A_&_D_TRANSPORT_(NW)_LIMI - Accounts


Company Registration No. 05745335 (England and Wales)
A & D TRANSPORT (NW) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
A & D TRANSPORT (NW) LIMITED
COMPANY INFORMATION
Director
A Brimble
Company number
05745335
Registered office
1 Mulberry Avenue
Turnstone Business Park
Widnes
Cheshire
WA8 0WN
Auditor
Mitchell Charlesworth LLP
3rd Floor
5 Temple Square
Temple Street
Liverpool
Merseyside
L2 5RH
A & D TRANSPORT (NW) LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 23
A & D TRANSPORT (NW) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 1 -

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

 

Principal activities

 

The principal activity of the company continued to be that of a haulier.

Fair review of the business

The company has seen a reduction in turnover during the year which is primarily as a result of the reduced charges to customers for landfill costs. A comparable drop in landfill expenditure also took place with little impact upon profitability.

 

The director is pleased that despite this decrease in turnover the underlying profitability of the business has increased as a result of the continued improvement in efficient fleet management and cost control.

 

The company has maintained its profitability post year end despite facing increased costs like all businesses. Close control of such costs has minimised the impact upon profitability.

Principal risks and uncertainties

The director regularly discusses the risks facing the business with the management team and external advisors. The principal risks and uncertainties facing the company are broadly commercial risks.

 

Commercial risks

 

The director sees credit control, cost control and customer concentration as the key risks in the business. These are continually monitored and considered in order to minimise risk to the company.

Other information and explanations

Policy on payment of creditors

Creditors are paid in accordance with terms of business agreed with individual suppliers. Trade creditors included in the balance sheet represented 54 days (2020: 43 days) of average purchases during the period.

On behalf of the board

A Brimble
Director
23 March 2022
A & D TRANSPORT (NW) LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -

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

Director

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

A Brimble
Results and dividends

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

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

Auditor

Having expressed a willingness to continue in office, Mitchell Charlesworth LLP are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

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

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

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

 

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

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.

A & D TRANSPORT (NW) LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
Strategic Report

In accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors’ Report) Regulations 2013 the company’s strategic report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 is noted in the Strategic Report on page 1.

On behalf of the board
A Brimble
Director
23 March 2022
A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 4 -
Opinion

We have audited the financial statements of A & D Transport (NW) Limited (the 'company') for the year ended 31 March 2021 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2021 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 director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A & D TRANSPORT (NW) 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 and the director's report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

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

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

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

Responsibilities of director

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

Auditor's responsibilities for the audit of the financial statements

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

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.

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

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 6 -

Identifying and assessing potential risks related to irregularities

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

 

  • the nature of the industry and sector, control environment and business performance;

  • the company's own assessment of the risks that irregularities may occur either as a result of fraud or error;

  • the results of our enquiries of management of their own identification of and assessment of the risks of irregularities;

  • any matters we identified having obtained and reviewed the company's documentation of their policies and procedures relating to:

  • identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;

  • detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; and

  • the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations; and

  • the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:

 

(i) The presentation of the Statement of Comprehensive Income, (ii) the accounting policy for revenue recognition (iii) understatement of creditors. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

 

We also obtained an understanding of the legal and regulatory framework that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act.

 

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.

Audit response to risks identfied

Our procedures to respond to risks identified included the following:

 

  • reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with relevant laws and regulations described above as having a direct effect on the financial statements;

  • enquiring of management and directors concerning actual and potential litigation and claims;

  • performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;

  • reading minutes of board meetings and reviewing correspondence with relevant authorities where matters identified were significant;

  • in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

 

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

A & D TRANSPORT (NW) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A & D TRANSPORT (NW) LIMITED
- 7 -

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 him in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Philip Griffiths (Senior Statutory Auditor)
For and on behalf of Mitchell Charlesworth LLP
23 March 2022
Chartered Accountants
Statutory Auditor
3rd Floor
5 Temple Square
Temple Street
Liverpool
Merseyside
L2 5RH
A & D TRANSPORT (NW) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
10,018,169
11,067,913
Cost of sales
(8,871,187)
(10,030,428)
Gross profit
1,146,982
1,037,485
Administrative expenses
(422,720)
(439,492)
Other operating income
-
0
100,000
Operating profit
4
724,262
697,993
Interest payable and similar expenses
8
(102,297)
(165,407)
Profit before taxation
621,965
532,586
Tax on profit
9
(119,000)
(136,000)
Profit for the financial year
502,965
396,586

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

A & D TRANSPORT (NW) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
11
8,948,171
8,679,228
Current assets
Debtors
13
1,414,843
1,647,306
Cash at bank and in hand
76,184
-
0
1,491,027
1,647,306
Creditors: amounts falling due within one year
14
(4,579,476)
(4,931,250)
Net current liabilities
(3,088,449)
(3,283,944)
Total assets less current liabilities
5,859,722
5,395,284
Creditors: amounts falling due after more than one year
15
(2,924,131)
(3,081,658)
Provisions for liabilities
(502,000)
(383,000)
Net assets
2,433,591
1,930,626
Capital and reserves
Called up share capital
20
2
2
Profit and loss reserves
2,433,589
1,930,624
Total equity
2,433,591
1,930,626
The financial statements were approved and signed by the director and authorised for issue on 23 March 2022
A Brimble
Director
Company Registration No. 05745335
A & D TRANSPORT (NW) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2019
2
1,604,038
1,604,040
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
396,586
396,586
Dividends
10
-
(70,000)
(70,000)
Balance at 31 March 2020
2
1,930,624
1,930,626
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
502,965
502,965
Balance at 31 March 2021
2
2,433,589
2,433,591
A & D TRANSPORT (NW) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021
- 11 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,943,301
2,376,299
Interest paid
(102,297)
(165,407)
Income taxes refunded/(paid)
16,048
-
0
Net cash inflow from operating activities
2,857,052
2,210,892
Investing activities
Purchase of tangible fixed assets
(350,461)
(409,980)
Proceeds on disposal of tangible fixed assets
284,942
162,954
Net cash used in investing activities
(65,519)
(247,026)
Financing activities
Repayment/ proceeds of bank loans
(6,873)
(3,872)
Payment of finance leases obligations
(1,995,708)
(1,787,530)
Dividends paid
-
0
(70,000)
Net cash used in financing activities
(2,002,581)
(1,861,402)
Net increase in cash and cash equivalents
788,952
102,464
Cash and cash equivalents at beginning of year
(1,213,153)
(1,315,617)
Cash and cash equivalents at end of year
(424,201)
(1,213,153)
Relating to:
Cash at bank and in hand
76,184
-
0
Bank overdrafts included in creditors payable within one year
(500,385)
(1,213,153)
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 12 -
1
Accounting policies
Company information

A & D Transport (NW) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Mulberry Avenue, Turnstone Business Park, Widnes, Cheshire, WA8 0WN.

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.

1.2
Going concern

At the time of approving the financial statements and having due regard to the impact of COVID-19, the director hatrues a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The director has considered a period of twelve months from the date of the approval of these financial statements. Thus, the director continues 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.

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.

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:

Land and buildings Leasehold
2% per annum
Plant and machinery
20% reducing balance
Fixtures, fittings and equipment
20% reducing balance
Motor vehicles
25% reducing balance

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.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 13 -
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
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

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

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
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

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

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

 

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

 

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

Derecognition of financial liabilities

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

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

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

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
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 is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or to receive more tax, with the following exceptions:

 

Deferred tax assets are recognised only to the extent that the directors consider it is more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

 

Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

1.10
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.

1.11
Retirement benefits

The company operates a defined contribution pension scheme for employees. The assets of the scheme are held separately from those of the company. The annual contributions payable are charged to the profit and loss account.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.13
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.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 16 -
2
Judgements and key sources of estimation uncertainty

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

 

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

3
Turnover and other revenue

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

2021
2020
£
£
Turnover analysed by class of business
Sale of services
10,018,169
11,067,913
4
Operating profit
2021
2020
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
176,332
327,456
Depreciation of tangible fixed assets held under finance leases
1,637,968
1,248,275
Loss on disposal of tangible fixed assets
78,335
81,317
Operating lease charges
31,914
24,599
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 company
5,250
5,250
For other services
All other non-audit services
17,950
20,750
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 17 -
6
Employees

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

2021
2020
Number
Number
Distribution
64
63
Office and management
5
6
Total
69
69

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
2,342,575
2,289,946
Social security costs
196,575
195,273
Pension costs
65,636
66,762
2,604,786
2,551,981
7
Director's remuneration
2021
2020
£
£
Remuneration for qualifying services
8,126
8,060
Company pension contributions to defined contribution schemes
12,000
12,000
20,126
20,060

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2020 - 1).

