ALTEGRA_INTEGRATED_SOLUTI - Accounts


ALTEGRA INTEGRATED SOLUTIONS LIMITED
Company Registration No. 02853765 (England and Wales)
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020
ALTEGRA INTEGRATED SOLUTIONS LIMITED
COMPANY INFORMATION
Directors
Mr S Clarke
Mr S J Petford
Mr M R Burridge
(Appointed 14 October 2020)
Mr C D Exley
(Appointed 14 October 2020)
Mr W A Coward
(Appointed 19 April 2021)
Mr M P Davenport
(Appointed 19 April 2021)
Secretary
Mr S J Petford
Company number
02853765
Registered office
Old Hall
Dunstall
Burton on Trent
Staffordshire
DE13 8BE
Auditor
Dyke Yaxley Limited
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
ALTEGRA INTEGRATED SOLUTIONS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 24
ALTEGRA INTEGRATED SOLUTIONS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2020
- 1 -

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

Fair review of the business

Altegra Integrated Solutions Limited is principally engaged in the sale, servicing and repair of materials handling equipment and workplace storage solutions throughout the United Kingdom.

Results and performance

The results of the business are set out in the profit and loss account on page 10, these show a loss on ordinary activities before tax of £119k (2019: profit £546k).

The performance of the Altegra during 2020 reflects the challenging and uncertain market conditions that the business faced.

 

During the financial period the business has continued to invest in products, people and service offerings in order to continue to provide a high level of customer service and satisfaction whilst at the

same time de-risking itself from market fluctuations that are outside the control of the business.

 

The business is well placed to continue to grow profitably, maintain reasonable margins and develop both its product and servicing offerings to new and existing customers.

 

The Directors have taken full consideration of the impact on the business of COVID-19. Based upon the level of support available by the Group stakeholders and the co-operation of its employees the Directors are confident that the impact of the virus will not inhibit the Group to continue to trade on similar terms to those in place with its customers and suppliers before the shutdown was announced by the UK Government on 23 March 2020

Principal risks and uncertainties

Key performance indicators (‘KPIs’)

The board monitors the progress of the company with regard to a number of KPI’s, a selection of these are detailed below –

             2020     2019    

Turnover            £14,735,877    £13,772,393

EBIT             £(48,114)     £597,424

PBT             £(119,142)     £545,970

Headcount         89        89

Non-financial key performance indicators

The health, safety and welfare of employees is seen as a key priority to the directors and the business continues to invest in this area. All incidents throughout the Group are reviewed by board.

In addition to the above, environmental matters are monitored, reviewed and improvement actions implemented by the Groups management teams in order to improve its environmental credentials

Employees of Altegra Integrated Solutions Limited are at the centre of our continued success and development, the group has a strategic aim of becoming an employer of choice. To this end during the year the business has embarked on a variety of HR initiatives including employee surveys, on-line employee system and the establishment of HR functions throughout its trading entities.

During the year, a total re branding of the business was carried out. Lift West was renamed Altegra Integrated solutions Limited with the clear direction of offering a ‘one stop shop’, fully integrated solutions provider of national significance.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 2 -
Development and performance

Altegra continues to be a leading forklift truck and materials handling supplier in the United Kingdom from it base in the South West. The directors will continue their efforts within the business, focussing on providing excellent service to local and national markets.

Covid-19

 

The worldwide Covid-19 pandemic has created significant economic turmoil. The effects are likely to continue for the foreseeable future affecting supply of product from major manufacturers. The company continues to monitor the situation on an ongoing basis along with the latest public health advice

 

Financial Risk

Financial risk is monitored on a continual basis by the business in order to ensure that its short, medium and long term objectives are being met. This risk management includes the preparation of profit, balance sheet and cash flow forecasts and the monitoring of these against actual performance at depot level.

The monitoring of these key financial statements is paramount as the business enters into a period of rapid expansion, growth and development.

Economic and Market Risks

The UK economy continues to face challenging and uncertain market conditions which is further compounded by uncertainty relating to the wider economic factors associated with the UK’s decision to leave the European Union

Credit Risk

Management have credit policies in place to manage risk and monitor exposure to risk on an ongoing basis, the majority of policies are based on past experience and the business believes that its financial assets are of good credit quality.

Less than 5% of the Businesses trade consists of exports, given that virtually all sales are denominated in sterling and the business does not carry out any hedging activities this area of risk is perceived to be minimal.

A key area of credit risk for the business relates to exposure with customers, to manage this risk all outstanding debts are reviewed on a monthly basis by senior managers.

To conclude the directors believe that there are no perceived areas of risk or uncertainty that will have a significant impact upon the profitability or liquidity of Altegra Integrated Solutions Limited which have not been addressed.

On behalf of the board

Mr S J Petford
Director
20 October 2021
ALTEGRA INTEGRATED SOLUTIONS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2020
- 3 -

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

Principal activities

The principal activity of the company continued to be that of the purchase, sale, hire and repair of commercial vehicles and industrial doors to industry and public.

Results and dividends

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

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

Directors

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

Mr I J Roberts
(Resigned 22 December 2019)
Mr S Clarke
Mr S J Petford
Mr S Potter
(Resigned 10 July 2020)
Mr M R Burridge
(Appointed 14 October 2020)
Mr C D Exley
(Appointed 14 October 2020)
Mr W A Coward
(Appointed 19 April 2021)
Mr M P Davenport
(Appointed 19 April 2021)
Qualifying third party indemnity provisions

The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.

Post reporting date events

The Directors have taken full consideration of the impact on the business of COVID-19. Based upon the level of support available by the Group stakeholders and the co-operation of its employees the Directors are confident that the impact of the virus will not inhibit the Group to continue to trade on similar terms to those in place with its customers and suppliers before the shutdown was announced by the UK Government on 23 March 2020.

Auditor

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the 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.

Disclosure in the Strategic Report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of review of business, principal risks and uncertainties and future developments.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 4 -
On behalf of the board
Mr S J Petford
Director
20 October 2021
ALTEGRA INTEGRATED SOLUTIONS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 OCTOBER 2020
- 5 -

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

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

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

 

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

ALTEGRA INTEGRATED SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF ALTEGRA INTEGRATED SOLUTIONS LIMITED
- 6 -
Opinion

We have audited the financial statements of Altegra Integrated Solutions Limited (the 'company') for the year ended 31 October 2020 which comprise the profit and loss account, 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 a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 October 2020 and of its loss for the year then ended;

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

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

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF ALTEGRA INTEGRATED SOLUTIONS LIMITED
- 7 -

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 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, 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 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 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.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF ALTEGRA INTEGRATED SOLUTIONS LIMITED
- 8 -

Irregularities, including fraud, are instances of non-compliance with laws and regulations

We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

 

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud.

 

We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

 

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management.

 

There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

 

We did not identify any key audit matters relating to irregularities, including fraud.

 

As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

Use of our report

This report is made solely to the company's member 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 member 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 member for our audit work, for this report, or for the opinions we have formed.

Andrew Young (Senior Statutory Auditor)
For and on behalf of Dyke Yaxley Limited
21 October 2021
Chartered Accountants
Statutory Auditor
1 Brassey Road
Old Potts Way
Shrewsbury
Shropshire
SY3 7FA
ALTEGRA INTEGRATED SOLUTIONS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 OCTOBER 2020
- 9 -
2020
2019
Notes
£
£
Turnover
2
14,735,877
13,772,393
Cost of sales
(9,379,867)
(8,177,794)
Gross profit
5,356,010
5,594,599
Distribution costs
(3,823,659)
(3,364,257)
Administrative expenses
(1,858,464)
(1,632,918)
Other operating income
277,999
-
0
Operating (loss)/profit
3
(48,114)
597,424
Interest payable and similar expenses
7
(71,028)
(51,454)
(Loss)/profit before taxation
(119,142)
545,970
Tax on (loss)/profit
8
12,209
(100,531)
(Loss)/profit for the financial year
(106,933)
445,439

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

ALTEGRA INTEGRATED SOLUTIONS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2020
- 10 -
2020
2019
£
£
(Loss)/profit for the year
(106,933)
445,439
Other comprehensive income
-
-
Total comprehensive income for the year
(106,933)
445,439
ALTEGRA INTEGRATED SOLUTIONS LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2020
31 October 2020
- 11 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
10
3,453,395
1,633,056
Current assets
Stocks
12
2,447,434
1,732,134
Debtors
13
4,828,223
4,632,410
Cash at bank and in hand
3,770
215,586
7,279,427
6,580,130
Creditors: amounts falling due within one year
14
(5,977,953)
(3,581,219)
Net current assets
1,301,474
2,998,911
Total assets less current liabilities
4,754,869
4,631,967
Creditors: amounts falling due after more than one year
15
(866,755)
(722,676)
Provisions for liabilities
Deferred tax liability
18
126,788
41,032
(126,788)
(41,032)
Net assets
3,761,326
3,868,259
Capital and reserves
Called up share capital
20
50,002
50,002
Profit and loss reserves
3,711,324
3,818,257
Total equity
3,761,326
3,868,259
The financial statements were approved by the board of directors and authorised for issue on 20 October 2021 and are signed on its behalf by:
Mr S J Petford
Director
Company Registration No. 02853765
ALTEGRA INTEGRATED SOLUTIONS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2020
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 November 2018
50,002
3,372,818
3,422,820
Year ended 31 October 2019:
Profit and total comprehensive income for the year
-
445,439
445,439
Balance at 31 October 2019
50,002
3,818,257
3,868,259
Year ended 31 October 2020:
Loss and total comprehensive income for the year
-
(106,933)
(106,933)
Balance at 31 October 2020
50,002
3,711,324
3,761,326
ALTEGRA INTEGRATED SOLUTIONS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2020
- 13 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
258,740
928,300
Interest paid
(71,028)
(51,454)
Income taxes paid
(122,267)
(44,655)
Net cash inflow from operating activities
65,445
832,191
Investing activities
Purchase of tangible fixed assets
(2,420,608)
(56,922)
Proceeds on disposal of tangible fixed assets
292,214
44,130
Net cash used in investing activities
(2,128,394)
(12,792)
Financing activities
Payment of finance leases obligations
1,042,515
(447,392)
Net cash generated from/(used in) financing activities
1,042,515
(447,392)
Net (decrease)/increase in cash and cash equivalents
(1,020,434)
372,007
Cash and cash equivalents at beginning of year
215,586
(156,421)
Cash and cash equivalents at end of year
(804,848)
215,586
Relating to:
Cash at bank and in hand
3,770
215,586
Bank overdrafts included in creditors payable within one year
(808,618)
-
0
ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020
- 14 -
1
Accounting policies
Company information

Altegra Integrated Solutions Limited is a private company limited by shares incorporated in England and Wales. The registered office is Old Hall, Dunstall, Burton on Trent, Staffordshire, DE13 8BE.

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

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

 

The Directors have taken full consideration of the impact on the business of COVID-19. Based upon the level of support available by the Group stakeholders and the co-operation of its employees the Directors are confident that the impact of the virus will not inhibit the Group to continue to trade on similar terms to those in place with its customers and suppliers before the shutdown was announced by the UK Government on 23 March 2020.

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

Operating lease income is accounted for on a receivable basis.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and has been amortised on a systematic basis over its expected life.

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.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 15 -

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

Leasehold land and buildings
nil
Plant and equipment
6% to 38% straight line
Fixtures and fittings
10% straight line
IT Equipment
10% to 20% straight line
Motor Vehicles
12.5% to 25% straight line

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

1.6
Impairment of fixed assets

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

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

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.

1.8
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.

1.9
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.

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.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 16 -
1.10
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.

1.11
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.13
Retirement benefits

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

1.14
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.

1.15
Government grants

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

 

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

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
1
Accounting policies
(Continued)
- 17 -
1.16
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.

2
Turnover and other revenue
2020
2019
£
£
Turnover analysed by class of business
Sale of goods
9,562,700
7,526,027
Rendering of services
5,173,177
6,246,366
14,735,877
13,772,393
2020
2019
£
£
Other significant revenue
Grants received
277,999
-
0
3
Operating (loss)/profit
2020
2019
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Government grants
(277,999)
-
0
Depreciation of owned tangible fixed assets
44,272
13,999
Depreciation of tangible fixed assets held under finance leases
339,658
298,758
Profit on disposal of tangible fixed assets
(75,875)
(35,469)
Operating lease charges
240,395
207,591
4
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,000
8,500
ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 18 -
5
Employees

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

2020
2019
Number
Number
Production
56
55
Administrative
33
34
Total
89
89

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
3,680,867
3,336,605
Social security costs
353,470
316,972
Pension costs
62,308
49,469
4,096,645
3,703,046
6
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
12,345
60,477
7
Interest payable and similar expenses
2020
2019
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
71,028
49,796
Other interest
-
0
1,658
71,028
51,454
8
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
-
0
100,209
Adjustments in respect of prior periods
(12,209)
(1,920)
Total current tax
(12,209)
98,289
ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
8
Taxation
2020
2019
£
£
(Continued)
- 19 -
Deferred tax
Origination and reversal of timing differences
-
0
2,242
Total tax (credit)/charge
(12,209)
100,531

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

2020
2019
£
£
(Loss)/profit before taxation
(119,142)
545,970
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
(22,637)
103,734
Tax effect of expenses that are not deductible in determining taxable profit
-
0
(575)
Permanent capital allowances in excess of depreciation
22,637
(2,949)
Under/(over) provided in prior years
(12,209)
(1,921)
Deferred tax charge/(credit)
-
0
2,242
Taxation (credit)/charge for the year
(12,209)
100,531
9
Intangible fixed assets
Goodwill
£
Cost
At 1 November 2019 and 31 October 2020
73,250
Amortisation and impairment
At 1 November 2019 and 31 October 2020
73,250
Carrying amount
At 31 October 2020
-
0
At 31 October 2019
-
0
ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 20 -
10
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
IT Equipment
Motor Vehicles
Total
£
£
£
£
£
£
Cost
At 1 November 2019
-
0
3,381,319
72,406
233,147
24,494
3,711,366
Additions
11,289
1,177,289
-
0
10,068
-
0
1,198,646
Business combinations
54,618
1,118,586
-
0
-
0
48,758
1,221,962
Disposals
-
0
(384,799)
-
0
-
0
-
0
(384,799)
At 31 October 2020
65,907
5,292,395
72,406
243,215
73,252
5,747,175
Depreciation and impairment
At 1 November 2019
-
0
1,844,119
72,406
137,291
24,494
2,078,310
Depreciation charged in the year
-
0
383,930
-
0
-
0
-
0
383,930
Eliminated in respect of disposals
-
0
(168,460)
-
0
-
0
-
0
(168,460)
At 31 October 2020
-
0
2,059,589
72,406
137,291
24,494
2,293,780
Carrying amount
At 31 October 2020
65,907
3,232,806
-
0
105,924
48,758
3,453,395
At 31 October 2019
-
0
1,537,200
-
0
95,856
-
0
1,633,056

