N_S_S_HOLDINGS_LIMITED - Accounts


Company Registration No. 10551208 (England and Wales)
N S S HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
N S S HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr M J Milner
Mr E Farrelly
Mr C J Hill
Mr P Melchionno
Mr D A Roy
Company number
10551208
Registered office
Units 1 & 2, Walker Industrial Park
Frith Knoll Road
Chapel-En-Le-Frith
High Peak
Derbyshire
SK23 0PG
Auditor
Josolyne & Co
Silk House
Park Green
Macclesfield
Cheshire
SK11 7QW
N S S HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of income and retained earnings
8
Group statement of financial position
9
Company statement of financial position
10
Group statement of cash flows
11
Company statement of cash flows
12
Notes to the financial statements
13 - 31
N S S HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 1 -

The directors present the strategic report for the 18 month period ended 30 September 2020.

Fair review of the business

The Groups’s principal activities are the manufacture and supply of natural stone surfaces.

The period under review is for an 18 month period April 2019 to September 2020.

During the first 12 months of the period, the Group continued to grow as anticipated with a 2.7% increase in sales.

However, at the start of April 2020, in response to the global pandemic, the UK went into a national lockdown. In order to comply with government guidelines, the Group shut down its production from 24th March 2020 to 24th May 2020 and increased production over the coming months.

The Group found that the demand for their product matched that of before the lockdown and quickly returned to more normal levels of sales. By the end of July 2020 the Group was back to receiving like for like sales.

Pre-Covid levels of production were back by the end of October 2020.

The Group has increased its production capacity during the period by extending its warehouse, which will enable the Group to grow still further over the coming years.

The directors are happy with the results for the period and feel that the Group growth is expected to continue into 2021.

Principal risks and uncertainties

A number of key risks affect the business of the Group and these include the following:

  1. Covid-19 – Due to the global pandemic in 2020, the Group had to adapt to new ways of working. Social distancing has been implemented in all areas along with all other safety measure to ensure safe working practice.

     

  2. Brexit – Brexit remains a significant uncertainty. Supply issues continue to be challenging, but with robust procurement strategies to enable us to maintain continued supply both from the UK, Europe and the rest of the world, we are to date, unaffected.

     

  3. Credit risk – the Group has strong credit controls in place which resulted in bad debts remaining at a minimum.

     

  4. Foreign exchange risk – the Group purchases a number of raw materials from overseas which are predominantly traded in United States Dollars and we are therefore exposed to fluctuations in exchange rates. Previous years have been challenging whilst Sterling was on a downward trend. This has now reversed and we are continuing to benefit from a stronger £.

     

  5. Worldwide shipping prices – Up to the end of September 2020, one of the more challenging uncertainties has been container availability. With this increased demand has been a rapid rise in costs for international shipping. Up to date, this has been absorbed by the Group.

Development and performance

The results for the year are set out in the attached financial statements.

The Directors consider that the profit achieved was satisfactory, considering the unprecedented times.

N S S HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 2 -
Key performance indicators

The key performance indicators used by the Group to evaluate its trading results are as follows: sales and gross profit percentage.

Sales have decreased year on year (on an annualised basis) by 10.85% this was to be expected as the Group shut down its production for two months of the year during the national lockdown.

The Group’s gross profit percentage has decreased from 27.24% in 2019 to 21.54% in 2020. This again is partly due to the period of non trading during the national lockdown whilst the Group continued to pay its employees as well as increased shipping costs.

On behalf of the board

Mr M J Milner
Director
30 June 2021
N S S HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 3 -

The directors present their annual report and financial statements for the 18 month period ended 30 September 2020.

Principal activities

The principal activity of the company and group continued to be that of the manufacture of natural stone surfaces.

Results and dividends

The results for the 18 month period are set out on page 8.

Ordinary dividends were paid amounting to £925,000. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the 18 month period and up to the date of signature of the financial statements were as follows:

Mr M J Milner
Mr E Farrelly
Mr C J Hill
Mr P Melchionno
Mr D A Roy
Auditor

Josolyne & Co were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

N S S HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 4 -
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 M J Milner
Director
30 June 2021
N S S HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF N S S HOLDINGS LIMITED
- 5 -

Qualified opinion

We have audited the financial statements of N S S Holdings Limited (Company) (the 'parent company') and its subsidiaries (the 'group') for the 18 month period ended 30 September 2020 which comprise the group statement of income and retained earnings, the group statement of financial position, the company statement of financial position, the group statement of cash flows, the company 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, except for the effects of the matter described in the Basis for Qualified Opinion section of our report, the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 September 2020 and of its for the 18 month period 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 qualified opinion

Whilst we are satisfied with the underlying principles adopted by management, we were unable to satisfy ourselves concerning the deferred income calculation as at 30th September 2020 which is included in the balance sheet at £871,910 by using audit procedures. Consequently we were unable to determine whether any adjustment to this amount was necessary.

 

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 qualified 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.

N S S HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF N S S HOLDINGS LIMITED
- 6 -

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.

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 18 month period 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.

N S S HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF N S S HOLDINGS LIMITED
- 7 -

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.

Other matters which we are required to address

The financial statements for the prior year to 31st March 2019 were not audited as the group was eligible for exemption.

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 Pace (Senior Statutory Auditor)
For and on behalf of Josolyne & Co
30 June 2021
Chartered Accountants
Statutory Auditor
Silk House
Park Green
Macclesfield
Cheshire
SK11 7QW
N S S HOLDINGS LIMITED
GROUP STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 8 -
Period
Period
ended
ended
30 September
31 March
2020
2019
Notes
£
£
Revenue
3
16,008,921
11,970,990
Cost of sales
(12,561,198)
(8,709,766)
Gross profit
3,447,723
3,261,224
Administrative expenses
(2,088,965)
(1,261,349)
Other operating income
558,803
14,650
Operating profit
4
1,917,561
2,014,525
Investment income
8
(824)
(9,207)
Finance costs
9
(123,992)
(65,933)
Profit before taxation
1,792,745
1,939,385
Tax on profit
10
(312,618)
(347,653)
Profit for the financial 18 month period
26
1,480,127
1,591,732
Retained earnings brought forward
3,164,663
1,992,931
Dividends
(925,000)
(420,000)
Retained earnings carried forward
3,719,790
3,164,663
Profit for the financial 18 month period is all attributable to the owners of the parent company.
Total comprehensive income for the 18 month period is all attributable to the owners of the parent company.
N S S HOLDINGS LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
30 SEPTEMBER 2020
30 September 2020
- 9 -
2020
2019
Notes
£
£
£
£
Non-current assets
Goodwill
12
33,600
67,200
Property, plant and equipment
13
3,335,231
3,678,447
Investments
14
29,559
45,355
3,398,390
3,791,002
Current assets
Inventories
17
1,418,470
1,346,000
Trade and other receivables
18
877,003
1,608,684
Cash and cash equivalents
2,187,915
1,015,653
4,483,388
3,970,337
Current liabilities
19
(2,466,380)
(2,288,565)
Net current assets
2,017,008
1,681,772
Total assets less current liabilities
5,415,398
5,472,774
Non-current liabilities
20
(1,370,562)
(2,033,538)
Provisions for liabilities
Deferred tax liability
23
225,035
174,562
(225,035)
(174,562)
Net assets
3,819,801
3,264,674
Equity
Called up share capital
25
100,011
100,011
Retained earnings
26
3,719,790
3,164,663
Total equity
3,819,801
3,264,674
The financial statements were approved by the board of directors and authorised for issue on 30 June 2021 and are signed on its behalf by:
30 June 2021
Mr M J Milner
Director
N S S HOLDINGS LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2020
30 September 2020
- 10 -
2020
2019
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
13
1,867,133
2,084,135
Investments
14
100,011
100,011
1,967,144
2,184,146
Current assets
Inventories
17
1,228,481
-
0
Trade and other receivables
18
86,056
383,332
Cash and cash equivalents
982,853
66,924
2,297,390
450,256
Current liabilities
19
(586,818)
(37,509)
Net current assets
1,710,572
412,747
Total assets less current liabilities
3,677,716
2,596,893
Non-current liabilities
20
-
(950,672)
Provisions for liabilities
Deferred tax liability
23
8,537
20,410
(8,537)
(20,410)
Net assets
3,669,179
1,625,811
Equity
Called up share capital
25
100,011
100,011
Retained earnings
26
3,569,168
1,525,800
Total equity
3,669,179
1,625,811

As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £2,968,368 (2019 - £1,482,199 profit).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 30 June 2021 and are signed on its behalf by:
30 June 2021
Mr M J Milner
Director
Company Registration No. 10551208
N S S HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 11 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
3,824,070
1,914,489
Interest paid
(123,992)
(65,933)
Income taxes paid
(405,329)
(318,814)
Net cash inflow from operating activities
3,294,749
1,529,742
Investing activities
Purchase of property, plant and equipment
(367,129)
256,487
Proceeds on disposal of property, plant and equipment
674,675
33,150
Receipts from associates
13,818
-
Receipts arising from loans made
100,000
(100,000)
Interest received
1,154
-
Net cash generated from investing activities
422,518
189,637
Financing activities
Repayment of bank loans
(988,181)
(39,771)
Payment of finance leases obligations
(626,108)
(275,354)
Dividends paid to equity shareholders
(925,000)
(420,000)
Net cash used in financing activities
(2,539,289)
(735,125)
Net increase in cash and cash equivalents
1,177,978
984,254
Cash and cash equivalents at beginning of 18 month period
1,009,937
25,683
Cash and cash equivalents at end of 18 month period
2,187,915
1,009,937
Relating to:
Cash at bank and in hand
2,187,915
1,015,653
Bank overdrafts included in creditors payable within one year
-
(5,716)
N S S HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 12 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
32
127,921
(378,913)
Interest paid
(33,923)
(26,952)
Net cash inflow/(outflow) from operating activities
93,998
(405,865)
Investing activities
Purchase of property, plant and equipment
(744,313)
(603,996)
Proceeds on disposal of property, plant and equipment
659,425
-
0
Dividends received
2,820,000
1,515,000
Net cash generated from investing activities
2,735,112
911,004
Financing activities
Repayment of bank loans
(988,181)
(39,771)
Dividends paid to equity shareholders
(925,000)
(420,000)
Net cash used in financing activities
(1,913,181)
(459,771)
Net increase in cash and cash equivalents
915,929
45,368
Cash and cash equivalents at beginning of 18 month period
66,924
21,556
Cash and cash equivalents at end of 18 month period
982,853
66,924
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 13 -
1
Accounting policies
Company information

N S S Holdings Limited (Company) (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of N S S Holdings Limited (Company) and all of its subsidiaries.

1.1
Accounting convention

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

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

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

1.2
Business combinations

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

 

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

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company N S S Holdings Limited (Company) 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 30 September 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.

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

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 14 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group statement of financial position at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

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

1.5
Reporting period

The group extended its year end to 30th September 2020 and has prepared an 18 month set of accounts to bring it into line with its subsidiaries. The comparatives cover a period of 12 months and are therefore not entirely comparable.

1.6
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business 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 is amortised on a systematic basis over its expected life, which is 10 years.

1.8
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 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:

Freehold land and buildings
0% straight line
Plant and equipment
20% straight line
Fixtures and fittings
15% straight line
Computers
33% straight line
Motor vehicles
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 recognised in the income statement.

1.9
Non-current 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.

1.10
Impairment of non-current assets

At each reporting period end date, the group 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).

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 16 -

Recoverable amount is the higher of fair value less costs to sell and value in use.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset 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 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 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.

1.11
Inventories

Inventories 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 inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of the lower of cost and replacement 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 inventories 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.

1.12
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.

1.13
Financial instruments

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

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
Taxation

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

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 17 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement 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.

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.

1.16
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 non-current 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.

1.17
Retirement benefits

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

1.18
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 statement of financial position 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.

1.19
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.

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
1
Accounting policies
(Continued)
- 18 -
1.20
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
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.There were no specific issues identified during the review.

3
Revenue
2020
2019
£
£
Revenue analysed by class of business
Sales of natural stone surfaces
16,008,921
11,970,990
2020
2019
£
£
Other significant revenue
Interest income
1,154
-
Grants received
537,727
-
2020
2019
£
£
Revenue analysed by geographical market
UK
16,008,921
11,970,990
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 19 -
4
Operating profit
2020
2019
£
£
Operating profit for the period is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(3,050)
1,507
Government grants
(537,727)
-
Depreciation of owned property, plant and equipment
421,004
187,321
Depreciation of property, plant and equipment held under finance leases
650,804
337,937
Profit on disposal of property, plant and equipment
(38,629)
(13,109)
Amortisation of intangible assets
33,600
22,400
Operating lease charges
113,389
140,215
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
5,000
-
Audit of the financial statements of the company's subsidiaries
15,000
-
20,000
-
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the 18 month period was:

Group
Company
2020
2019
2020
2019
Number
Number
Number
Number
Administration
20
22
5
5
Warehouse
44
48
-
-
Distribution
40
44
-
-
Total
104
114
5
5
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
6
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

Group
Company
2020
2019
2020
2019
£
£
£
£
Wages and salaries
5,442,719
3,656,402
-
0
-
0
Social security costs
451,170
306,974
-
0
-
0
Pension costs
90,146
40,421
-
0
-
0
5,984,035
4,003,797
-
0
-
0
7
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
175,200
69,412
8
Investment income
2020
2019
£
£
Interest income
Interest on bank deposits
28
-
Other interest income
1,126
-
Total interest revenue
1,154
-
Income from fixed asset investments
Income from other fixed asset investments
(1,978)
(9,207)
Total income
(824)
(9,207)

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
28
-
9
Finance costs
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
33,923
26,952
Other finance costs:
Interest on finance leases and hire purchase contracts
90,069
38,981
Total finance costs
123,992
65,933
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 21 -
10
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
262,145
310,329
Adjustments in respect of prior periods
-
5,618
Total current tax
262,145
315,947
Deferred tax
Origination and reversal of timing differences
50,473
31,706
Total tax charge
312,618
347,653

The actual charge for the 18 month period can be reconciled to the expected charge for the 18 month period based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Profit before taxation
1,792,745
1,939,385
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
340,622
368,483
Tax effect of expenses that are not deductible in determining taxable profit
1,851
418
Adjustments in respect of prior years
-
5,618
Amortisation on assets not qualifying for tax allowances
6,384
4,256
Research and development tax credit
(36,239)
(24,519)
Effect of revaluations of investments
-
(6,603)
Taxation charge
312,618
347,653
11
Dividends
2020
2019
Recognised as distributions to equity holders:
£
£
Final paid
925,000
420,000
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 22 -
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2019 and 30 September 2020
224,000
Amortisation and impairment
At 1 April 2019
156,800
Amortisation charged for the 18 month period
33,600
At 30 September 2020
190,400
Carrying amount
At 30 September 2020
33,600
At 31 March 2019
67,200
The company had no intangible fixed assets at 30 September 2020 or 31 March 2019.
13
Property, plant and equipment
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2019
1,487,353
3,381,571
214,349
57,008
510,281
5,650,562
Additions
424,927
781,935
2,995
28,508
126,273
1,364,638
Disposals
(592,056)
(220,387)
-
-
(126,752)
(939,195)
At 30 September 2020
1,320,224
3,943,119
217,344
85,516
509,802
6,076,005
Depreciation and impairment
At 1 April 2019
-
1,533,551
145,848
38,686
254,030
1,972,115
Depreciation charged in the 18 month period
-
858,677
21,293
23,006
168,832
1,071,808
Eliminated in respect of disposals
-
(205,634)
-
-
(97,515)
(303,149)
At 30 September 2020
-
2,186,594
167,141
61,692
325,347
2,740,774
Carrying amount
At 30 September 2020
1,320,224
1,756,525
50,203
23,824
184,455
3,335,231
At 31 March 2019
1,487,353
1,848,020
68,501
18,322
256,251
3,678,447
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
13
Property, plant and equipment
(Continued)
- 23 -
Company
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2019
1,487,353
1,250,523
97,693
39,519
258,991
3,134,079
Additions
424,927
-
0
-
0
-
0
50,704
475,631
Disposals
(592,056)
(160,387)
-
0
-
0
(99,513)
(851,956)
Transfers
-
0
385,750
34,274
28,840
85,419
534,283
At 30 September 2020
1,320,224
1,475,886
131,967
68,359
295,601
3,292,037
Depreciation and impairment
At 1 April 2019
-
0
809,232
55,224
21,532
163,956
1,049,944
Depreciation charged in the 18 month period
-
0
224,436
16,574
16,492
74,845
332,347
Eliminated in respect of disposals
-
0
(145,634)
-
0
-
0
(77,354)
(222,988)
Transfers
-
0
218,761
9,966
6,511
30,363
265,601
At 30 September 2020
-
0
1,106,795
81,764
44,535
191,810
1,424,904
Carrying amount
At 30 September 2020
1,320,224
369,091
50,203
23,824
103,791
1,867,133
At 31 March 2019
1,487,353
441,291
42,469
17,987
95,035
2,084,135

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
£
£
£
£
Fixtures and fittings
1,385,268
1,265,489
-
0
-
0
Motor vehicles
80,667
138,540
-
0
-
0
1,465,935
1,404,029
-
-
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 24 -
14
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
15
-
-
100,011
100,011
Investments in associates
29,559
45,355
-
0
-
0
29,559
45,355
100,011
100,011
Fixed asset investments not carried at market value

The fixed asset investment relates to an investment in Project 72 LLP, a Limited Liability Partnership in which the company holds a 8.5% share. This investment is stated at the percentage of net assets at the balance sheet date.

Movements in non-current investments
Group
Shares in associates
£
Cost or valuation
At 1 April 2019
45,355
Valuation changes
(15,796)
At 30 September 2020
29,559
Carrying amount
At 30 September 2020
29,559
At 31 March 2019
45,355
Movements in non-current investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2019 and 30 September 2020
100,011
Carrying amount
At 30 September 2020
100,011
At 31 March 2019
100,011
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 25 -
15
Subsidiaries

Details of the company's subsidiaries at 30 September 2020 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Natural Stone Surfaces Limited
England
Manufacture and sale of natural stone surfaces
Ordinary
100.00
16
Financial instruments
Group
Company
2020
2019
2020
2019
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
770,795
1,595,401
86,056
383,332
Carrying amount of financial liabilities
Measured at amortised cost
3,125,329
3,960,019
451,020
988,181
17
Inventories
Group
Company
2020
2019
2020
2019
£
£
£
£
Raw materials and consumables
1,228,481
1,346,000
1,228,481
-
0
Work in progress
189,989
-
-
-
1,418,470
1,346,000
1,228,481
-
0
18
Trade and other receivables
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade receivables
755,345
1,295,166
81,654
32,470
Amounts owed by group undertakings
-
-
-
350,862
Other receivables
15,450
300,235
4,402
-
0
Prepayments and accrued income
106,208
13,283
-
0
-
0
877,003
1,608,684
86,056
383,332
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 26 -
19
Current liabilities
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
-
43,225
-
0
37,509
Obligations under finance leases
22
417,321
333,616
-
0
-
0
Trade payables
390,589
1,469,893
-
0
-
0
Amounts owed to group undertakings
-
-
451,020
-
0
Corporation tax payable
57,145
200,329
47,050
-
0
Other taxation and social security
654,468
161,755
88,748
-
Other payables
4,481
-
-
0
-
0
Accruals and deferred income
942,376
79,747
-
0
-
0
2,466,380
2,288,565
586,818
37,509
20
Non-current liabilities
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
21
-
950,672
-
0
950,672
Obligations under finance leases
22
1,370,562
1,082,866
-
0
-
0
1,370,562
2,033,538
-
950,672
21
Borrowings
Group
Company
2020
2019
2020
2019
£
£
£
£
Bank loans
-
988,181
-
0
988,181
Bank overdrafts
-
5,716
-
0
-
0
-
993,897
-
988,181
Payable within one year
-
43,225
-
0
37,509
Payable after one year
-
950,672
-
0
950,672

The long-term loans are secured by fixed and floating charges over the property and undertaking of the group.

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 27 -
22
Finance lease obligations
Group
Company
2020
2019
2020
2019
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
417,321
333,616
-
0
-
0
In two to five years
1,370,562
1,082,866
-
0
-
0
1,787,883
1,416,482
-
-

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 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Group
£
£
Accelerated capital allowances
225,035
174,562
Liabilities
Liabilities
2020
2019
Company
£
£
Accelerated capital allowances
8,537
20,410
Group
Company
2020
2020
Movements in the 18 month period:
£
£
Liability at 1 April 2019
174,562
20,410
Charge/(credit) to profit or loss
50,473
(11,873)
Liability at 30 September 2020
225,035
8,537
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 28 -
24
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
90,146
40,421

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.

25
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
A' Ordinary shares of £1 each
11
11
11
11
100,011
100,011
100,011
100,011
26
Retained earnings
Group
Company
2020
2019
2020
2019
£
£
£
£
At the beginning of the 18 month period
3,164,663
1,992,931
1,525,800
463,601
Profit for the 18 month period
1,480,127
1,591,732
2,968,368
1,482,199
Dividends
(925,000)
(420,000)
(925,000)
(420,000)
At the end of the 18 month period
3,719,790
3,164,663
3,569,168
1,525,800
27
Operating lease commitments
Lessee

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

Group
Company
2020
2019
2020
2019
£
£
£
£
Within one year
23,539
25,536
-
-
Between two and five years
10,240
27,978
-
-
33,779
53,514
-
-
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 29 -
28
Events after the reporting date

Subsequent to the year end, the coronavirus epidemic continues. Whilst there have been further national lockdowns, the group has managed to trade throughout. Management believes the measures taken during the first lockdown are sufficient to keep the business running regardless of any future disruption such that there has been minimal financial impact on the group.

29
Related party transactions
Transactions with related parties

During the 18 month period the group entered into the following transactions with related parties:

Sales
Purchases
2020
2019
2020
2019
£
£
£
£
Group
Project72 LLP - 8.5% investment
21,280
27,527
100,973
177,080

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2020
2019
Balance
Balance
£
£
Group
Project72 LLP - 8.5% investment
-
11,985
30
Directors' transactions

Dividends totalling £808,000 (2019 - £294,000) were paid in the 18 month period in respect of shares held by the company's directors.

N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 30 -
31
Cash generated from group operations
2020
2019
£
£
Profit for the 18 month period after tax
1,480,127
1,591,732
Adjustments for:
Taxation charged
312,618
347,653
Finance costs
123,992
65,933
Investment income
824
9,207
Gain on disposal of property, plant and equipment
(38,629)
(13,109)
Amortisation and impairment of intangible assets
33,600
22,400
Depreciation and impairment of property, plant and equipment
1,071,808
525,258
Movements in working capital:
Increase in inventories
(72,470)
(648,000)
Decrease/(increase) in trade and other receivables
631,681
(517,326)
Increase in trade and other payables
280,519
530,741
Cash generated from operations
3,824,070
1,914,489
32
Cash generated from/(absorbed by) operations - company
2020
2019
£
£
Profit for the 18 month period after tax
2,968,368
1,482,199
Adjustments for:
Taxation charged
35,177
20,410
Finance costs
33,923
26,952
Investment income
(2,820,000)
(1,515,000)
Gain on disposal of property, plant and equipment
(30,457)
-
Depreciation and impairment of property, plant and equipment
332,347
-
Movements in working capital:
Increase in inventories
(1,228,481)
-
Decrease/(increase) in trade and other receivables
297,276
(383,332)
Increase/(decrease) in trade and other payables
539,768
(10,142)
Cash generated from/(absorbed by) operations
127,921
(378,913)
N S S HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE 18 MONTH PERIOD ENDED 30 SEPTEMBER 2020
- 31 -
33
Analysis of changes in net funds/(debt) - group
1 April 2019
Cash flows
New finance leases
30 September 2020
£
£
£
£
Cash at bank and in hand
1,015,653
1,172,262
-
2,187,915
Bank overdrafts
(5,716)
5,716
-
-
1,009,937
1,177,978
-
2,187,915
Borrowings excluding overdrafts
(988,181)
988,181
-
-
Obligations under finance leases
(1,416,482)
626,108
(997,509)
(1,787,883)
(1,394,726)
2,792,267
(997,509)
400,032
34
Analysis of changes in net funds/(debt) - company
1 April 2019
Cash flows
30 September 2020
£
£
£
Cash at bank and in hand
66,924
915,929
982,853
Borrowings excluding overdrafts
(988,181)
988,181
-
(921,257)
1,904,110
982,853
2020-09-302019-04-01falseCCH SoftwareCCH Accounts Production 2021.100Mr M J MilnerMr E FarrellyMr C J HillMr P MelchionnoMr D A Roy105512082019-04-012020-09-3010551208bus:Director12019-04-012020-09-3010551208bus:Director22019-04-012020-09-3010551208bus:Director32019-04-012020-09-3010551208bus:Director42019-04-012020-09-3010551208bus:Director52019-04-012020-09-3010551208bus:RegisteredOffice2019-04-012020-09-3010551208bus:Consolidated2020-09-30105512082020-09-30105512082019-03-3110551208core:LandBuildingscore:OwnedOrFreeholdAssets2020-09-3010551208core:PlantMachinery2020-09-3010551208core:FurnitureFittings2020-09-3010551208core:ComputerEquipment2020-09-3010551208core:MotorVehicles2020-09-3010551208core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3110551208core:PlantMachinery2019-03-3110551208core:FurnitureFittings2019-03-3110551208core:ComputerEquipment2019-03-3110551208core:MotorVehicles2019-03-3110551208core:ShareCapital2020-09-3010551208core:ShareCapital2019-03-31105512082018-04-012019-03-3110551208core:Goodwill2019-04-012020-09-3010551208core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-09-3010551208core:PlantMachinery2019-04-012020-09-3010551208core:FurnitureFittings2019-04-012020-09-3010551208core:ComputerEquipment2019-04-012020-09-3010551208core:MotorVehicles2019-04-012020-09-3010551208core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3110551208core:PlantMachinery2019-03-3110551208core:FurnitureFittings2019-03-3110551208core:ComputerEquipment2019-03-3110551208core:MotorVehicles2019-03-31105512082019-03-3110551208core:Subsidiary12019-04-012020-09-3010551208core:Subsidiary112019-04-012020-09-3010551208core:CurrentFinancialInstruments2020-09-3010551208core:CurrentFinancialInstruments2019-03-3110551208core:Non-currentFinancialInstruments2020-09-3010551208core:Non-currentFinancialInstruments2019-03-3110551208core:WithinOneYear2020-09-3010551208core:WithinOneYear2019-03-3110551208core:BetweenTwoFiveYears2020-09-3010551208core:BetweenTwoFiveYears2019-03-3110551208bus:PrivateLimitedCompanyLtd2019-04-012020-09-3010551208bus:FRS1022019-04-012020-09-3010551208bus:Audited2019-04-012020-09-3010551208bus:ConsolidatedGroupCompanyAccounts2019-04-012020-09-3010551208bus:FullAccounts2019-04-012020-09-30xbrli:purexbrli:sharesiso4217:GBP