XRAIL_GROUP_LIMITED - Accounts


Company Registration No. 09581016 (England and Wales)
XRAIL GROUP LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2021
PAGES FOR FILING WITH REGISTRAR
XRAIL GROUP LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
XRAIL GROUP LIMITED
BALANCE SHEET
AS AT
31 MAY 2021
31 May 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
180,715
85,807
Investments
4
131,252
600
311,967
86,407
Current assets
Debtors
5
3,246,743
1,576,643
Cash at bank and in hand
1,822,585
525,204
5,069,328
2,101,847
Creditors: amounts falling due within one year
6
(3,564,700)
(1,923,508)
Net current assets
1,504,628
178,339
Total assets less current liabilities
1,816,595
264,746
Creditors: amounts falling due after more than one year
7
(490,000)
-
0
Provisions for liabilities
(34,336)
(16,303)
Net assets
1,292,259
248,443
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
1,292,159
248,343
Total equity
1,292,259
248,443

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

For the financial year ended 31 May 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

XRAIL GROUP LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2021
31 May 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 28 June 2021
M G Patel
Director
Company Registration No. 09581016
XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2021
- 3 -
1
Accounting policies
Company information

Xrail Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Plexal 14 East Bay Lane, The Press Centre, Here East, Stratford, London, E20 3BS.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

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

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Tangible fixed assets

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

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

Plant and machinery
20% p.a. straight line basis
Fixtures and fittings
20-33% p.a. straight line basis

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.

1.4
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

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

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

 

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

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

1.6
Cash and cash equivalents

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

1.7
Financial instruments

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

 

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

 

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

Basic financial assets

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

Classification of financial liabilities

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

XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares 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.

 

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

 

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

1.8
Equity instruments

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

1.9
Taxation

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

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.

1.10
Leases

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.

XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 6 -
1.11
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.

1.12
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
Employees

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

2021
2020
Number
Number
Total
1
1
3
Tangible fixed assets
Plant and machinery
Fixtures and fittings
Total
£
£
£
Cost
At 1 June 2020
28,973
79,565
108,538
Additions
59,107
79,623
138,730
At 31 May 2021
88,080
159,188
247,268
Depreciation and impairment
At 1 June 2020
6,424
16,307
22,731
Depreciation charged in the year
9,739
34,083
43,822
At 31 May 2021
16,163
50,390
66,553
Carrying amount
At 31 May 2021
71,917
108,798
180,715
At 31 May 2020
22,549
63,258
85,807
XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 7 -
4
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
131,252
600
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 June 2020
600
Additions
130,652
At 31 May 2021
131,252
Carrying amount
At 31 May 2021
131,252
At 31 May 2020
600
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
1,068,048
1,017,209
Amounts owed by group undertakings
607,834
192,224
Other debtors
1,570,861
367,210
3,246,743
1,576,643
XRAIL GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 8 -
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
1,838,113
464,130
Trade creditors
166,928
182,724
Amounts owed to group undertakings
429,536
713,111
Corporation tax
165,024
33,906
Other creditors
965,099
529,637
3,564,700
1,923,508

Bank overdrafts are secured.

 

Other creditors includes £518,203 (2020: £332,352) in respect of an invoice discounting facility, which is secured on the respective trade debtor balances.

 

The bank loan is secured upon the assets of the company, a personal guarantee and the UK Government.

7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
490,000
-
0

The bank loan is secured upon the assets of the company, a personal guarantee and the UK Government.

8
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Operating lease commitments
Lessee

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

2021
2020
£
£
180,000
211,082
2021-05-312020-06-01false28 June 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityM G Patel095810162020-06-012021-05-31095810162021-05-31095810162020-05-3109581016core:PlantMachinery2021-05-3109581016core:FurnitureFittings2021-05-3109581016core:PlantMachinery2020-05-3109581016core:FurnitureFittings2020-05-3109581016core:CurrentFinancialInstrumentscore:WithinOneYear2021-05-3109581016core:CurrentFinancialInstrumentscore:WithinOneYear2020-05-3109581016core:Non-currentFinancialInstrumentscore:AfterOneYear2021-05-3109581016core:Non-currentFinancialInstrumentscore:AfterOneYear2020-05-3109581016core:CurrentFinancialInstruments2021-05-3109581016core:CurrentFinancialInstruments2020-05-3109581016core:ShareCapital2021-05-3109581016core:ShareCapital2020-05-3109581016core:RetainedEarningsAccumulatedLosses2021-05-3109581016core:RetainedEarningsAccumulatedLosses2020-05-3109581016bus:Director12020-06-012021-05-3109581016core:PlantMachinery2020-06-012021-05-3109581016core:FurnitureFittings2020-06-012021-05-31095810162019-06-012020-05-3109581016core:PlantMachinery2020-05-3109581016core:FurnitureFittings2020-05-31095810162020-05-3109581016core:WithinOneYear2021-05-3109581016core:WithinOneYear2020-05-3109581016core:Non-currentFinancialInstruments2021-05-3109581016core:Non-currentFinancialInstruments2020-05-3109581016bus:PrivateLimitedCompanyLtd2020-06-012021-05-3109581016bus:SmallCompaniesRegimeForAccounts2020-06-012021-05-3109581016bus:FRS1022020-06-012021-05-3109581016bus:AuditExemptWithAccountantsReport2020-06-012021-05-3109581016bus:FullAccounts2020-06-012021-05-31xbrli:purexbrli:sharesiso4217:GBP