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

2020
2019
£
£
Plant and equipment
2,955,952
1,537,200
11
Financial instruments
2020
2019
£
£
12
Stocks
2020
2019
£
£
Raw materials and consumables
2,406,602
1,732,134
Work in progress
40,832
-
0
2,447,434
1,732,134
ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 21 -
13
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
1,861,277
1,577,806
Amounts owed by group undertakings
2,792,905
2,836,481
Other debtors
38,621
108,516
Prepayments and accrued income
135,420
109,607
4,828,223
4,632,410
14
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans and overdrafts
16
808,618
-
0
Obligations under finance leases
17
1,387,007
488,571
Trade creditors
1,586,626
1,922,183
Amounts owed to group undertakings
704,191
-
0
Corporation tax
-
0
220,232
Other taxation and social security
480,039
148,655
Other creditors
168,003
406,971
Accruals and deferred income
843,469
394,607
5,977,953
3,581,219

The bank holds a cross guarantee between the company, Rea Valley Tractors Limited, Dunstall Holdings Limited, Amvar Handling Solutions Limited and Amvar Storage & Workplace Solutions Limited.

15
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Obligations under finance leases
17
866,755
722,676

The obligations under finance leases are secured on the related assets.

16
Loans and overdrafts
2020
2019
£
£
Bank overdrafts
808,618
-
0
Payable within one year
808,618
-
0

 

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 22 -
17
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
1,389,458
488,571
In two to five years
864,304
722,676
2,253,762
1,211,247

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. The average lease term is 4 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

18
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
126,788
41,032
2020
Movements in the year:
£
Liability at 1 November 2019
41,032
Other
85,756
Liability at 31 October 2020
126,788

The deferred tax liability set out above relates to accelerated capital allowances that are expected to mature within the same period.

19
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
62,308
49,469

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.

 

At the year end, the amount of pension contributions due but not paid amounted to £28,531 (2019: £12,962).

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 23 -
20
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50,002
50,002
50,002
50,002

The ordinary shares have full voting rights, dividend and capital distribution (including on wind up) rights. they do not confer any rights of redemption.

21
Operating lease commitments
Lessee

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

2020
2019
£
£
Within one year
128,500
132,375
Between two and five years
514,000
514,000
In over five years
289,125
417,625
931,625
1,064,000

The operating leases relate to property. These leases have an average duration of between 5 and 10 years. These property lease agreements contain an option for renewal at rentals based on market prices at the time of exercise. There are no restrictions placed upon the lessee by entering into these leases.

22
Ultimate controlling party

The immediate and ultimate parent company is Dunstall Holdings Limited, a company registered in England & Wales.

The ultimate controlling party is Mr S W Clarke, a director of the company.

The parent undertaking of the largest and the smallest group for which Group accounts are prepared is Dunstall Holdings Limited. Copies of the Group accounts can be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ.

ALTEGRA INTEGRATED SOLUTIONS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2020
- 24 -
23
Cash generated from operations
2020
2019
£
£
(Loss)/profit for the year after tax
(106,933)
445,439
Adjustments for:
Taxation (credited)/charged
(12,209)
100,531
Finance costs
71,028
51,454
Gain on disposal of tangible fixed assets
(75,875)
(35,469)
Depreciation and impairment of tangible fixed assets
383,930
312,757
Movements in working capital:
Increase in stocks
(715,300)
(712,085)
Increase in debtors
(195,813)
(21,398)
Increase in creditors
909,912
787,071
Cash generated from operations
258,740
928,300
24
Analysis of changes in net debt
1 November 2019
Cash flows
31 October 2020
£
£
£
Cash at bank and in hand
215,586
(211,816)
3,770
Bank overdrafts
-
0
(808,618)
(808,618)
215,586
(1,020,434)
(804,848)
Obligations under finance leases
(1,211,247)
(1,042,515)
(2,253,762)
(995,661)
(2,062,949)
(3,058,610)
2020-10-312019-11-01falseCCH SoftwareCCH Accounts Production 2021.200Mr I J RobertsMr S W ClarkeMr S ClarkeMr S PotterMr M R BurridgeMr C D ExleyMr M R BurridgeMr C D ExleyMr S J Petford028537652019-11-012020-10-3102853765bus:Director32019-11-012020-10-3102853765bus:CompanySecretaryDirector12019-11-012020-10-3102853765bus:Director72019-11-012020-10-3102853765bus:Director82019-11-012020-10-3102853765bus:Director92019-11-012020-10-3102853765bus:Director102019-11-012020-10-3102853765bus:CompanySecretary12019-11-012020-10-3102853765bus:Director12019-11-012020-10-3102853765bus:Director42019-11-012020-10-3102853765bus:Director22019-11-012020-10-3102853765bus:Director52019-11-012020-10-3102853765bus:Director62019-11-012020-10-3102853765bus:RegisteredOffice2019-11-012020-10-31028537652020-10-31028537652018-11-012019-10-3102853765core:RetainedEarningsAccumulatedLosses2018-11-012019-10-3102853765core:RetainedEarningsAccumulatedLosses2019-11-012020-10-31028537652019-10-3102853765core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-10-3102853765core:PlantMachinery2020-10-3102853765core:FurnitureFittings2020-10-3102853765core:ComputerEquipment2020-10-3102853765core:MotorVehicles2020-10-3102853765core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-10-3102853765core:PlantMachinery2019-10-3102853765core:FurnitureFittings2019-10-3102853765core:ComputerEquipment2019-10-3102853765core:MotorVehicles2019-10-3102853765core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-3102853765core:CurrentFinancialInstrumentscore:WithinOneYear2019-10-3102853765core:Non-currentFinancialInstrumentscore:AfterOneYear2020-10-3102853765core:Non-currentFinancialInstrumentscore:AfterOneYear2019-10-3102853765core:CurrentFinancialInstruments2020-10-3102853765core:CurrentFinancialInstruments2019-10-3102853765core:ShareCapital2020-10-3102853765core:ShareCapital2019-10-3102853765core:RetainedEarningsAccumulatedLosses2020-10-3102853765core:RetainedEarningsAccumulatedLosses2019-10-3102853765core:ShareCapital2018-10-3102853765core:RetainedEarningsAccumulatedLosses2018-10-31028537652018-10-31028537652019-10-3102853765core:WithinOneYear2020-10-3102853765core:WithinOneYear2019-10-3102853765core:Goodwill2019-11-012020-10-3102853765core:LandBuildingscore:LongLeaseholdAssets2019-11-012020-10-3102853765core:PlantMachinery2019-11-012020-10-3102853765core:FurnitureFittings2019-11-012020-10-3102853765core:ComputerEquipment2019-11-012020-10-3102853765core:MotorVehicles2019-11-012020-10-3102853765core:OwnedAssets2019-11-012020-10-3102853765core:OwnedAssets2018-11-012019-10-310285376512019-11-012020-10-310285376512018-11-012019-10-3102853765core:UKTax2019-11-012020-10-3102853765core:UKTax2018-11-012019-10-310285376522019-11-012020-10-310285376522018-11-012019-10-3102853765core:Goodwill2019-10-3102853765core:Goodwill2020-10-3102853765core:Goodwill2019-10-3102853765core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-10-3102853765core:PlantMachinery2019-10-3102853765core:FurnitureFittings2019-10-3102853765core:ComputerEquipment2019-10-3102853765core:MotorVehicles2019-10-3102853765core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-11-012020-10-3102853765core:Non-currentFinancialInstruments2020-10-3102853765core:Non-currentFinancialInstruments2019-10-3102853765core:BetweenTwoFiveYears2020-10-3102853765core:BetweenTwoFiveYears2019-10-3102853765core:MoreThanFiveYears2020-10-3102853765core:MoreThanFiveYears2019-10-3102853765bus:PrivateLimitedCompanyLtd2019-11-012020-10-3102853765bus:FRS1022019-11-012020-10-3102853765bus:Audited2019-11-012020-10-3102853765bus:FullAccounts2019-11-012020-10-31xbrli:purexbrli:sharesiso4217:GBP