8
Interest payable and similar expenses
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
0
4,075
Other finance costs:
Interest on finance leases and hire purchase contracts
102,297
161,332
102,297
165,407
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 18 -
9
Taxation
2021
2020
£
£
Deferred tax
Origination and reversal of timing differences
119,000
107,000
Changes in tax rates
-
0
29,000
Total deferred tax
119,000
136,000

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

2021
2020
£
£
Profit before taxation
621,965
532,586
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
118,173
101,191
Tax effect of expenses that are not deductible in determining taxable profit
534
4,940
Depreciation on assets not qualifying for tax allowances
76
800
Adjustment to reflect effective tax rate
(69)
69
Remeasurement of deferred tax for changes in tax rate
-
0
29,000
Deferred tax not recognised
286
-
0
Taxation charge for the year
119,000
136,000
10
Dividends
2021
2020
£
£
Interim paid
-
0
70,000
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 19 -
11
Tangible fixed assets
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2020
230,543
45,098
108,395
15,208,588
15,592,624
Additions
-
0
-
0
5,831
2,440,689
2,446,520
Disposals
-
0
-
0
-
0
(1,071,049)
(1,071,049)
At 31 March 2021
230,543
45,098
114,226
16,578,228
16,968,095
Depreciation and impairment
At 1 April 2020
13,433
43,445
47,030
6,809,488
6,913,396
Depreciation charged in the year
4,611
331
13,484
1,795,874
1,814,300
Eliminated in respect of disposals
-
0
-
0
-
0
(707,772)
(707,772)
At 31 March 2021
18,044
43,776
60,514
7,897,590
8,019,924
Carrying amount
At 31 March 2021
212,499
1,322
53,712
8,680,638
8,948,171
At 31 March 2020
217,110
1,653
61,365
8,399,100
8,679,228

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

2021
2020
£
£
Motor vehicles
8,038,674
7,870,740
12
Financial instruments
2021
2020
£
£
13
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
616,891
905,137
Corporation tax recoverable
-
0
15,860
Other debtors
28,025
-
0
Prepayments and accrued income
769,927
726,309
1,414,843
1,647,306
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 20 -
14
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans and overdrafts
16
506,846
1,219,439
Obligations under finance leases
17
2,216,438
1,965,608
Trade creditors
958,455
882,257
Corporation tax
188
-
0
Other taxation and social security
284,958
296,300
Other creditors
421,421
396,919
Accruals and deferred income
191,170
170,727
4,579,476
4,931,250
15
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
16
94,052
101,100
Obligations under finance leases
17
2,830,079
2,980,558
2,924,131
3,081,658
16
Loans and overdrafts
2021
2020
£
£
Bank loans
100,513
107,386
Bank overdrafts
500,385
1,213,153
600,898
1,320,539
Payable within one year
506,846
1,219,439
Payable after one year
94,052
101,100

Included in the overdraft figure is an amount of £500,385 under an invoice discounting facility with HSBC Invoice Finance (UK) Limited. This together with the overdraft facility is secured by way of a fixed and floating charge over the company's assets.

 

The bank loan is secured by way of a legal charge on Unit 1 Mulberry Avenue, Widnes, WA8 0WN.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 21 -
17
Finance lease obligations
2021
2020
Future minimum lease payments due under finance leases:
£
£
Within one year
2,347,440
2,028,938
In two to five years
2,917,068
3,115,495
5,264,508
5,144,433
Less: future finance charges
(217,991)
(198,267)
5,046,517
4,946,166

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets.

18
Deferred taxation
Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
518,000
403,000
Tax losses
(16,000)
(20,000)
502,000
383,000
2021
Movements in the year:
£
Liability at 1 April 2020
383,000
Charge to profit or loss
119,000
Liability at 31 March 2021
502,000
19
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
65,636
66,762

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.

A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 22 -
20
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2

 

21
Related party transactions

Included within other debtors is £28,025 (2020: £75,426 owed to) owed by AD Recycling Limited, a related company by virtue of common ownership and control. This amount is interest free, and repayable on demand. Management charges raised by the company to AD Recycling Limited during the year amounted to £Nil (2020: £100,000).

 

The company has also guaranteed the operating lease on the premises of AD Recycling Limited for the period up to October 2023.

22
Directors' transactions

Dividends totalling £0 (2020 - £35,000) were paid in the year in respect of shares held by the company's director.

The company was under the control of Mr A S Brimble and Mrs D Brimble throughout the current and previous year. At 31 March 2021 there was a balance due to Mr A S Brimble, the company's sole director, amounting to £424,471 (2020: £309,990).

23
Cash generated from operations
2021
2020
£
£
Profit for the year after tax
502,965
396,586
Adjustments for:
Taxation charged
119,000
136,000
Finance costs
102,297
165,407
Loss on disposal of tangible fixed assets
78,335
81,317
Depreciation and impairment of tangible fixed assets
1,814,300
1,575,731
Movements in working capital:
Decrease in debtors
216,603
366,490
Increase/(decrease) in creditors
109,801
(345,232)
Cash generated from operations
2,943,301
2,376,299
A & D TRANSPORT (NW) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 23 -
24
Analysis of changes in net debt
1 April 2020
Cash flows
New finance leases
31 March 2021
£
£
£
£
Cash at bank and in hand
-
76,184
-
76,184
Bank overdrafts
(1,213,153)
712,768
-
(500,385)
(1,213,153)
788,952
-
(424,201)
Borrowings excluding overdrafts
(107,386)
6,873
-
(100,513)
Obligations under finance leases
(4,946,166)
1,995,708
(2,096,059)
(5,046,517)
(6,266,705)
2,791,533
(2,096,059)
(5,571,231)
2021-03-312020-04-01falseCCH SoftwareCCH Accounts Production 2021.300No description of principal activityA Brimble057453352020-04-012021-03-3105745335bus:Director12020-04-012021-03-3105745335bus:RegisteredOffice2020-04-012021-03-31057453352021-03-31057453352019-04-012020-03-3105745335core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3105745335core:RetainedEarningsAccumulatedLosses2020-04-012021-03-31057453352020-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-3105745335core:PlantMachinery2021-03-3105745335core:FurnitureFittings2021-03-3105745335core:MotorVehicles2021-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3105745335core:PlantMachinery2020-03-3105745335core:FurnitureFittings2020-03-3105745335core:MotorVehicles2020-03-3105745335core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3105745335core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3105745335core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3105745335core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3105745335core:CurrentFinancialInstruments2021-03-3105745335core:CurrentFinancialInstruments2020-03-3105745335core:Non-currentFinancialInstruments2021-03-3105745335core:Non-currentFinancialInstruments2020-03-3105745335core:ShareCapital2021-03-3105745335core:ShareCapital2020-03-3105745335core:RetainedEarningsAccumulatedLosses2021-03-3105745335core:RetainedEarningsAccumulatedLosses2020-03-3105745335core:ShareCapital2019-03-3105745335core:RetainedEarningsAccumulatedLosses2019-03-31057453352019-03-310574533512020-04-012021-03-310574533512019-04-012020-03-31057453352020-03-3105745335core:WithinOneYear2021-03-3105745335core:WithinOneYear2020-03-3105745335core:LandBuildingscore:LongLeaseholdAssets2020-04-012021-03-3105745335core:PlantMachinery2020-04-012021-03-3105745335core:FurnitureFittings2020-04-012021-03-3105745335core:MotorVehicles2020-04-012021-03-3105745335core:UKTax2020-04-012021-03-3105745335core:UKTax2019-04-012020-03-310574533522020-04-012021-03-310574533522019-04-012020-03-310574533532020-04-012021-03-310574533532019-04-012020-03-310574533542020-04-012021-03-310574533542019-04-012020-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-03-3105745335core:PlantMachinery2020-03-3105745335core:FurnitureFittings2020-03-3105745335core:MotorVehicles2020-03-3105745335core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-012021-03-3105745335core:BetweenTwoFiveYears2021-03-3105745335core:BetweenTwoFiveYears2020-03-3105745335bus:PrivateLimitedCompanyLtd2020-04-012021-03-3105745335bus:FRS1022020-04-012021-03-3105745335bus:Audited2020-04-012021-03-3105745335bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP