VAUGHAN_ENGINEERING_SERVI - Accounts


Company registration number NI003617 (Northern Ireland)
VAUGHAN ENGINEERING SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
VAUGHAN ENGINEERING SERVICES LIMITED
COMPANY INFORMATION
Directors
A.J. Vaughan
G. W. Vaughan FCA
M.J. Vaughan
B.P. Vaughan
D.W. Patterson
S Vaughan
(Appointed 14 April 2022)
A. Vaughan
(Appointed 14 April 2022)
S. Buchanan
(Appointed 14 April 2022)
Secretary
G. W. Vaughan FCA
Company number
NI003617
Registered office
Aercon Works
556 Antrim Road
Newtownabbey
Co Antrim
N Ireland
BT36 4RF
Auditor
McCreery Turkington Stockman Ltd
1 Lanyon Quay
Belfast
Co Antrim
Northern Ireland
BT1 3LG
Business address
Aercon Works
Claremont House
14 Blue Sky Way
556 Antrim Road
2 Kelvin Close
Monkton Business Park South
Newtownabbey
Warrington
Hebburn
Co Antrim
Cheshire
Tyne & Wear
N Ireland
WA3 7PB
NE31 2EQ
BT36 4RF
Bankers
Ulster Bank Ltd
Danske Bank
Corporate Banking NI
Corporate Banking Centre
Donegall Square East
Donegall Square West
Belfast
Belfast
BT1 5UB
BT1 6JS
VAUGHAN ENGINEERING SERVICES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Statement of total comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
VAUGHAN ENGINEERING SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 1 -

The directors present the strategic report for the year ended 31 March 2022.

Fair review of the business

The directors are pleased with the results for the year and consider the year-end financial position to be satisfactory.

 

Despite continued delays to project starts and programs due to the pandemic, turnover was maintained at previous year levels; these delays whilst moderating are continuing into the 2023 financial year.

 

Gross margins continued to improve during the period and are now close to the directors’ target of 20 percent.

 

The order pipeline into 2023 and beyond is very strong and the directors are planning for a return to normal turnover levels with opportunities for further growth and increased profitability in the short to medium term.

 

 

Principal Risks and Uncertainties

 

The key business risks and uncertainties affecting the Company are delayed agreement and payment of customer accounts and maintaining sales levels at economic margins. The Company’s management endeavour to mitigate these risks by implementing regular strategic and operational reviews.

 

The Directors also see risk associated with skills shortages and will therefore continue to provide apprenticeship opportunities and ongoing training for staff throughout the business.

 

Financial Risk Management

 

The Company does not actively use financial instruments as part of its financial risk management. It is exposed to the usual credit risk and cash flow associated with selling on credit and manages this through credit control procedures and active treasury management.

 

The directors place credit insurance to hedge against this risk and protect the company from customer insolvencies.

 

Key Performance Indicators

 

As part of the management of the company the directors monitor several key performance indicators; these include gross profit margins, profitability and cash flow on individual contracts, overhead cost ratios, tender and order pipeline, and cash resources.

 

The directors are of the opinion that analysis using these key performance indicators is not necessary for an understanding of the Company’s financial statements.

 

By order of the board

G. W. Vaughan FCA
Secretary
7 December 2022
VAUGHAN ENGINEERING SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2022.

Principal activities

The principal activity of the company in the year under review was that of mechanical and electrical engineering contractors.

Directors

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

A.J. Vaughan
G. W. Vaughan FCA
M.J. Vaughan
B.P. Vaughan
D.W. Patterson
S Vaughan
(Appointed 14 April 2022)
A. Vaughan
(Appointed 14 April 2022)
S. Buchanan
(Appointed 14 April 2022)
Results and dividends

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

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

Research and development

The directors continuously challenge the “how and why” of its operations, and engage in research and development projects to both reduce risk and improve productivity and quality.

Auditor

In accordance with the company's articles, a resolution proposing that McCreery Turkington Stockman Ltd be reappointed as auditor of the company will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the strategic report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

VAUGHAN ENGINEERING SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

By order of the board
G. W. Vaughan FCA
Secretary
7 December 2022
VAUGHAN ENGINEERING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VAUGHAN ENGINEERING SERVICES LIMITED
- 4 -
Opinion

We have audited the financial statements of Vaughan Engineering Services Limited (the 'company') for the year ended 31 March 2022 which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2022 and of its profit for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

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 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.

VAUGHAN ENGINEERING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VAUGHAN ENGINEERING SERVICES LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report 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, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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.

VAUGHAN ENGINEERING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VAUGHAN ENGINEERING SERVICES LIMITED
- 6 -
Detecting irregularities including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, 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.

We gained an understanding of the legal and the regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company which were contrary to applicable laws and regulations, including fraud. These included but were not limited to compliance with Companies Act 2006, FRS 102, “The Financial Reporting Standard applicable in the UK and Republic of Ireland”.

We focused on laws and regulations that could give rise to material misstatement in the financial statements. Our tests included but were not limited to:

  • Agreement of the financial statement disclosures to underlying supporting documentation;

  • Enquiries of management;

  • Review of minutes of board meetings throughout the period; and

  • Considering the effectiveness of the control environment and monitoring compliance with laws and regulations.

We also communicated relevant identified laws and regulations and potential fraud risk to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from events and transaction reflected in the financial statements, the less likely we would become aware of it. As in all of our audits we addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that 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, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

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.

VAUGHAN ENGINEERING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF VAUGHAN ENGINEERING SERVICES LIMITED
- 7 -

The purpose of our audit work and to whom we owe our responsibilities

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 C. Turkington (Senior Statutory Auditor)
For and on behalf of McCreery Turkington Stockman Ltd
7 December 2022
Chartered Accountants
Statutory Auditor
1 Lanyon Quay
Belfast
Co Antrim
Northern Ireland
BT1 3LG
VAUGHAN ENGINEERING SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
2022
2021
Notes
£
£
Turnover
3
24,753,293
24,204,037
Cost of sales
(19,892,369)
(20,433,997)
Gross profit
4,860,924
3,770,040
Distribution costs
(152,544)
(132,442)
Administrative expenses
(4,309,764)
(3,902,486)
Other operating income
16,131
462,095
Operating profit
4
414,747
197,207
Interest payable and similar expenses
7
(3,372)
(38)
Profit before taxation
411,375
197,169
Tax on profit
8
109,891
4,980
Profit for the financial year
521,266
202,149

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

VAUGHAN ENGINEERING SERVICES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
9
13,387
2,997
Current assets
Stocks
10
3,778,845
2,200,607
Debtors
11
3,078,137
4,483,151
Cash at bank and in hand
3,437,228
4,377,302
10,294,210
11,061,060
Creditors: amounts falling due within one year
12
(7,111,748)
(8,389,474)
Net current assets
3,182,462
2,671,586
Net assets
3,195,849
2,674,583
Capital and reserves
Called up share capital
15
10,000
10,000
Profit and loss reserves
16
3,185,849
2,664,583
Total equity
3,195,849
2,674,583
The financial statements were approved by the board of directors and authorised for issue on 7 December 2022 and are signed on its behalf by:
G. W. Vaughan FCA
M.J. Vaughan
Director
Director
Company Registration No. NI003617
VAUGHAN ENGINEERING SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2020
10,000
2,462,434
2,472,434
Period ended 31 March 2021:
Profit and total comprehensive income for the year
-
202,149
202,149
Balance at 31 March 2021
10,000
2,664,583
2,674,583
Period ended 31 March 2022:
Profit and total comprehensive income for the year
-
521,266
521,266
Balance at 31 March 2022
10,000
3,185,849
3,195,849
VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 11 -
1
Accounting policies
Company information

Vaughan Engineering Services Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is Aercon Works, 556 Antrim Road, Newtownabbey, Co Antrim, N Ireland, BT36 4RF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention.The principal accounting policies adopted are set out below.

The following exemptions available under FRS 102 in respect of certain disclosures for the parent company financial statements have been applied:

 

  • Key Management Personnel compensation has not been stated for the company.

 

Under FRS 102 the company is exempt from the requirement to prepare a cash flow statement on the grounds that its parent undertaking includes the group in its own published consolidated financial statements.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 12 -
1.4
Tangible fixed assets

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

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

Plant and machinery
20% Straight Line
Fixtures, fittings & equipment
20% Straight Line
Motor vehicles
20% Straight Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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.

1.6
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.

Cost is calculated using the first in first out method (FIFO).

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.

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 13 -
1.7
Long term contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

To the extent that the provision for foreseeable losses on particular contracts exceeds the costs incurred, after transfers to the profit and loss account in respect of work carried out to date, the excess in included within "provision for liabilities".

 

The amount by which recorded turnover is in excess of payments on account is classified as 'amounts recoverable on contracts' and included in debtors.

 

The balance of payments on account, which are in excess of amounts (a) matched with turnover and (b) offset against log term contract balances, are classified as 'payments on account in excess of work in progress' are separately disclosed within 'creditors'.

Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

 

The company have no financial instruments which are not considered to be basic financial instruments. Basic financial instruments including trade debtors and trade creditors are disclosed in their relevant notes.

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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 14 -
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 company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

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

1.10
Taxation

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

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 15 -
Current tax

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

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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.

1.12
Retirement benefits

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

1.13
Government grants

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

 

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

1.14
Foreign exchange

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

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 16 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Construction Contracts
24,753,293
24,204,037
2022
2021
£
£
Turnover analysed by geographical market
UK
24,753,293
24,204,037
2022
2021
£
£
Other revenue
Grants received
16,131
462,095
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
(43)
621
Government grants
(16,131)
(462,095)
Fees payable to the company's auditors for the audit of the company's financial statements
14,000
12,000
Depreciation of owned tangible fixed assets
6,000
5,805
VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 17 -
5
Employees

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

2022
2021
Number
Number
Production
42
40
Administration
47
47
Total
89
87

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
6,811,229
7,357,775
Social security costs
284,508
261,552
Pension costs
136,707
149,994
7,232,444
7,769,321
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
96,400
101,400
Company pension contributions to defined contribution schemes
22,000
22,000
118,400
123,400
7
Interest payable and similar expenses
2022
2021
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
-
0
38
Other interest
3,372
-
0
3,372
38
8
Taxation
2022
2021
£
£
Current tax
Adjustments in respect of prior periods
(109,891)
(41,306)
Group tax relief
-
0
36,326
Total current tax
(109,891)
(4,980)
VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
8
Taxation
(Continued)
- 18 -

The actual credit 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
411,375
197,169
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
78,161
37,462
Tax effect of expenses that are not deductible in determining taxable profit
1,159
250
Adjustments in respect of prior years
-
0
(38,327)
Group relief
(77,117)
36,326
Permanent capital allowances in excess of depreciation
(2,203)
615
Research and development tax credit
(109,891)
(41,306)
Taxation credit for the year
(109,891)
(4,980)
9
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2021
40,000
6,134
49,126
95,260
Additions
-
0
391
15,999
16,390
At 31 March 2022
40,000
6,525
65,125
111,650
Depreciation and impairment
At 1 April 2021
40,000
5,138
47,125
92,263
Depreciation charged in the year
-
0
-
0
6,000
6,000
At 31 March 2022
40,000
5,138
53,125
98,263
Carrying amount
At 31 March 2022
-
0
1,387
12,000
13,387
At 31 March 2021
-
0
996
2,001
2,997
VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 19 -
10
Stocks
2022
2021
£
£
Long term contract balances
3,522,475
2,199,782
Finished goods and goods for resale
256,370
825
3,778,845
2,200,607

In the director's opinion, there is no difference between the replacement cost and the above valuation.

11
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,146
9,194
Gross amounts owed by contract customers
-
0
1,119,328
Corporation tax recoverable
104,410
35,834
Amounts owed by group undertakings
2,398,845
3,265,488
Other debtors
523,547
650
Prepayments and accrued income
50,189
52,657
3,078,137
4,483,151
12
Creditors: amounts falling due within one year
2022
2021
£
£
Payments received on account
192,209
266,594
Trade creditors
6,673,824
6,458,171
Taxation and social security
135,495
1,475,656
Other creditors
86,220
162,105
Accruals and deferred income
24,000
26,948
7,111,748
8,389,474
13
Government Grants

The company utilised the Coronavirus Job Retention Scheme (Amount received: £16,131.32).

14
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
136,707
149,994

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

VAUGHAN ENGINEERING SERVICES LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 20 -
15
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
10,000
10,000
10,000
10,000
16
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
2,664,583
2,462,434
Profit for the year
521,266
202,149
At the end of the year
3,185,849
2,664,583
17
Financial commitments, guarantees and contingent liabilities

The Company is joined in unlimited cross guarantees with Vaughan Engineeering Group Ltd and Brankin Engineering Ltd in respect of any monies owing to the Ulster Bank Limited.

 

The company issues counter indemnities to its bankers in respect of tender, advance payment and performance bonds. The amount outstanding at 31st March 2022 was £0 (31st March 2021: £0)

 

 

18
Related party transactions
Transactions with related parties

 

The company has taken advantage of the exemption from disclosing related party transactions with group companies, in accordance with FRS 102 section 33.1A.

 

 

19
Ultimate controlling party

The ultimate holding company is Vaughan Engineering Group Ltd, a company registered in Northern Ireland.

2022-03-312021-04-01falseCCH SoftwareCCH Accounts Production 2022.300A.J. VaughanM.J. VaughanB.P. VaughanD.W. PattersonS VaughanA. VaughanS. BuchananS. BuchananG. W. Vaughan FCANI0036172021-04-012022-03-31NI003617bus:Director12021-04-012022-03-31NI003617bus:CompanySecretaryDirector12021-04-012022-03-31NI003617bus:Director22021-04-012022-03-31NI003617bus:Director32021-04-012022-03-31NI003617bus:Director42021-04-012022-03-31NI003617bus:Director52021-04-012022-03-31NI003617bus:Director62021-04-012022-03-31NI003617bus:Director72021-04-012022-03-31NI003617bus:Director82021-04-012022-03-31NI003617bus:CompanySecretary12021-04-012022-03-31NI003617bus:RegisteredOffice2021-04-012022-03-31NI003617bus:Agent12021-04-012022-03-31NI0036172022-03-31NI0036172020-04-012021-03-31NI0036172021-03-31NI003617core:PlantMachinery2022-03-31NI003617core:FurnitureFittings2022-03-31NI003617core:MotorVehicles2022-03-31NI003617core:PlantMachinery2021-03-31NI003617core:FurnitureFittings2021-03-31NI003617core:MotorVehicles2021-03-31NI003617core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-31NI003617core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-31NI003617core:CurrentFinancialInstruments2022-03-31NI003617core:CurrentFinancialInstruments2021-03-31NI003617core:ShareCapital2022-03-31NI003617core:ShareCapital2021-03-31NI003617core:RetainedEarningsAccumulatedLosses2022-03-31NI003617core:RetainedEarningsAccumulatedLosses2021-03-31NI003617core:ShareCapitalcore:RestatedAmount2020-03-31NI003617core:RetainedEarningsAccumulatedLossescore:RestatedAmount2020-03-31NI003617core:RestatedAmount2020-03-31NI003617core:PlantMachinery2021-04-012022-03-31NI003617core:FurnitureFittings2021-04-012022-03-31NI003617core:MotorVehicles2021-04-012022-03-31NI00361712021-04-012022-03-31NI00361712020-04-012021-03-31NI003617core:UKTax2021-04-012022-03-31NI003617core:UKTax2020-04-012021-03-31NI003617core:PlantMachinery2021-03-31NI003617core:FurnitureFittings2021-03-31NI003617core:MotorVehicles2021-03-31NI0036172021-03-31NI003617bus:PrivateLimitedCompanyLtd2021-04-012022-03-31NI003617bus:FRS1022021-04-012022-03-31NI003617bus:Audited2021-04-012022-03-31NI003617bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP