the company's subsidiaries
4,000
6,500
13,000
15,500
6
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Employees
141
127
128
113
Directors
2
3
2
3
Total
143
130
130
116
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
6
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
4,005,841
3,315,729
3,718,859
3,031,690
Social security costs
10,835
16,293
10,835
10,647
Pension costs
80,346
68,983
76,829
65,480
4,097,022
3,401,005
3,806,523
3,107,817
7
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
94,435
94,636
Company pension contributions to defined contribution schemes
1,032
1,014
95,467
95,650
8
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest on bank deposits
69
303

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
69
303
9
Interest payable and similar expenses
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
1,610
6,369
Other interest on financial liabilities
55,332
61,237
56,942
67,606
Other finance costs:
Interest on finance leases and hire purchase contracts
38,855
15,137
Total finance costs
95,797
82,743
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 19 -
10
Taxation
2021
2020
£
£
Current tax
Adjustments in respect of prior periods
(77,583)
-
0
Deferred tax
Origination and reversal of timing differences
209,273
(198,007)
Total tax charge/(credit)
131,690
(198,007)

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

2021
2020
£
£
Profit/(loss) before taxation
50,804
(473,818)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
9,653
(90,025)
Tax effect of expenses that are not deductible in determining taxable profit
36,403
26,102
Unutilised tax losses carried forward
(16,715)
79,669
Permanent capital allowances in excess of depreciation
(29,689)
(15,746)
Other permanent differences
209,621
(198,007)
Under/(over) provided in prior years
(77,583)
-
0
Taxation charge/(credit)
131,690
(198,007)
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2021 and 31 December 2021
299,995
Amortisation and impairment
At 1 January 2021 and 31 December 2021
299,995
Carrying amount
At 31 December 2021
-
0
At 31 December 2020
-
0
The company had no intangible fixed assets at 31 December 2021 or 31 December 2020.
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
11
Intangible fixed assets
(Continued)
- 20 -
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2021
2,768,753
305,347
6,616,963
66,398
54,970
199,615
10,012,046
Additions
-
0
499,006
525,811
-
0
49,035
159,650
1,233,502
Disposals
(38,855)
-
0
-
0
-
0
(1,576)
(15,784)
(56,215)
At 31 December 2021
2,729,898
804,353
7,142,774
66,398
102,429
343,481
11,189,333
Depreciation and impairment
At 1 January 2021
240,709
192,231
3,494,474
42,685
23,747
129,142
4,122,988
Depreciation charged in the year
46,260
29,373
695,863
8,635
18,034
79,150
877,315
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(1,576)
(15,784)
(17,360)
At 31 December 2021
286,969
221,604
4,190,337
51,320
40,205
192,508
4,982,943
Carrying amount
At 31 December 2021
2,442,929
582,749
2,952,437
15,078
62,224
150,973
6,206,390
At 31 December 2020
2,528,044
113,116
3,122,489
23,713
31,223
70,473
5,889,058
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
12
Tangible fixed assets
(Continued)
- 22 -
Company
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2021
2,308,502
301,147
6,563,764
66,398
51,790
193,365
9,484,966
Additions
-
0
499,006
523,428
-
0
49,035
159,650
1,231,119
Disposals
(38,855)
-
0
-
0
-
0
(1,576)
(15,784)
(56,215)
At 31 December 2021
2,269,647
800,153
7,087,192
66,398
99,249
337,231
10,659,870
Depreciation and impairment
At 1 January 2021
194,855
188,801
3,447,413
42,685
20,977
128,621
4,023,352
Depreciation charged in the year
35,210
28,603
692,872
8,635
17,768
77,067
860,155
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
(1,576)
(15,784)
(17,360)
At 31 December 2021
230,065
217,404
4,140,285
51,320
37,169
189,904
4,866,147
Carrying amount
At 31 December 2021
2,039,582
582,749
2,946,907
15,078
62,080
147,327
5,793,723
At 31 December 2020
2,113,647
112,346
3,116,351
23,713
30,813
64,744
5,461,614
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
13
Fixed asset investments
Group
Company
2021
2020
2021
2020
£
£
£
£
Unlisted investments
550,000
550,000
550,100
550,100
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2021 and 31 December 2021
550,000
Carrying amount
At 31 December 2021
550,000
At 31 December 2020
550,000
Movements in fixed asset investments
Company
Investments
£
Cost or valuation
At 1 January 2021 and 31 December 2021
550,100
Carrying amount
At 31 December 2021
550,100
At 31 December 2020
550,100
14
Stocks
Group
Company
2021
2020
2021
2020
£
£
£
£
Finished goods and goods for resale
2,779,033
2,594,510
2,666,273
2,455,270
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 24 -
15
Debtors
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,031,766
1,222,327
1,009,738
1,186,692
Amounts owed by group undertakings
-
-
201,634
386,392
Other debtors
400,912
222,422
400,912
222,422
Prepayments and accrued income
366,051
177,190
352,373
164,060
1,798,729
1,621,939
1,964,657
1,959,566
16
Creditors: amounts falling due within one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans
18
565,234
214,615
522,124
184,793
Obligations under finance leases
19
141,825
28,065
141,825
27,482
Trade creditors
3,612,497
3,141,176
3,574,361
3,108,807
Other taxation and social security
86,298
81,171
75,374
63,476
Other creditors
444,259
356,939
410,424
316,388
Accruals and deferred income
404,149
398,390
317,641
342,413
5,254,262
4,220,356
5,041,749
4,043,359
17
Creditors: amounts falling due after more than one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
18
1,544,083
2,113,410
1,056,368
1,584,614
Obligations under finance leases
19
318,117
28,499
318,117
28,499
1,862,200
2,141,909
1,374,485
1,613,113
Amounts included above which fall due after five years are as follows:
Payable by instalments
469,663
586,759
469,663
586,759
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 25 -
18
Loans and overdrafts
Group
Company
2021
2020
2021
2020
£
£
£
£
Bank loans
2,109,317
2,328,025
1,578,492
1,769,407
Payable within one year
565,234
214,615
522,124
184,793
Payable after one year
1,544,083
2,113,410
1,056,368
1,584,614
19
Finance lease obligations
Group
Company
2021
2020
2021
2020
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
141,825
19,856
141,825
19,273
In two to five years
318,117
36,708
318,117
36,708
459,942
56,564
459,942
55,981
20
Deferred taxation

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

Liabilities
Liabilities
2021
2020
Group
£
£
Accelerated capital allowances
434,928
225,655
Liabilities
Liabilities
2021
2020
Company
£
£
Accelerated capital allowances
437,315
227,695
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
20
Deferred taxation
(Continued)
- 26 -
Group
Company
2021
2021
Movements in the year:
£
£
Liability at 1 January 2021
225,655
227,695
Charge to profit or loss
209,273
209,620
Liability at 31 December 2021
434,928
437,315
21
Share capital
Group and company
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
2
2
2
2
22
Operating lease commitments

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2021
2020
2021
2020
£
£
£
£
Within one year
63,289
78,148
63,289
77,955
Between two and five years
81,929
131,112
81,929
131,112
145,218
209,260
145,218
209,067
23
Events after the reporting date

The COVID-19 pandemic has continued to develop in 2021, with significant numbers of cases still being reported. Measures taken by various governments to contain the virus have affected economic activity. We have taken a number of measures to monitor and mitigate the effects of COVID-19, such as health and safety measures for our people (such as social distancing and working from home if possible) and securing the supply of materials that are essential to our production process. At this stage, the impact on our business and results has not been significant and based on our experience to date we expect this to remain the case. We will continue to follow the various government policies and advice and, in parallel, we will do our utmost to continue our operations in the best and safest way possible, without jeopardising the health of our people.

LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 27 -
24
Cash generated from group operations
2021
2020
£
£
Loss for the year after tax
(80,886)
(275,811)
Adjustments for:
Taxation charged/(credited)
131,690
(198,007)
Finance costs
95,797
82,743
Investment income
(69)
(303)
Loss/(gain) on disposal of tangible fixed assets
35,880
(2,975)
Depreciation and impairment of tangible fixed assets
877,315
756,238
Movements in working capital:
Increase in stocks
(184,523)
(74,238)
Increase in debtors
(176,790)
(55,721)
Increase in creditors
569,527
1,047,876
Cash generated from operations
1,267,941
1,279,802
25
Cash generated from operations - company
2021
2020
£
£
Loss for the year after tax
(231,109)
(287,909)
Adjustments for:
Taxation charged/(credited)
132,037
(198,427)
Finance costs
83,431
67,055
Investment income
(69)
(303)
Loss/(gain) on disposal of tangible fixed assets
35,880
(2,142)
Depreciation and impairment of tangible fixed assets
860,155
738,055
Movements in working capital:
Increase in stocks
(211,003)
(315,188)
(Increase)/decrease in debtors
(5,091)
13,101
Increase in creditors
546,716
988,603
Cash generated from operations
1,210,947
1,002,845
LOVANIA NURSERIES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 28 -
26
Analysis of changes in net debt - group
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
622,461
203,939
826,400
Borrowings excluding overdrafts
(2,328,025)
218,708
(2,109,317)
Obligations under finance leases
(56,564)
(403,378)
(459,942)
(1,762,128)
19,269
(1,742,859)
27
Analysis of changes in net debt - company
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
370,467
190,070
560,537
Borrowings excluding overdrafts
(1,769,407)
190,915
(1,578,492)
Obligations under finance leases
(55,981)
(403,961)
(459,942)
(1,454,921)
(22,976)
(1,477,897)
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.200Mr KJ BallMr K J BallMrs KC Ball03921428bus:Consolidated2021-01-012021-12-31039214282021-01-012021-12-3103921428bus:CompanySecretaryDirector12021-01-012021-12-3103921428bus:Director12021-01-012021-12-3103921428bus:CompanySecretary12021-01-012021-12-3103921428bus:Director22021-01-012021-12-3103921428bus:RegisteredOffice2021-01-012021-12-3103921428bus:Consolidated2021-12-3103921428bus:Consolidated2020-01-012020-12-31039214282020-01-012020-12-31039214282021-12-3103921428bus:Consolidated2020-12-31039214282020-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-12-3103921428core:LeaseholdImprovementsbus:Consolidated2021-12-3103921428core:PlantMachinerybus:Consolidated2021-12-3103921428core:FurnitureFittingsbus:Consolidated2021-12-3103921428core:ComputerEquipmentbus:Consolidated2021-12-3103921428core:MotorVehiclesbus:Consolidated2021-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-12-3103921428core:LeaseholdImprovementsbus:Consolidated2020-12-3103921428core:PlantMachinerybus:Consolidated2020-12-3103921428core:FurnitureFittingsbus:Consolidated2020-12-3103921428core:ComputerEquipmentbus:Consolidated2020-12-3103921428core:MotorVehiclesbus:Consolidated2020-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3103921428core:LeaseholdImprovements2021-12-3103921428core:PlantMachinery2021-12-3103921428core:FurnitureFittings2021-12-3103921428core:ComputerEquipment2021-12-3103921428core:MotorVehicles2021-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3103921428core:LeaseholdImprovements2020-12-3103921428core:PlantMachinery2020-12-3103921428core:FurnitureFittings2020-12-3103921428core:ComputerEquipment2020-12-3103921428core:MotorVehicles2020-12-3103921428core:ShareCapitalbus:Consolidated2021-12-3103921428core:ShareCapitalbus:Consolidated2020-12-3103921428core:ShareCapital2021-12-3103921428core:ShareCapital2020-12-3103921428bus:Consolidated2019-12-31039214282019-12-3103921428core:Goodwill2021-01-012021-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3103921428core:LeaseholdImprovements2021-01-012021-12-3103921428core:PlantMachinery2021-01-012021-12-3103921428core:FurnitureFittings2021-01-012021-12-3103921428core:ComputerEquipment2021-01-012021-12-3103921428core:MotorVehicles2021-01-012021-12-3103921428core:UKTaxbus:Consolidated2021-01-012021-12-3103921428core:UKTaxbus:Consolidated2020-01-012020-12-3103921428bus:Consolidated12021-01-012021-12-3103921428bus:Consolidated12020-01-012020-12-3103921428bus:Consolidated22021-01-012021-12-3103921428bus:Consolidated22020-01-012020-12-3103921428core:Goodwillbus:Consolidated2020-12-3103921428core:Goodwillbus:Consolidated2021-12-3103921428core:Goodwillbus:Consolidated2020-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-12-3103921428core:LeaseholdImprovementsbus:Consolidated2020-12-3103921428core:PlantMachinerybus:Consolidated2020-12-3103921428core:FurnitureFittingsbus:Consolidated2020-12-3103921428core:ComputerEquipmentbus:Consolidated2020-12-3103921428core:MotorVehiclesbus:Consolidated2020-12-3103921428bus:Consolidated2020-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3103921428core:LeaseholdImprovements2020-12-3103921428core:PlantMachinery2020-12-3103921428core:FurnitureFittings2020-12-3103921428core:ComputerEquipment2020-12-3103921428core:MotorVehicles2020-12-31039214282020-12-3103921428core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-01-012021-12-3103921428core:LeaseholdImprovementsbus:Consolidated2021-01-012021-12-3103921428core:PlantMachinerybus:Consolidated2021-01-012021-12-3103921428core:FurnitureFittingsbus:Consolidated2021-01-012021-12-3103921428core:ComputerEquipmentbus:Consolidated2021-01-012021-12-3103921428core:MotorVehiclesbus:Consolidated2021-01-012021-12-3103921428core:UnlistedNon-exchangeTradedbus:Consolidated2021-12-3103921428core:UnlistedNon-exchangeTradedbus:Consolidated2020-12-3103921428core:UnlistedNon-exchangeTraded2021-12-3103921428core:UnlistedNon-exchangeTraded2020-12-3103921428core:CurrentFinancialInstruments2021-12-3103921428core:CurrentFinancialInstruments2020-12-3103921428core:CurrentFinancialInstrumentsbus:Consolidated2021-12-3103921428core:CurrentFinancialInstrumentsbus:Consolidated2020-12-3103921428core:WithinOneYearbus:Consolidated2021-12-3103921428core:WithinOneYearbus:Consolidated2020-12-3103921428core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103921428core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3103921428core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-12-3103921428core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2020-12-3103921428core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3103921428core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3103921428core:Non-currentFinancialInstrumentsbus:Consolidated2021-12-3103921428core:Non-currentFinancialInstrumentsbus:Consolidated2020-12-3103921428core:Non-currentFinancialInstruments2021-12-3103921428core:Non-currentFinancialInstruments2020-12-3103921428core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-12-3103921428core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2020-12-3103921428core:WithinOneYear2021-12-3103921428core:WithinOneYear2020-12-3103921428core:BetweenTwoFiveYearsbus:Consolidated2021-12-3103921428core:BetweenTwoFiveYearsbus:Consolidated2020-12-3103921428core:BetweenTwoFiveYears2021-12-3103921428core:BetweenTwoFiveYears2020-12-3103921428bus:PrivateLimitedCompanyLtd2021-01-012021-12-3103921428bus:FRS1022021-01-012021-12-3103921428bus:Audited2021-01-012021-12-3103921428bus:ConsolidatedGroupCompanyAccounts2021-01-012021-12-3103921428bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP