DONALD_MCLENNAN_FENCING_C - Accounts


Company Registration No. SC445804
DONALD MCLENNAN FENCING CONTRACTOR LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
PAGES FOR FILING WITH REGISTRAR
DONALD MCLENNAN FENCING CONTRACTOR LTD
CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
DONALD MCLENNAN FENCING CONTRACTOR LTD
BALANCE SHEET
AS AT 30 APRIL 2021
30 April 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
4
42,667
64,000
Tangible assets
5
841,945
718,966
884,612
782,966
Current assets
Stocks
39,200
41,078
Debtors
6
178,093
72,430
Cash at bank and in hand
-
0
41,480
217,293
154,988
Creditors: amounts falling due within one year
7
(745,780)
(552,361)
Net current liabilities
(528,487)
(397,373)
Total assets less current liabilities
356,125
385,593
Creditors: amounts falling due after more than one year
10
(248,727)
(269,674)
Provisions for liabilities
Deferred tax liability
12
57,109
63,978
(57,109)
(63,978)
Net assets
50,289
51,941
Capital and reserves
Allotted, called up and fully paid share capital
100
100
Profit and loss reserves
50,189
51,841
Total equity
50,289
51,941
DONALD MCLENNAN FENCING CONTRACTOR LTD
BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2021
30 April 2021
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 April 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered 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 10 February 2022 and are signed on its behalf by:
Mr D C McLennan
Director
Company Registration No. SC445804
DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
- 3 -
1
Accounting policies
Company information

Donald McLennan Fencing Contractor Ltd is a private company limited by shares incorporated in Scotland. The registered office is Craigmuir, Kilmuir, North Kessock, Inverness-shire, IV1 3ZG.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

At the balance sheet date, the company had net current liabilities amounting to £528,487. However, the directors have confirmed that they will not seek full repayment of their loans to the company, totalling £508,385 to the detriment of other creditors. The directors have also confirmed that they will ensure that adequate funds will be made available to meet third-party liabilities as they fall due. On this basis, it is considered appropriate to prepare the financial statements on a going concern basis.

 

The financial implications arising from the Coronavirus (Covid-19) outbreak which has affected the UK are uncertain. The directors continue to assess the situation regarding the company's operational activities in the short-term, but are of the opinion that the company remains a going concern.

 

The principal accounting polices adopted are set out below.

1.2
Turnover

Turnover represents net invoiced sales arising from carrying out fencing work and hire of all terrain vehicles, excluding Value Added Tax.

 

Revenue is recognised as earned when, and to the extent that, the company obtains the right to consideration in exchange for its performance under its contracts.

 

For incomplete contracts, an assessment is made to the extent to which revenue has been earned. This assessment takes into account the nature of the work, its stage of completion and the relevant contract terms. Any unbilled revenue is included in debtors as gross amounts owed by contract customers.

1.3
Intangible fixed assets - goodwill

Until 30 April 2014, goodwill, being the amount paid in connection with the acquisition of the business in 2013, was being amortised evenly over its estimated useful life of five years. However, the directors are now of the opinion that goodwill will have a useful life until 30 April 2023 and, accordingly, the unamortised balance of goodwill at 30 April 2014 is being amortised evenly over its remaining estimated useful life of nine years.

1.4
Tangible fixed assets

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

DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies (Continued)
- 4 -

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 property
2% on cost
Leasehold improvements
10% on cost
Plant and machinery
15% on reducing balance
Fixtures and fittings
15% on reducing balance
Office and computer equipment
33.3% on reducing balance
Motor vehicles
20% on reducing balance

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

1.5
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).

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

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.

1.7
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.

1.8
Financial instruments

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

 

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

 

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

Basic financial assets

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

DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies (Continued)
- 5 -
Basic financial liabilities

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

 

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

1.9
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.

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies (Continued)
- 6 -
1.12
Leases

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

 

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

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.13
Government grants

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

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

2
Judgements and key sources of estimation uncertainty

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

 

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

3
Employees

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

2021
2020
Number
Number
Total
17
16
DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 7 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 May 2020 and 30 April 2021
240,000
Amortisation and impairment
At 1 May 2020
176,000
Amortisation charged for the year
21,333
At 30 April 2021
197,333
Carrying amount
At 30 April 2021
42,667
At 30 April 2020
64,000
DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 8 -
5
Tangible fixed assets
Freehold property
Leasehold improvements
Plant and machinery
Fixtures and fittings
Office and computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 May 2020
369,353
16,682
548,349
2,868
4,623
138,269
1,080,144
Additions
163,310
-
0
24,113
1,535
370
-
0
189,328
Disposals
-
0
-
0
(10,019)
-
0
-
0
-
0
(10,019)
At 30 April 2021
532,663
16,682
562,443
4,403
4,993
138,269
1,259,453
Depreciation and impairment
At 1 May 2020
2,508
6,817
266,737
102
1,907
83,107
361,178
Depreciation charged in the year
4,350
1,668
44,356
442
998
11,032
62,846
Eliminated in respect of disposals
-
0
-
0
(6,516)
-
0
-
0
-
0
(6,516)
At 30 April 2021
6,858
8,485
304,577
544
2,905
94,139
417,508
Carrying amount
At 30 April 2021
525,805
8,197
257,866
3,859
2,088
44,130
841,945
At 30 April 2020
366,845
9,865
281,612
2,766
2,716
55,162
718,966
DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
5
Tangible fixed assets (Continued)
- 9 -

Included in tangible fixed assets are assets held under hire purchase contracts with a net book value of £121,438 (2020 - £135,495).

6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
137,029
11,980
Gross amounts owed by contract customers
39,763
49,595
Other debtors
1,301
10,855
178,093
72,430
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
51,326
6,330
Trade creditors
52,475
33,708
Taxation and social security
95,512
62,659
Other creditors
546,467
449,664
745,780
552,361
8
Loans and overdrafts
2021
2020
£
£
Bank loans
243,030
247,467
Bank overdrafts
42,892
-
0
285,922
247,467
Payable within one year
51,326
6,330
Payable after one year
234,596
241,137

Included within bank loans falling due within one year is a bank loan of £8,434 (2020 - £6,330) from The Royal Bank of Scotland, which is secured over Craigbreck Farm, North Kessock, Inverness IV1 3XG.

 

Included within bank loans falling due after more than one year is a bank loan of £234,596 (2020 - £241,137) from The Royal Bank of Scotland, which is secured over Craigbreck Farm, North Kessock, Inverness IV1 3XG.

 

Directors Mr and Mrs D C McLennan provide a personal security in respect of any bank overdraft which may occur from time to time.

DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 10 -
9
Finance lease obligations
2021
2020
Future minimum lease payments due under finance leases:
£
£
Within one year
27,705
29,302
In two to five years
14,131
28,537
41,836
57,839

Hire purchase and finance lease obligations are secured over the assets to which they relate.

10
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
234,596
241,137
Other creditors
14,131
28,537
248,727
269,674
11
Provisions for liabilities
2021
2020
£
£
Deferred tax liabilities
12
57,109
63,978
12
Deferred taxation

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

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
57,109
63,978
2021
Movements in the year:
£
Liability at 1 May 2020
63,978
Credit to profit or loss
(6,869)
Liability at 30 April 2021
57,109
DONALD MCLENNAN FENCING CONTRACTOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 11 -
13
Related party transactions
Transactions with related parties

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

At the balance sheet date, the company owed directors Mr D C McLennan and Mrs J C McLennan £508,385 (2020 - £411,331). This loan is unsecured, interest-free and has no fixed terms of repayment.

2021-04-302020-05-01false10 February 2022CCH SoftwareCCH Accounts Production 2021.300No description of principal activityMr D C McLennanMrs J C McLennanMr B J McLennanMrs J M HowarthMr C A McLennanMrs J C McLennanSC4458042020-05-012021-04-30SC4458042021-04-30SC445804core:NetGoodwill2021-04-30SC445804core:NetGoodwill2020-04-30SC4458042019-05-012020-04-30SC4458042020-04-30SC445804core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-30SC445804core:LeaseholdImprovements2021-04-30SC445804core:PlantMachinery2021-04-30SC445804core:FurnitureFittings2021-04-30SC445804core:ComputerEquipment2021-04-30SC445804core:MotorVehicles2021-04-30SC445804core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-30SC445804core:LeaseholdImprovements2020-04-30SC445804core:PlantMachinery2020-04-30SC445804core:FurnitureFittings2020-04-30SC445804core:ComputerEquipment2020-04-30SC445804core:MotorVehicles2020-04-30SC445804core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-30SC445804core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-30SC445804core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-30SC445804core:Non-currentFinancialInstrumentscore:AfterOneYear2020-04-30SC445804core:CurrentFinancialInstruments2021-04-30SC445804core:CurrentFinancialInstruments2020-04-30SC445804core:Non-currentFinancialInstruments2021-04-30SC445804core:Non-currentFinancialInstruments2020-04-30SC445804core:ShareCapital2021-04-30SC445804core:ShareCapital2020-04-30SC445804core:RetainedEarningsAccumulatedLosses2021-04-30SC445804core:RetainedEarningsAccumulatedLosses2020-04-30SC445804bus:Director12020-05-012021-04-30SC445804core:Goodwill2020-05-012021-04-30SC445804core:LandBuildingscore:LongLeaseholdAssets2020-05-012021-04-30SC445804core:LeaseholdImprovements2020-05-012021-04-30SC445804core:PlantMachinery2020-05-012021-04-30SC445804core:FurnitureFittings2020-05-012021-04-30SC445804core:ComputerEquipment2020-05-012021-04-30SC445804core:MotorVehicles2020-05-012021-04-30SC445804core:NetGoodwill2020-04-30SC445804core:NetGoodwill2020-05-012021-04-30SC445804core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-30SC445804core:LeaseholdImprovements2020-04-30SC445804core:PlantMachinery2020-04-30SC445804core:FurnitureFittings2020-04-30SC445804core:ComputerEquipment2020-04-30SC445804core:MotorVehicles2020-04-30SC4458042020-04-30SC445804core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-05-012021-04-30SC445804core:WithinOneYear2021-04-30SC445804core:WithinOneYear2020-04-30SC445804core:BetweenTwoFiveYears2021-04-30SC445804core:BetweenTwoFiveYears2020-04-30SC445804bus:PrivateLimitedCompanyLtd2020-05-012021-04-30SC445804bus:SmallCompaniesRegimeForAccounts2020-05-012021-04-30SC445804bus:FRS1022020-05-012021-04-30SC445804bus:AuditExemptWithAccountantsReport2020-05-012021-04-30SC445804bus:Director22020-05-012021-04-30SC445804bus:Director32020-05-012021-04-30SC445804bus:Director42020-05-012021-04-30SC445804bus:Director52020-05-012021-04-30SC445804bus:CompanySecretary12020-05-012021-04-30SC445804bus:FullAccounts2020-05-012021-04-30xbrli:purexbrli:sharesiso4217:GBP