3_Counties_Timber_&_Build - Accounts


Company Registration No. 03805736 (England and Wales)
3 Counties Timber & Building Supplies Limited
Financial statements
for the year ended 31 December 2020
Pages for filing with the Registrar
3 Counties Timber & Building Supplies Limited
Company information
Directors
P A Cudd
N A House
M Miller
R P Robinson
Secretary
R P Robinson
Company number
03805736
Registered office
Unit 2
Mill End Road
High Wycombe
Buckinghamshire
HP12 4AX
Independent auditor
Saffery Champness LLP
St John's Court
Easton Street
High Wycombe
HP11 1JX
3 Counties Timber & Building Supplies Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 15
3 Counties Timber & Building Supplies Limited
Statement of financial position
As at 31 December 2020
Page 1
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
8
405,940
450,425
Investments
9
1,300
1,300
407,240
451,725
Current assets
Stocks
10
970,301
860,379
Debtors
11
3,128,957
2,347,043
Cash at bank and in hand
523,218
165,879
4,622,476
3,373,301
Creditors: amounts falling due within one year
12
(1,746,753)
(1,281,263)
Net current assets
2,875,723
2,092,038
Total assets less current liabilities
3,282,963
2,543,763
Creditors: amounts falling due after more than one year
13
(78,618)
(109,058)
Provisions for liabilities
15
(40,561)
(61,042)
Net assets
3,163,784
2,373,663
Capital and reserves
Called up share capital
16
104
104
Profit and loss reserves
3,163,680
2,373,559
Total equity
3,163,784
2,373,663

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

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

3 Counties Timber & Building Supplies Limited
Statement of financial position (continued)
As at 31 December 2020
Page 2
The financial statements were approved by the board of directors and authorised for issue on 27 August 2021 and are signed on its behalf by:
R P Robinson
Director
Company Registration No. 03805736
3 Counties Timber & Building Supplies Limited
Notes to the financial statements
For the year ended 31 December 2020
Page 3
1
Accounting policies
Company information

3 Counties Timber & Building Supplies Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2, Mill End Road, High Wycombe, Buckinghamshire, HP12 4AX.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

In 2021, all branch operations, property leases, tangible assets and relevant financing, stocks and certain other debtors and creditors are being transferred to parent company, Grant & Stone Limited, who will operate the company’s two existing branches as Grant and Stone branches. The company’s employees have been transferred to Grant & Stone Limited under a TUPE arrangement. The company will continue to collect its trade debtors, pay trade creditors and settle any other liabilities.true

 

On the basis that Grant & Stone Limited have confirmed that they will be responsible for all 2021 income and expenditure of the company whilst the necessary transfers are taking place, the directors are of the opinion that the company can meet its liabilities as they fall due and that it is reasonable to prepare these financial statements on a going concern basis.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

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.

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
1
Accounting policies (continued)
Page 4
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.

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

Land and buildings - leasehold
10% straight line
Plant and equipment
25% reducing balance
Fixtures and fittings
15-33% reducing balance
Motor vehicles
25% 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
Fixed asset investments

Fixed asset investments are stated at historical cost less impairment.

1.6
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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, after making due allowance for obsolete and slow moving items.

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

1.8
Cash and cash equivalents

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

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
1
Accounting policies (continued)
Page 5
1.9
Financial instruments

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

 

The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and investments in non-puttable ordinary shares.

 

Financial instruments are recognised in the company's statement of financial position 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, 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.

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.

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

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
1
Accounting policies (continued)
Page 6
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.

 

Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income.

1.11
Employee benefits

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

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

The company operates a defined contribution plan for its employees. The company pays fixed contributions into the plan whose assets are held separately from the company in independently administered funds.

 

Company contributions are recognised as an expense in the statement of comprehensive income when they fall due. Company and employee contributions due to the plan but not paid are included in other creditors, as a liability.

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
1
Accounting policies (continued)
Page 7
1.13
Hire purchase and leasing commitments

Leases which do not transfer all the risks and rewards of ownership are classified as operating leases. Rentals paid under operating leases are charged to the Income statement on a straight line basis over the period of the lease. These include cars which are leased pursuant to contract hire agreements.

 

Leases of assets that transfer substantially all the risk and rewards incidental to ownership are classified as finance leases. Finance leases are capitalised at the commencement of the lease as assets at the fair value of the leased asset or, if lower, the present value of the minimum lease payments calculated using the interest rate implicit in the lease. Where the implicit rate cannot be determined, the company's incremental borrowing rate is used. Incremental direct costs, incurred in negotiating and arranging the lease, are included in the cost of the asset.

 

Finance lease assets are depreciated over the shorter of the lease term and the estimated useful life of the asset. Assets are assessed for impairment at each reporting date. The capital element of finance lease obligations is recorded as a liability on inception of the arrangement. Lease payments are apportioned between capital repayment and finance charge, using the effective interest method to produce a constant rate of charge on the balance of capital repayments outstanding.

 

Assets held under hire purchase agreements are capitalised as tangible fixed assets and are depreciated over their useful lives. The capital element of future finance payments is recorded as a liability on inception of the arrangement. Periodic payments are apportioned between capital repayment and finance charge, using the effective interest method to produce a constant rate of charge on the balance of capital repayments outstanding.

1.14
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.

2
Critical accounting 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 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
2
Critical accounting judgements and key sources of estimation uncertainty (continued)
Page 8
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Stocks

Current working practices are geared to ensure that obsolete or slow moving stock is identified and that appropriate provision is recognised in respect of this stock.

Debtors

The company reviews all overdue trade debtors on an ongoing basis to assess whether any impairment is necessary. Appropriate impairment is recognised when amounts are identified that require provision or write off.

Supplier rebates

The company has in place systems to measure supplier spend and rebate entitlement. Rebate debtors are reviewed regularly to assess recoverability.

3
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(38,128)
-
Depreciation of owned tangible fixed assets
47,345
55,348
Depreciation of tangible fixed assets held under finance lease and hire purchase contracts
85,969
94,795
Profit on disposal of tangible fixed assets
(19,480)
(63,778)
4
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
15,000
-
3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 9
5
Employees

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

2020
2019
Number
Number
Total
29
25
6
Interest receivable and similar income
2020
2019
£
£
Other interest income
-
129
7
Interest payable and similar expenses
2020
2019
£
£
Interest on finance lease and hire purchase contracts
6,154
7,564
Invoice discounting facility charges
12,302
-
18,456
7,564
3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 10
8
Tangible fixed assets
Land and buildings leasehold
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2020
26,944
899,520
21,392
587,116
1,534,972
Additions
17,198
21,000
16,465
59,486
114,149
Disposals
-
(46,000)
-
(18,205)
(64,205)
At 31 December 2020
44,142
874,520
37,857
628,397
1,584,916
Depreciation and impairment
At 1 January 2020
26,944
709,276
16,686
331,641
1,084,547
Depreciation charged in the year
1,720
51,677
1,177
78,740
133,314
Eliminated in respect of disposals
-
(25,000)
-
(13,885)
(38,885)
At 31 December 2020
28,664
1,132,449
17,863
396,496
1,178,976
Carrying amount
At 31 December 2020
15,478
370,468
19,994
231,901
405,940
At 31 December 2019
-
190,244
4,706
255,475
450,425

Included within the total net book value of Tangible assets is £253,586 (2019: £284,388) in respect of assets held under finance lease and hire purchase contracts. Depreciation for the year on these assets was £85,969 (2019: £94,795).

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 11
9
Fixed asset investments
2020
2019
£
£
Other investments
1,300
1,300

The investment represents the Company's shareholding in a Buying Society.

Movements in fixed asset investments
£
Cost or valuation
At 1 January 2020 & 31 December 2020
1,300
Carrying amount
At 1 January 2020 & 31 December 2020
1,300
10
Stocks
2020
2019
£
£
Stocks
970,301
860,379
11
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
826,480
694,174
Amounts owed by group undertakings
2,165,749
-
Other debtors
136,728
1,652,869
3,128,957
2,347,043

Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 12
12
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
1,136,105
881,244
Corporation tax
252,238
-
Other taxation and social security
117,467
213,876
Obligations under finance lease and hire purchase contracts
14
97,336
143,406
Other creditors
143,607
42,737
1,746,753
1,281,263
13
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Obligations under finance lease and hire purchase contracts
14
78,618
109,058
14
Finance lease and hire purchase obligations
2020
2019
Future minimum payments due under finance lease and hire purchase contracts:
£
£
Within one year
97,336
143,406
In two to five years
78,618
109,058
175,954
252,464

Net obligations under finance lease and hire purchase contracts are secured by fixed charges on the assets concerned.

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 13
15
Provisions for liabilities

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
40,561
61,042
2020
Movements in the year:
£
Liability at 1 January 2020
61,042
Credit for year
(20,481)
Liability at 31 December 2020
40,561

The deferred tax liability set out above is not expected to reverse until such time as the depreciation charged on tangible fixed assets exceeds the capital allowances available.

16
Called up share capital
2020
2019
Ordinary share capital
£
£
Issued and fully paid
100 Ordinary of £1 each
100
100
1 A Ordinary of £1 each
1
1
1 B Ordinary of £1 each
1
1
1 C Ordinary of £1 each
1
1
1 D Ordinary of £1 each
1
1
104
104

Ordinary shares have full voting and participation rights. A, B, C and D ordinary shares are non voting and non participating.

3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 14
17
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was qualified and the auditor reported as follows:

Qualified opinion on financial statements

We have audited the financial statements of 3 Counties Timber & Building Supplies Limited (the 'company') for the year ended 31 December 2020 which comprise , the statement of financial position and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 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 paragraph, the financial statements:

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

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

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

Basis for qualified opinion

Due to the current reporting period being the first in which the company has been subject to audit, we did not observe the stock count at the end of the comparative reporting period. We have been unable to satisfy ourselves by alternative means concerning the stock quantities held at 31 December 2019, which were included in the balance sheet at £860,379. Consequently, we have been unable to determine whether the comparative value for stock is appropriately stated.

 

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.

The senior statutory auditor was Sheryl Davis.
The auditor was Saffery Champness LLP.
3 Counties Timber & Building Supplies Limited
Notes to the financial statements (continued)
For the year ended 31 December 2020
Page 15
18
Related party transactions

During the year, a director loan account was in use, the maximum advance was £1,517,027. This loan was repayable on demand and interest free. The balance was repaid, in full, in advance of the balance sheet date (31 December 2019 - £25,282 credit).

 

The company has taken advantage of exemption, under the terms of FRS 102, not to disclose related party transactions with wholly owned subsidiaries within the group.

19
Parent company

The immediate parent undertaking is Grant & Stone Limited, a company incorporated in England and Wales.

 

The ultimate parent undertaking is Turbo Acquisitions 10 Topco Limited, a company registered in England and Wales, whose ultimate controlling entity is Cairngorm Capital Partners III LP, a fund advised by Cairngorm Capital Partners LLP.

 

The consolidated accounts of Turbo Acquisitions 10 Topco Limited, in which this company is included, are available to the public and can be obtained from Companies House. This is the largest group of undertakings for which group financial statements, including the results of the company, are produced, whereas the smallest group is Turbo Acquisitions 10 Subco Limited.

 

2020-12-312020-01-01false27 August 2021CCH SoftwareCCH Accounts Production 2020.310No description of principal activityThis audit opinion is unqualifiedP A CuddN A HouseM MillerRichard RobinsonRichard DawsonRodney RogersR P Robinson038057362020-01-012020-12-3103805736bus:Director12020-01-012020-12-3103805736bus:Director22020-01-012020-12-3103805736bus:Director32020-01-012020-12-3103805736bus:CompanySecretaryDirector12020-01-012020-12-3103805736bus:CompanySecretary12020-01-012020-12-3103805736bus:Director42020-01-012020-12-3103805736bus:Director52020-01-012020-12-3103805736bus:Director62020-01-012020-12-3103805736bus:RegisteredOffice2020-01-012020-12-31038057362020-12-31038057362019-12-3103805736core:LandBuildings2020-12-3103805736core:FurnitureFittings2020-12-3103805736core:MotorVehicles2020-12-3103805736core:FurnitureFittings2019-12-3103805736core:MotorVehicles2019-12-3103805736core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3103805736core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3103805736core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3103805736core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-3103805736core:CurrentFinancialInstruments2020-12-3103805736core:CurrentFinancialInstruments2019-12-3103805736core:ShareCapital2020-12-3103805736core:ShareCapital2019-12-3103805736core:RetainedEarningsAccumulatedLosses2020-12-3103805736core:RetainedEarningsAccumulatedLosses2019-12-3103805736core:ShareCapitalOrdinaryShares2020-12-3103805736core:ShareCapitalOrdinaryShares2019-12-3103805736core:LandBuildingscore:LongLeaseholdAssets2020-01-012020-12-3103805736core:PlantMachinery2020-01-012020-12-3103805736core:FurnitureFittings2020-01-012020-12-3103805736core:MotorVehicles2020-01-012020-12-31038057362019-01-012019-12-310380573612020-01-012020-12-3103805736core:LandBuildings2019-12-3103805736core:PlantMachinery2019-12-3103805736core:FurnitureFittings2019-12-3103805736core:MotorVehicles2019-12-31038057362019-12-3103805736core:LandBuildings2020-01-012020-12-3103805736core:WithinOneYear2020-12-3103805736core:WithinOneYear2019-12-3103805736core:Non-currentFinancialInstruments2020-12-3103805736core:Non-currentFinancialInstruments2019-12-3103805736core:BetweenTwoFiveYears2020-12-3103805736core:BetweenTwoFiveYears2019-12-3103805736bus:PrivateLimitedCompanyLtd2020-01-012020-12-3103805736bus:SmallCompaniesRegimeForAccounts2020-01-012020-12-3103805736bus:FRS1022020-01-012020-12-3103805736bus:Audited2020-01-012020-12-3103805736bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP