T.R.J_HOLDINGS_LIMITED - Accounts

T.R.J_HOLDINGS_LIMITED - Accounts


Company Registration No. 04464050 (England and Wales)
T.R.J HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2020
T.R.J HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr D H Jones
Mr O H Jones
Mr H Jones
Mr D Jones
Secretary
Mr O H Jones
Company number
04464050
Registered office
Betws Industrial Park
Foundry Road
Betws
Ammanford
Carmarthenshire
SA18 2LS
Auditor
Azets Limited
Charter Court
Phoenix Way
Enterprise Park
Swansea
SA7 9FS
T.R.J HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12
Group statement of cash flows
14
Notes to the financial statements
15 - 32
T.R.J HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2020
- 1 -

The directors present the strategic report for the year ended 31 July 2020.

 

Review of the business                

The business was started in 1935 by Mr T Richard Jones and was incorporated in 1971 as T.Richard Jones (Betws) Limited. When Mr T Richard Jones retired, the business was carried on by his two sons, Huw and David. The company is currently run by the third generation of the Jones family, Dafydd, Owain and John plus the only non family director, Richard Llewellyn.

The Group's headquarters are located in Ammanford but contracts with both public and private sector clients throughout South Wales.

It’s main activities are the construction and development of commercial, industrial and residential property and civil engineering. In addition, it has a Waste Management division, operates a Haulage and Plant Hire division and has a Fabrication and Joinery division all geared up to support the construction activities.

The Group enjoys a number of competitive advantages, including strong brand recognition in its heartland trading region which enables the Group to obtain a number of high value contracts and maintain strong trading results in recent years. During 2020, turnover did increase by 18.85% to £30,656,121 as a number of Covid-19 related projects were undertaken at the end of the year.

The asset register maintained by the Group is an important aspect of the business and the strategy is to proactively enhance and maintain its plant and machinery to facilitate the continued expansion of the Group's activities. With total assets less current liabilities increasing during the year to £9,940,916 and excellent liquidity ratio at the year end of 1.98, the Group is well placed to continue the undertaking of large contracts and fund further acquisitions should such opportunities arise.

As a family run business our approach is personal and our ambitions are client led. Our advertised statement…"Building On A Firm Foundation”… reflects our history of stability and consistency in the past and our aspirations for the future. Our workload is testament to our business ethos as the majority of our work is from repeat custom. Undoubtedly the commitment and enthusiasm displayed by all our staff has contributed significantly to our success and we thank them all for their continued efforts. Our focus for the future is to maintain this culture of continuous development to the benefit of our customers, our Group and our employees.

            

Key Performance Indicators                

     31 July 2020 31 July 2019    Variance

 

Turnover      £30,656,121    £25,793,635    18.85%

Gross Profit     £1,831,821    £2,160,972    (15.23%)    

Gross Profit %     5.98%      10.87%        

Profit before tax     £315,872     £354,920    (11.00%)        

Profit before tax %     1.03%     1.37%        

 

Environmental matters

The Group recognises the importance of its environmental responsibilities and accepts that concern for the environment and all employees is an integral and fundamental part of its corporate business strategy. The Group monitors its impact on the environment and endeavours to design and implement policies and processes to reduce any damage that might be caused by the Group's activities. Initiatives include the safe disposal of commercial waste, the minimisation of waste going to landfill, reducing energy consumption and the use of renewable natural resources where possible.

 

Principal risks and uncertainties

The principal risk facing the Group is the strength of the UK economy as a result of the worldwide Covid-19 pandemic as well as its decision to leave the EU and following from that the necessity for continued new build projects. The Group's performance is heavily influenced by the competition it faces in acquiring new contracts. Given the Group's growing and excellent reputation to date, it has developed successful relationships within the region, in conjunction with a strong order book which extends beyond 12 months it is considered that such risks have to a large extent been mitigated.

 

T.R.J HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 2 -

Financial risk management objectives and policies

The Group operates a number of risk management policies designed to minimise its exposure to financial risk including key financial controls and targets implemented on every project which are reviewed monthly by the board to ensure that risk is mitigated and opportunities explored fully.                 

                

Liquidity and cash flow risk            

The Group produces detailed management accounts and forecasts, which enable the directors to monitor the cash position and to ensure that there is sufficient liquidity and cash flow to minimise the risk of the Group being unable to pay its debts as they fall due.

 

Interest rate risk                

The Group utilises a number of financial instruments including hire purchase contracts and finance lease obligations in order to finance its operations. The primary risk faced by the Group as a result of its use of these financial instruments is interest rate risk. The Group's hire purchase and finance lease borrowings, which are issued at fixed rates, expose the Group to fair value interest rate risk. These fixed rate borrowings arise on the acquisition of the Group's larger plant, machinery and vehicle purchases. As before, the directors actively manage this risk through prudent use of the Group's cash reserves, considering whether each acquisition should be financed or purchased outright.

        

Credit risk            

The Group operates a number of policies and controls to minimise credit risk. All customers are subject to a detailed credit review prior to any terms being agreed. Directors must authorise any larger value contracts and the Group will only conduct business with customers deemed to be credit-worthy.

                    

Price risk            

The Group actively manages price risk by agreeing terms with suppliers prior to entering into any transactions with customers.

 

Covid-19

In light of the situation arising in the UK and globally in respect of Covid-19 and the measures taken by the UK Government to contain the virus, the day to day operations of the business has been disrupted. The extent of the impact of Covid-19 is unclear and it is difficult to evaluate all of the potential implications on the company’s customers, suppliers and the wider economy.

 

The directors have prepared updated and sensitised forecasts for the coming year and have taken steps to ensure the company has sufficient funding to bridge the period of disruption and to manage the company’s cash flow requirements as appropriate during this period of uncertainty, thus enabling the company to meet its obligations as they fall due.    

                

 

On behalf of the board

Mr O H Jones
Director
30 July 2021
T.R.J HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2020
- 3 -

The directors present their annual report and financial statements for the year ended 31 July 2020.

Principal activities

The principal activities of the group are that of building contractors and plant hire operators.

Directors

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

Mr D H Jones
Mr O H Jones
Mr H Jones
Mr D Jones
Results and dividends

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

Going Concern

The financial statements have been prepared on a going concern basis which assumes that the Group will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

The Group meets its day to day working capital requirements from its cash reserves and banking facilities. Following the situation arising post year end in the UK and globally in respect of Covid-19 and the measure taken by the UK Government to contain the virus, at the date of signing the Group is safely up and running and reporting results in line with expected new budgeted levels. With no indication of when or where infection prevention measures would be re-enforced, the company's forecasts and projections show that the Group will be able to comfortably operate within those facilities.

 

The directors have also analysed the cash flow requirements for various scenarios where disruption from Covid-19 occurs to its customer base or supply chain. The directors have a reasonable expectation that with the continued support of its bankers and funders in the form of facility levels which it has historically been provided with, in the scenarios reviewed the Group will be able to continue to operate within those facilities. However, the extent of any future impact of Covid-19 is unclear and it is difficult to evaluate all the potential implications on the company’s trade, customers, suppliers and the wider economy.

 

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

Auditor

On 7 September 2020 Group Audit Service Limited trading as Baldwins Audit Services changed its name to Azets Audit Services Limited. The name they practice under is Azets Audit Services and accordingly they have signed their report in their new name.

T.R.J HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 4 -
Statement of directors' responsibilities

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

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

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the 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 directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

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

On behalf of the board
Mr O H Jones
Director
30 July 2021
T.R.J HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF T.R.J HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of T R J Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 July 2020 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including 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 group's and the parent company's affairs as at 31 July 2020 and of the group's profit for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

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. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

T.R.J HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF T.R.J HOLDINGS LIMITED
- 6 -

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.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

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

 

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

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

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

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

T.R.J HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF T.R.J HOLDINGS LIMITED
- 7 -
Use of our report

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

Matthew Thomas (Senior Statutory Auditor)
for and on behalf of Azets Audit Services
30 July 2021
Statutory Auditor
Charter Court
Phoenix Way Enterprise Park
Swansea
SA7 9FS
T.R.J HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2020
- 8 -
2020
2019
Notes
£
£
Turnover
3
30,656,121
25,793,635
Cost of sales
(28,824,300)
(23,632,663)
Gross profit
1,831,821
2,160,972
Administrative expenses
(2,054,960)
(1,964,804)
Other operating income
582,687
194,120
Operating profit
4
359,548
390,288
Interest receivable and similar income
8
14,941
19,428
Interest payable and similar expenses
9
(58,617)
(54,796)
Profit before taxation
315,872
354,920
Tax on profit
10
159,894
66,488
Profit for the financial year
475,766
421,408
Other comprehensive income
Actuarial loss on defined benefit pension schemes
(771,000)
(840,000)
Total comprehensive income for the year
(295,234)
(418,592)
Profit for the financial year is all attributable to the owners of the parent company.

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

T.R.J HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 JULY 2020
31 July 2020
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
11
3,548,182
3,668,265
Investment properties
12
191,600
191,600
Investments
13
15,000
15,000
3,754,782
3,874,865
Current assets
Stocks
15
1,544,698
1,527,550
Debtors
16
5,138,892
5,002,777
Cash at bank and in hand
5,838,460
4,195,617
12,522,050
10,725,944
Creditors: amounts falling due within one year
17
(6,335,916)
(4,873,697)
Net current assets
6,186,134
5,852,247
Total assets less current liabilities
9,940,916
9,727,112
Creditors: amounts falling due after more than one year
18
(71,465)
(174,427)
Provisions for liabilities
Deferred tax liability
20
230,000
230,000
(230,000)
(230,000)
Net assets excluding pension liability
9,639,451
9,322,685
Defined benefit pension liability
22
(2,555,000)
(1,943,000)
Net assets
7,084,451
7,379,685
Capital and reserves
Called up share capital
23
378
378
Capital redemption reserve
1,885,502
1,885,502
Profit and loss reserves
5,198,571
5,493,805
Total equity
7,084,451
7,379,685
T.R.J HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2020
31 July 2020
- 10 -
The financial statements were approved by the board of directors and authorised for issue on 30 July 2021 and are signed on its behalf by:
30 July 2021
Mr O H Jones
Director
T.R.J HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 JULY 2020
31 July 2020
- 11 -
2020
2019
Notes
£
£
£
£
Fixed assets
Investments
13
325,375
325,375
Current assets
Cash at bank and in hand
1,632
1,533
Creditors: amounts falling due within one year
17
(10,000)
(17,501)
Net current liabilities
(8,368)
(15,968)
Total assets less current liabilities
317,007
309,407
Creditors: amounts falling due after more than one year
18
-
(10,000)
Net assets
317,007
299,407
Capital and reserves
Called up share capital
23
378
378
Profit and loss reserves
316,629
299,029
Total equity
317,007
299,407

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £17,600 (2019 - £17,600 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 July 2021 and are signed on its behalf by:
30 July 2021
Mr O H Jones
Director
Company Registration No. 04464050
T.R.J HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2020
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 August 2018
378
1,885,502
5,912,397
7,798,277
Year ended 31 July 2019:
Profit for the year
-
-
421,408
421,408
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
(840,000)
(840,000)
Total comprehensive income for the year
-
-
(418,592)
(418,592)
Balance at 31 July 2019
378
1,885,502
5,493,805
7,379,685
Year ended 31 July 2020:
Profit for the year
-
-
475,766
475,766
Other comprehensive income:
Actuarial gains on defined benefit plans
-
-
(771,000)
(771,000)
Total comprehensive income for the year
-
-
(295,234)
(295,234)
Balance at 31 July 2020
378
1,885,502
5,198,571
7,084,451
T.R.J HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2020
- 13 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 August 2018
378
281,429
281,807
Year ended 31 July 2019:
Profit and total comprehensive income for the year
-
17,600
17,600
Balance at 31 July 2019
378
299,029
299,407
Year ended 31 July 2020:
Profit and total comprehensive income for the year
-
17,600
17,600
Balance at 31 July 2020
378
316,629
317,007
T.R.J HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JULY 2020
- 14 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,287,578
848,554
Interest paid
(19,617)
(22,796)
Income taxes paid
-
(124,424)
Net cash inflow from operating activities
2,267,961
701,334
Investing activities
Purchase of tangible fixed assets
(414,857)
(988,617)
Proceeds on disposal of tangible fixed assets
17,500
140,619
Interest received
14,941
19,428
Net cash used in investing activities
(382,416)
(828,570)
Financing activities
Repayment of borrowings
(16,342)
(33,366)
Payment of finance leases obligations
(226,360)
154,647
Net cash (used in)/generated from financing activities
(242,702)
121,281
Net increase/(decrease) in cash and cash equivalents
1,642,843
(5,955)
Cash and cash equivalents at beginning of year
4,195,617
4,201,572
Cash and cash equivalents at end of year
5,838,460
4,195,617
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2020
- 15 -
1
Accounting policies
Company information

T.R.J Holdings Limited (“the Company”) is a limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of T.R.J Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

The consolidated financial statements are prepared under the historical cost convention.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group, and as a parent of a group that prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income; and

  • Section 33 ‘Related Party Disclosures’.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £17,600 (2019 - £17,600 profit).

1.2
Basis of consolidation

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

 

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

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
1
Accounting policies
(Continued)
- 16 -

The consolidated group financial statements consist of the financial statements of the parent company T R J Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 July 2020. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

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

1.3
Going concern

The financial statements have been prepared on a going concern basis which assumes that the Group will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

The Group meets its day to day working capital requirements from its cash reserves and banking facilities. Following the situation arising post year end in the UK and globally in respect of Covid-19 and the measure taken by the UK Government to contain the virus, at the date of signing the Group is safely up and running and reporting results in line with expected new budgeted levels. With no indication of when or where infection prevention measures would be re-enforced, the company's forecasts and projections show that the Group will be able to comfortably operate within those facilities.

 

The directors have also analysed the cash flow requirements for various scenarios where disruption from Covid-19 occurs to its customer base or supply chain. The directors have a reasonable expectation that with the continued support of its bankers and funders in the form of facility levels which it has historically been provided with, in the scenarios reviewed the Group will be able to continue to operate within those facilities. However, the extent of any future impact of Covid-19 is unclear and it is difficult to evaluate all the potential implications on the company’s trade, customers, suppliers and the wider economy.

 

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

1.4
Turnover

The turnover shown in the profit and loss account represents amounts invoiced during the year for construction and building services, exclusive of Value Added Tax.

 

In respect of long-term contracts and contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-term contracts and contracts for on-going services is recognised by reference to the stage of completion.

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

1.5
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.

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
1
Accounting policies
(Continued)
- 17 -

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 Freehold
0% - 2%
Plant and machinery
10%
Fixtures, fittings & equipment
10% - 20%
Motor vehicles
20%

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

1.6
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.7
Fixed asset investments

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

 

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

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

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

 

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

 

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

 

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

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

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
1
Accounting policies
(Continued)
- 18 -
1.8
Impairment of fixed assets

At each reporting period end date, the group 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.

 

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

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
Stocks

Stocks represent land, materials and construction consumables which 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 replacement cost and cost, adjusted where applicable for any loss of service potential.

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

1.10
Taxation

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

Current tax

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

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
1
Accounting policies
(Continued)
- 19 -
Deferred tax

Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the group's accounts. Deferred tax is provided in full on timing differences which result in an obligation to pay more (or less) tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws.

 

Deferred tax is not provided on timing differences arising from the revaluation of fixed assets where there is no commitment to sell the asset.

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

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

 

The group also operates a defined benefit scheme for certain employees and directors, although this scheme was closed to new members on 30 June 2002. For the defined benefit scheme, an independent actuary completes a valuation every three years, and in accordance with their recommendations, contributions are paid to the scheme so as to secure the benefits as set out in the rules. The operating and financing costs of the scheme are recognised in the profit and loss account. The shortfall in the fair value of the plan assets as compared to the benefit obligation, adjusted for any unrecognised actuarial gains or losses, is provided in full in the balance sheet. The assets of the scheme are held separately from those of the group.

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

 

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

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

 

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

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
1
Accounting policies
(Continued)
- 20 -

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

1.13
Leases

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

 

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

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

1.14
Government grants

Deferred government grants in respect of capital expenditure are treated as deferred income and depending on the nature of the expenditure they are either credited to the profit and loss account over the estimated useful life of the asset or, in the case of investment properties, carried forward until all relevant terms and conditions have been fully satisfied.

2
Judgements and key sources of estimation uncertainty

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

 

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

Amounts recoverable on contracts

During the year and at the balance sheet date the group task in house experienced quantity surveyors with quantifying the amounts recoverable on each contract in progress. Cost of work done to date including materials, subcontractors and staff is taking into consideration before arriving at a valuation by reference to the stage of completion. The group include provisions in their valuations for unforeseen costs based on their risk and likelihood of them occurring.

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 21 -
3
Turnover and other revenue

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

2020
2019
£
£
Turnover analysed by class of business
Contracting and Development Work
30,656,121
25,793,635
2020
2019
£
£
Other significant revenue
Interest income
14,941
19,428
Grants received
515,190
141,882
2020
2019
£
£
Turnover analysed by geographical market
UK
30,656,121
25,793,635
4
Operating profit
2020
2019
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(515,190)
(141,882)
Depreciation of owned tangible fixed assets
448,836
427,615
Depreciation of tangible fixed assets held under finance leases
84,280
84,280
Profit on disposal of tangible fixed assets
(15,676)
(95,423)
Cost of stocks recognised as an expense
5,330,191
5,642,698
5
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
-
-
Audit of the financial statements of the company's subsidiaries
16,000
16,000
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 22 -
6
Employees

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

2020
2019
Number
Number
All Staff
191
186

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
4,987,138
4,671,119
Social security costs
433,578
422,241
Pension costs
231,512
236,234
5,652,228
5,329,594
7
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
179,963
162,900
Company pension contributions to defined contribution schemes
80,074
74,371
260,037
237,271

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2019 - 4).

The number of directors for whom retirement benefits are accruing under defined benefit schemes amounted to 2 (2019 - 2).

8
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
14,941
19,428
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 23 -
9
Interest payable and similar expenses
2020
2019
£
£
Interest on finance leases and hire purchase contracts
11,895
14,443
Net interest on the net defined benefit liability
39,000
32,000
Other interest
7,722
8,353
Total finance costs
58,617
54,796
10
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
23,127
-
Adjustments in respect of prior periods
(236,221)
(30,488)
Total current tax
(213,094)
(30,488)
Deferred tax
Origination and reversal of timing differences
53,200
(36,000)
Total tax credit
(159,894)
(66,488)

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:

2020
2019
£
£
Profit before taxation
315,872
354,920
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
60,016
67,435
Tax effect of expenses that are not deductible in determining taxable profit
(30,335)
(30,938)
Permanent capital allowances in excess of depreciation
(3,575)
(48,855)
Disposal of fixed assets
(2,978)
(18,130)
Origination and reversal of timing differences
53,200
(36,000)
(236,222)
-
Taxation credit
(159,894)
(66,488)
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 24 -
11
Tangible fixed assets
Group
Land and buildings Freehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 August 2019
1,708,834
3,264,165
568,309
1,786,852
7,328,160
Additions
-
235,750
15,050
164,057
414,857
Disposals
-
(18,676)
-
(27,810)
(46,486)
At 31 July 2020
1,708,834
3,481,239
583,359
1,923,099
7,696,531
Depreciation and impairment
At 1 August 2019
120,158
1,735,556
454,617
1,349,564
3,659,895
Depreciation charged in the year
5,473
256,460
35,000
236,183
533,116
Eliminated in respect of disposals
-
(18,676)
-
(25,986)
(44,662)
At 31 July 2020
125,631
1,973,340
489,617
1,559,761
4,148,349
Carrying amount
At 31 July 2020
1,583,203
1,507,899
93,742
363,338
3,548,182
At 31 July 2019
1,588,676
1,528,609
113,692
437,288
3,668,265
The company had no tangible fixed assets at 31 July 2020 or 31 July 2019.

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

Group
Company
2020
2019
2020
2019
£
£
£
£
Plant and machinery
475,580
559,860
-
0
-
0

 

12
Investment property
Group
Company
2020
2020
£
£
Fair value
At 1 August 2019 and 31 July 2020
191,600
-
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
12
Investment property
(Continued)
- 25 -

In addition to the investment properties included in the above figure of £191,600, there are further investment properties valued at £1.2m included in the carrying value of Freehold Land and Buildings in note 10.

 

Investment properties were valued by director Mr D H Jones based on their original cost, which in the opinion of Mr D H Jones was not materially different to their current market values.

13
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
325,375
325,375
Unlisted investments
15,000
15,000
-
0
-
0
15,000
15,000
325,375
325,375
Movements in fixed asset investments
Group
Investments other than loans
£
Cost or valuation
At 1 August 2019 and 31 July 2020
15,000
Carrying amount
At 31 July 2020
15,000
At 31 July 2019
15,000
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 August 2019 and 31 July 2020
325,375
Carrying amount
At 31 July 2020
325,375
At 31 July 2019
325,375
14
Subsidiaries

Details of the company's subsidiaries at 31 July 2020 are as follows:

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
14
Subsidiaries
(Continued)
- 26 -
Name of undertaking
Address
Class of
% Held
shares held
Direct
T Richard Jones (Betws) Limited
(i)
Ordinary
100

Registered office addresses (all UK unless otherwise indicated):

(i)
Betws Industrial Park, Foundry Road, Betws, Ammanford, Carmarthenshire.  SA18 2LS.
15
Stocks
Group
Company
2020
2019
2020
2019
£
£
£
£
Raw materials
74,922
57,774
-
0
-
0
Redevelopment land and buildings
1,469,776
1,469,776
-
0
-
0
1,544,698
1,527,550
-
0
-
0
16
Debtors
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,406,891
1,498,277
-
0
-
0
Gross amounts owed by contract customers
1,670,584
2,068,670
-
0
-
0
Corporation tax recoverable
373,582
160,488
-
0
-
0
Amounts owed by group undertakings
800,000
791,972
-
-
Other debtors
507,915
32,500
-
0
-
0
Prepayments and accrued income
85,120
102,870
-
0
-
0
4,844,092
4,654,777
-
-
Amounts falling due after more than one year:
Deferred tax asset (note 20)
294,800
348,000
-
0
-
0
Total debtors
5,138,892
5,002,777
-
-
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 27 -
17
Creditors: amounts falling due within one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Obligations under finance leases
19
91,844
224,083
-
0
-
0
Other borrowings
10,000
17,501
10,000
17,501
Trade creditors
3,520,259
3,985,935
-
0
-
0
Other taxation and social security
1,181,658
263,056
-
-
Deferred income
21
1,199,797
-
-
0
-
0
Other creditors
223,735
239,932
-
0
-
0
Accruals and deferred income
108,623
143,190
-
0
-
0
6,335,916
4,873,697
10,000
17,501

Included in Other creditors are amounts owed to directors of £157,196 (2019: £173,012).

18
Creditors: amounts falling due after more than one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Obligations under finance leases
19
32,278
126,399
-
0
-
0
Other borrowings
39,187
48,028
-
0
10,000
71,465
174,427
-
10,000

Other borrowings include £39,187 (2019: £38,028) in respect of amounts owed to the spouses of directors Mr H Jones and Mr D Jones.

19
Finance lease obligations
Group
Company
2020
2019
2020
2019
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
91,844
224,083
-
0
-
0
In two to five years
32,278
126,399
-
0
-
0
124,122
350,482
-
-

Obligations under hire purchase agreements are secured against the assets to which they relate.

 

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 2-4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 28 -
20
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
Assets
Assets
2020
2019
2020
2019
Group
£
£
£
£
Accelerated capital allowances
230,000
230,000
-
-
Retirement benefit obligations
-
-
294,800
348,000
230,000
230,000
294,800
348,000
The company has no deferred tax assets or liabilities.

 

21
Deferred income
Group
Company
2020
2019
2020
2019
£
£
£
£
Other deferred income
1,199,797
-
-
-
22
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
231,512
236,234

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

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
22
Retirement benefit schemes
(Continued)
- 29 -
Defined benefit schemes

The group previously operated a defined benefit scheme, which is now closed to new members. With effect from 1 July 2002 the defined contribution stakeholder pension plan was established and in-service members ceased to accrue benefits within the defined benefit section, although such members' pension benefits remain linked to their final salary at retirement and their length of service before 1 July 2002.

 

The disclosures outlined in this note refer only to the defined benefit section of the scheme, unless otherwise stated.

 

The last full actuarial valuation of the scheme was carried out by a qualified independent actuary as at 31 March 2019 and updated on an approximate basis to 31 July 2020. The contributions made by the group during the year totalled £198,000 (2019: £198,000), net of administration charges.

 

The group expects to contribute £198,000 to its defined benefit pension scheme in the year ending 31 July 2021.

2020
2019
Key assumptions
%
%
Discount rate
1.5
2.1
Expected rate of increase of pensions in payment
2.7
3.2
Inflation
2.8
3.1
Mortality assumptions
2020
2019

Assumed life expectations on retirement at age 65:

Years
Years
Retiring today
- Males
20.7
21.6
- Females
22.6
23.7
Retiring in 20 years
- Males
22
23.4
- Females
24.2
25.6
2020
2019

Amounts recognised in the profit and loss account

£
£
Net interest on defined benefit liability/(asset)
39,000
32,000
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
22
Retirement benefit schemes
(Continued)
- 30 -
2020
2019

Amounts taken to other comprehensive income

£
£
Actual return on scheme assets
1,123,000
(253,000)
Less: calculated interest element
150,000
185,000
Return on scheme assets excluding interest income
1,273,000
(68,000)
Actuarial changes related to obligations
(502,000)
908,000
Total costs
771,000
840,000

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

Group
Company
2020
2019
2020
2019
£
£
£
£
Present value of defined benefit obligations
8,626,000
9,082,000
-
-
Fair value of plan assets
(6,071,000)
(7,139,000)
-
-
Deficit in scheme
2,555,000
1,943,000
-
-
Group
2020

Movements in the present value of defined benefit obligations

£
Liabilities at 1 August 2019
9,082,000
Benefits paid
(143,000)
Actuarial gains and losses
(502,000)
Interest cost
189,000
At 31 July 2020
8,626,000

The defined benefit obligations arise from plans which are wholly unfunded.

Group
2020

Movements in the fair value of plan assets

£
Fair value of assets at 1 August 2019
7,139,000
Interest income
150,000
Return on plan assets (excluding amounts included in net interest)
(1,273,000)
Benefits paid
(143,000)
Contributions by the employer
198,000
At 31 July 2020
6,071,000
T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
22
Retirement benefit schemes
(Continued)
- 31 -

The actual return on plan assets was £1,123,000 (2019 - £253,000)

Fair value of plan assets at the reporting period end

Group
Company
2020
2019
2020
2019
£
£
£
£
Equity instruments
3,058,000
3,928,000
-
-
Bonds
1,241,000
593,000
-
-
Insured pensions
1,467,000
2,402,000
-
-
Cash
305,000
216,000
-
-
6,071,000
7,139,000
-
-
23
Share capital
Group and company
2020
2019
Ordinary share capital
£
£
Issued and fully paid
378 Ordinary shares of £1 each
378
378
24
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Construction services
2020
2019
£
£
Group
Companies under common control
400,551
1,300,146
25
Controlling party

The ultimate parent company is T.R.J Holdings Limited, a company incorporated in England and Wales. The registered office is Foundry Road, Betws, Ammanford, SA18 2LS

 

T.R.J HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2020
- 32 -
26
Cash generated from group operations
2020
2019
£
£
Profit for the year after tax
475,766
421,408
Adjustments for:
Taxation credited
(159,894)
(66,488)
Finance costs
58,617
54,796
Investment income
(14,941)
(19,428)
Gain on disposal of tangible fixed assets
(15,676)
(95,423)
Depreciation and impairment of tangible fixed assets
533,116
511,895
Pension scheme non-cash movement
(198,000)
(198,000)
Movements in working capital:
(Increase)/decrease in stocks
(17,148)
122,702
Decrease/(increase) in debtors
23,779
(313,170)
Increase in creditors
402,162
430,262
Increase in deferred income
1,199,797
-
Cash generated from operations
2,287,578
848,554
27
Analysis of changes in net funds - group
1 August 2019
Cash flows
31 July 2020
£
£
£
Cash at bank and in hand
4,195,617
1,642,843
5,838,460
Borrowings excluding overdrafts
(65,529)
16,342
(49,187)
Obligations under finance leases
(350,482)
226,360
(124,122)
3,779,606
1,885,545
5,665,151
2020-07-312019-08-01falseCCH SoftwareCCH Accounts Production 2021.100Mr D H JonesMr H JonesMr D JonesMr D JonesMr O H Jones044640502019-08-012020-07-3104464050bus:Director12019-08-012020-07-3104464050bus:CompanySecretaryDirector12019-08-012020-07-3104464050bus:Director22019-08-012020-07-3104464050bus:Director32019-08-012020-07-3104464050bus:CompanySecretary12019-08-012020-07-3104464050bus:Director42019-08-012020-07-3104464050bus:Consolidated2019-08-012020-07-31044640502020-07-3104464050bus:Consolidated2020-07-31044640502019-07-3104464050core:ShareCapital2020-07-3104464050core:ShareCapital2019-07-31044640502018-08-012019-07-3104464050core:LandBuildingscore:OwnedOrFreeholdAssets2019-08-012020-07-3104464050core:PlantMachinery2019-08-012020-07-3104464050core:FurnitureFittings2019-08-012020-07-3104464050core:MotorVehicles2019-08-012020-07-3104464050bus:Consolidated2018-08-012019-07-3104464050core:PlantMachinery2020-07-3104464050core:PlantMachinery2019-07-3104464050core:UnlistedNon-exchangeTraded2020-07-3104464050core:UnlistedNon-exchangeTraded2019-07-3104464050core:Subsidiary12019-08-012020-07-3104464050core:Subsidiary112019-08-012020-07-3104464050core:CurrentFinancialInstruments2020-07-3104464050core:CurrentFinancialInstruments2019-07-3104464050core:Non-currentFinancialInstruments2020-07-3104464050core:Non-currentFinancialInstruments2019-07-3104464050core:WithinOneYear2020-07-3104464050core:WithinOneYear2019-07-3104464050core:BetweenTwoFiveYears2020-07-3104464050core:BetweenTwoFiveYears2019-07-3104464050bus:PrivateLimitedCompanyLtd2019-08-012020-07-3104464050bus:FRS1022019-08-012020-07-3104464050bus:Audited2019-08-012020-07-3104464050bus:ConsolidatedGroupCompanyAccounts2019-08-012020-07-3104464050bus:FullAccounts2019-08-012020-07-31xbrli:purexbrli:sharesiso4217:GBP